Exhibit 99.1  Form of Prospectus Supplement
PROSPECTUS SUPPLEMENT
(To Prospectus Dated _________)
============================================================================
   
               $________ __________  Home Equity Loan Trust_____
            Home Equity Loan Pass-Through Certificates, Series _____
- ----------------------------------------------------------------------------
    
      $__________ Class A-1 Group I Certificates, Variable Pass-Through Rate
      $__________ Class A-2 Group I Certificates, _____% Pass-Through Rate
      $__________ Class A-3 Group I Certificates, _____% Pass-Through Rate
      $__________ Class A-4 Group I Certificates, _____% Pass-Through Rate
      $__________ Class A-5 Group I Certificates, _____% Pass-Through Rate
      $__________ Class A-6 Group II Certificates, Variable Pass-Through Rate
- ----------------------------------------------------------------------------
                     LOGO Home Equity Securitization Corp.
                                   Depositor
============================================================================
   

The __________Home Equity Loan Asset Backed Certificates, Series _____ (the
"Certificates") will consist of six classes of offered certificates, the Class
A-1 Group I Certificates, the Class A-2 Group I Certificates, the Class A-3
Group I Certificates, the Class A-4 Group I Certificates, the Class A-5 Group I
Certificates, (collectively, the "Class A Group I Certificates" or the "Group I
Certificates"), and the Class A-6 Group II Certificates (the "Class A-6 Group II
Certificates" or the "Group II Certificates", together with the Group I
Certificates and the Group II Certificates, the "Class A Certificates") which
represent beneficial ownership interests in __________  Home Equity Loan Trust
_____ (the "Trust"). The assets of the Trust consist of a pool (the "Pool") of
fixed and adjustable rate, amortizing  home equity loans which are secured by
first or second liens on residential properties (the "Home Equity Loans"), the
Certificate Insurance Policy (as defined below; see the Index of Principal
Definitions on page i hereof) covering the Class A Certificates and amounts held
from time to time in certain trust accounts.
    
The Company has obtained a financial guaranty insurance policy (the "Certificate
Insurance Policy") from ____________________ (the "Certificate Insurer") which
will unconditionally and irrevocably guarantee payment of certain amounts due to
the Owners of the Class A Certificates to the extent described herein; see "The
Certificate Insurance Policy and the Certificate Insurer -- The Certificate
Insurance Policy" in this Prospectus Supplement.

                          INSURER LOGO          (Cover continued on next page)

For a discussion of certain risk factors regarding an investment in the Class A
Certificates, see "Risk Factors" on page herein and on page __ of the
accompanying Prospectus.
   
[__________ and ___________ (the "Underwriters") have agreed to purchase from
the Trust the Class A-1 Group I Certificates at an aggregate price of _____% of
the principal amount thereof, the Class A-2 Group I Certificates at an aggregate
price of _____% of the principal amount thereof, the Class A-3 Group I
Certificates at an aggregate price of _____% of the principal amount thereof,
the Class A-4 Group I Certificates at an aggregate price of _____% of the
principal amount thereof, the Class A-5 Group I Certificates at an aggregate
price of _____% of the principal amount thereof, and the Class A-6 Group II
Certificates at an aggregate price of _____% of the principal amount thereof,
(representing $__________ aggregate proceeds to the Company before deducting
expenses payable by the Company, estimated at $______) plus accrued interest, if
any, from __________ for the Class A-2, A-3, A-4 and A-5 Group I Certificates
(together, the "Class A Fixed Rate Certificates") subject to the terms and
conditions set forth in the Underwriting Agreement dated __________ among the
Underwriters and the Company. See "Plan of Distribution" in this 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 NOR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- -------------------------------------------------------------------------------
The Class A Certificates are offered hereby by the Underwriters when, as and if
issued by the Trust, delivered and accepted by the Underwriters  and  subject to
their  right to  reject  orders  in  whole or in part.  It is  expected  that
delivery  of the  Class A Certificates will be made in book-entry form only
through the facilities of The Depository Trust Company, CEDEL, S.A. and
Euroclear on or about __________ against payment in immediately available funds.





                                                                        
(Cover continued from previous page)
   
[The Underwriters propose to offer the Class A Certificates from time to time
for sale in negotiated transactions or otherwise, at market prices prevailing at
the time of sale or at negotiated prices. For further information with respect
to the plan of distribution and any discounts, commissions or profits on resale
that may be deemed underwriting discounts or commissions, see "Plan of
Distribution" in this Prospectus Supplement.]

[This Prospectus Supplement is to be used by First Union Capital Markets Corp.,
an affiliate of the Depositor,  in connection with offers and sales related to
market-making  transactions in the  Certificates in which First Union Capital
Markets  Corp.  acts as  principal.  First  Union  Capital  Markets  Corp.  may
also act as agent in such transactions.  Sales will be made at negotiated prices
determined at the time of sale.]

The Class A Group I Certificates will represent undivided ownership interests in
a group ("Group I") of  Home Equity Loans in the Trust which bear fixed rates of
interest, and the Class A-6 Group II Certificates will represent undivided
ownership interests in a group ("Group II") of  Home Equity Loans in the Trust
which bear adjustable rates of interest. Group I and Group II are collectively
referred to herein as the "Home Equity Loan Groups" and each singularly, a "Home
Equity Loan Group".

The Certificates will be issued pursuant to a Pooling and Servicing Agreement
(the "Pooling and Servicing Agreement") among Home Equity Securitization Corp.
as the Depositor (the "Depositor"), __________, as Master Servicer (the "Master
Servicer"), and __________ (the "Trustee"). On or prior to the Closing Date, the
Company will acquire the  Home Equity Loans from the Originators, as described
herein. Pursuant to a Purchase and Sale Agreement dated as of __________ (the
"Sale Agreement"), the Company will sell the  Home Equity Loans to the
Depositor. The Depositor will in turn sell the  Home Equity Loans to the Trust
pursuant to the Pooling and Servicing Agreement. In addition to the Class A
Certificates, the Trust will also issue a subordinate Class of Certificates with
respect to Group I and Group II (the "Class B Certificates"), and one or more
Classes of Residual Certificates. Only the Class A Certificates are offered
hereby. Distributions of interest on the Class A Certificates are of an equal
priority to the extent described herein, and distributions on the Class B
Certificates and on the Residual Certificates are subordinate to distributions
on the Class A Certificates to the extent described herein. See "Description of
the Certificates" herein.

All of the  Home Equity Loans were originated under the Company's  Home Equity
Loan Program by unaffiliated originators (the "Originators"). Except for certain
representations and warranties relating to the  Home Equity Loans and certain
other matters, Home Equity Securitization Corp., __________, ________________,
the Master Servicer, any Sub-Servicers and the Originators will have no
obligations with respect to the Certificates.
    

Distributions of principal and interest on the Class A Certificates will be made
to the extent funds are available therefor on the __ day of each month or if
such day is not a business day, on the next succeeding business day commencing
___________ (each, a "Payment Date") to holders of record as of the close of
business on the first business day of the current calendar month (with respect
to the Class A Fixed Rate Certificates) or as of the close of business on the
business day immediately preceding such Payment Date (with respect to the Class
A-1 Group I Certificates and the Class A-6 Group II Certificates), except in the
case of the first Payment Date, on which distributions will be made to holders
of record as of the Closing Date (each such date being the applicable "Record
Date").

An ERISA Plan purchasing the Class A Certificates should consult with its legal
advisors concerning the impact of ERISA and the Code with respect to such
purchase. See "Risk Factors" and "ERISA Considerations" herein.

There is currently no secondary market for any Class of the Class A
Certificates. There can be no assurance that a secondary market for any of the
Class A Certificates will develop, or if it does develop, that it will continue.
One or more elections will be made to treat certain assets of the Trust as "real
estate mortgage
                                      S-2





investment conduits" ("REMICs") for federal income tax purposes, pursuant to the
Internal Revenue Code of 1986, as amended (the "Code"). See "Federal Tax
Consequences" herein.



                                      S-3



THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING OF THE SECURITIES. ADDITIONAL INFORMATION IS CONTAINED IN THE
PROSPECTUS AND PROSPECTIVE INVESTORS ARE URGED TO READ BOTH THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS IN FULL. SALES OF THE SECURITIES MAY NOT BE
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS.

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

THE CLASS A CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF HOME EQUITY SECURITIZATION CORP.,
__________, THE TRUSTEE, THE CERTIFICATE INSURER, ANY SUB-SERVICER OR ANY OF
THEIR RESPECTIVE AFFILIATES, EXCEPT TO THE EXTENT DESCRIBED HEREIN. THE CLASS A
CERTIFICATES AND THE  HOME EQUITY LOANS ARE NOT INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY, NOR HAS ANY GOVERNMENTAL AGENCY PASSED UPON THE ACCURACY OF
THE INFORMATION CONTAINED IN THIS PROSPECTUS.

                             AVAILABLE INFORMATION



                  The Depositor has filed a Registration Statement under the
Securities Act of 1933, as amended, (the "1933 Act") with the Securities and
Exchange Commission (the "Commission") on behalf of the Trust with respect to
the Class A Certificates offered pursuant to this Prospectus Supplement and the
related Prospectus. For further information, reference is made to the
Registration Statement and amendments thereof and to the exhibits thereto, which
are available for inspection without charge at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549;
7 World Trade Center, 13th Floor, New York, New York 10048; and 500 West Madison
Street, Chicago, Illinois 60661. Copies of the Registration Statement and
amendments thereof and exhibits thereto may be obtained from the Public
Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C.
20549 at prescribed rates. In addition, the Commission maintains a site on the
World Wide Web at http://www.sec.gov containing reports, proxy and information
statements and other information regarding registrants that file electronically
with the Commission.


                             REPORTS TO THE HOLDERS


                  So long as the Class A Certificates are in book-entry form,
monthly and annual reports concerning such Certificates and the Trust will be
sent by the Trustee to Cede & Co. ("Cede"), as the nominee of The Depository
Trust Company ("DTC") and as registered holder of the Class A Certificates
pursuant to the Pooling and Servicing Agreement. DTC will forward such reports
to the Participants and indirect participants by mail for forwarding to the
Owner of any Class A Certificates (the "Owner" or "Certificateholder"). See
"Risk Factors" and "Description of the Certificates -- Reports to Owners". The
Trust will not provide any financial information to the Owners which has been
examined and reported upon, with an opinion expressed by, an independent public
accountant. The Company and the Depositor have determined that their respective
financial statements are not material to the offering made hereby. The Trust
will have no assets or obligations prior to issuance of the Certificates and
will engage in no activities other than those described herein. Accordingly, no
financial statements with respect to the Trust are included in this Prospectus
Supplement and the related Prospectus.




                                      S-4






                                    SUMMARY


         This summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus. Reference is made to the Indices of Principal
Definitions for the location in either the Prospectus or this Prospectus
Supplement of the definitions of certain capitalized terms.

   


 

Issuer                                        __________  Home Equity Loan Trust _____ (the "Trust").

Securities Offered                            $________   aggregate principal amount of Class A-1 Group I
                                               Certificates,    Variable   Pass-Through   Rate;   $________
                                               aggregate   principal   amount   of   Class   A-2   Group  I
                                               Certificates, _____% Pass-Through Rate; $_________ aggregate
                                               principal  amount of Class A-3 Group I Certificates,  _____%
                                               Pass-Through Rate;  $________  aggregate principal amount of
                                               Class A-4 Group I Certificates,  _____%  Pass-Through  Rate;
                                               $_________  aggregate  principal amount of Class A-5 Group I
                                               Certificates,   _____%   Pass-Through  Rate;  and  $________
                                               aggregate   principal   amount   of  Class   A-6   Group  II
                                               Certificates.

Company                                       ___________ (the "Company").

Depositor                                      Home Equity  Securitization  Corp.,  a Delaware  corporation
                                               (the "Depositor").

Master Servicer                                __________,  a __________  corporation (the "Master
                                               Servicer").

Trustee                                       __________ (the "Trustee").

Originators of the Home Equity Loans           The  Home  Equity  Loans  to be  acquired  by  the  Trust  have  been
                                               acquired by the Company from the Originators,  in accordance
                                               with the Company's underwriting criteria.
    
Original Pool Principal  Balance              $___________ as of the close of business on the Cut-Off Date.
Original Group I Pool Principal Balance       $___________ as of the close of business on the Cut-Off Date.
Original Group II Pool Principal Balance      $___________ as of the close of business on the Cut-Off Date.

Closing Date                                  On or about __________.

Cut-Off Date                                  ___________.

Description of the Certificates                The Certificates  will be issued by the Trust pursuant to a 
                                               Pooling  and   Servicing   Agreement   to  be  dated  as  of
                                               ___________  (the "Pooling and Servicing  Agreement")  among
                                               the Master  Servicer,  the  Depositor  and the Trustee.  The
                                               $________  aggregate  principal  amount  of  Class A Group I
                                               Certificates   (collectively,   the   "Class   A   Group   I
                                               Certificates"  or  the  "Group  I  Certificates"),  and  the
                                               $________  aggregate  principal amount of Class A-6 Group II
                                               Certificates  (the "Class A-6 Group II  Certificates" or the
                                               "Group II



                                       S-5



  





                                               Certificates"), are senior certificates as described herein.
   


                                               The assets of the Trust  initially  will  include two groups
                                               (each, a "Home Equity Loan Group") of closed-end home equity
                                               loans (the "Home  Equity  Loans")  secured by  mortgages  or
                                               deeds of  trust  (the  "Mortgages")  on  one-to-four  family
                                               residential  properties (the  "Mortgaged  Properties") to be
                                               conveyed  to the  Trust on the  Closing  Date.  The  Group I
                                               Certificates will represent undivided ownership interests in
                                               a group of  fixed-rate  Home Equity  Loans  ("Group I"). The
                                               Group II  Certificates  will represent  undivided  ownership
                                               interests  in a group of  adjustable-rate  Home Equity Loans
                                               ("Group II").
    
                                               The Trust will  issue a  subordinate  Class of  Certificates
                                               with  respect  to  Group  I  and  Group  II  (the  "Class  B
                                               Certificates"),  which are subordinated to the Class A Group
                                               I Certificates and the Class A-6 Group II Certificates.  The
                                               Class B Certificates are not being offered hereby. The Trust
                                               will also  issue one  residual  class of  Certificates  with
                                               respect  to  each  REMIC  election  made by the  Trust  (the
                                               "Residual  Certificates") which are not being offered hereby
                                               and will  initially  be  retained  by the  Depositor  or its
                                               affiliates. The Class A Group I Certificates,  the Class A-6
                                               Group II  Certificates,  the  Class B  Certificates  and the
                                               Residual  Certificates are  collectively  referred to as the
                                               "Certificates".  The  Class A Group I  Certificates  and the
                                               Class A-6 Group II Certificates are collectively referred to
                                               as the "Class A Certificates"





A. Class A Group I                             The Class A Group I Certificates represents senior beneficial
                                               ownership interests in Group I. One hundred percent (100%) of
                                               the Group I Insured Distribution Amount (as described herein
    Certificates                               under "Description of the Certificates") due to the Owners of
                                               the Class A Group I Certificates on each Payment Date is
                                               guaranteed by the Certificate Insurer. The final scheduled
                                               Payment Date for the Class A-1 Group I Certificates is
                                               ___________, for the Class A-2 Group I Certificates is
                                               _______, for the Class A-3 Group I Certificates is _______,
                                               for the Class A-4 Group I Certificates is _________ and for
                                               the Class A-5 Group I Certificates is _______. Each Class of
                                               Class A Group I Certificates is issuable in original
                                               principal amounts of $1,000 and integral multiples thereof
                                               except that one certificate for each Class of Class A Group I
                                               Certificates may be issued in a different amount

B. Class A-6 Group                             The  Class  A-6  Group  II   Cetificates   represent   senior
                                               beneficial  ownership  interests  in Group  II.  One  hundred
    II Certificates                            percent  (100%) of the Group II Insured  Distribution  Amount
                                               (as described herein under "Description of the Certificates")
                                               due to the Owners of the Class A-6 Group II  Certificates  on
                                               each Payment Date is guaranteed by the  Certificate  Insurer.
                                               The final  scheduled  Payment Date for the Class A-6 Group II
                                               Certificates is _______.  The Class A-6 Group II Certificates
                                               are  issuable  in  original  principal  amounts of $1,000 and
                                               integral multiples thereof except that one certificate may be
                                               issued in a different amount.



                                       S-6




  
   

The  Home Equity Loan Pool                     The  statistical  information  concerning  the  Pool of  Home
                                               Equity Loans is based upon Pool  information as of the close
                                               of business on ___________ (the "Cut-Off Date").

                                               The Pool of Home Equity Loans  consists of Notes  secured by
                                               mortgages,  deeds of trust  or  other  instruments  creating
                                               liens or estates in fee simple  interests  ("Mortgages")  on
                                               one-  to  four-family  residential   properties,   including
                                               investment  properties.  The Home  Equity  Loans will not be
                                               insured by primary mortgage insurance policies, nor will any
                                               pool insurance insure the Home Equity Loans. The Home Equity
                                               Loans are not guaranteed by the Company, the Depositor,  the
                                               Master Servicer,  the  Sub-Servicers,  the Trustee or any of
                                               their respective  affiliates.  The Home Equity Loans will be
                                               serviced  by the  Master  Servicer  on a  "scheduled/actual"
                                               basis (i.e.,  "scheduled"  interest  and "actual"  principal
                                               receipts are required to be remitted by the Master  Servicer
                                               to the Trustee each month).

                                               Each Home  Equity  Loan in the Trust will be assigned to one
                                               of two home  equity  loan  groups  ("Group I" or "Group II",
                                               each, a "Home  Equity Loan Group")  comprised of Home Equity
                                               Loans  which bear  fixed-interest  rates only in the case of
                                               Group  I,  and  Home  Equity  Loans  which  bear  adjustable
                                               interest  rates  only in the  case of  Group  II.  As of the
                                               Cut-Off  Date,  the  Home  Equity  Loans  in  Group I had an
                                               aggregate principal balance of approximately  $________ (the
                                               "Original  Group I Pool  Principal  Balance")  and the  Home
                                               Equity Loans in Group II had an aggregate  principal balance
                                               of  approximately  $________  (the  "Original  Group II Pool
                                               Principal  Balance").  The sum of the Original  Group I Pool
                                               Principal  Balance and the Original  Group II Pool Principal
                                               Balance is equal to the "Original Pool Principal Balance".

                                               The  Pool of Home  Equity  Loans  in  Group  I  consists  of
                                               approximately   _____   Mortgages   secured   by   Mortgaged
                                               Properties   located  in  __  states  and  the  District  of
                                               Columbia.  The Pool of Home Equity Loans in Group I consists
                                               as of the Cut-Off Date and as a  percentage  of the Original
                                               Group I Pool Principal Balance,  of approximately  _____% of
                                               loans  secured  by  first  liens  on the  related  Mortgaged
                                               Properties  and  approximately  ____%  of loans  secured  by
                                               second liens on the related Mortgaged  Properties.  The Pool
                                               of Home Equity  Loans in Group I consists  of  approximately
                                               _____% of loans secured by primary residences. _____% of the
                                               Home Equity  Loans in Group I will be fully  amortizing  and
                                               _____%  of the Home  Equity  Loans in Group I are  partially
                                               amortizing  loans ("Balloon  Loans").  The weighted  average
                                               Combined   Loan-to-Value   Ratio   (with   property   values
                                               calculated as of the time of origination of the related Home
                                               Equity  Loan) of the Pool of Home Equity Loans in Group I is
                                               approximately _____% with a range from approximately ______%
                                               to  approximately   ______%;  the  weighted  average  stated
                                               remaining term to maturity is approximately ___ months, with
                                               a range from ___ months to ___ months;  the weighted average
                                               number of months since origination is approximately months;

   
                                      S-7



  

                                               the average  principal  balance of the Home Equity  Loans in
                                               Group I is  approximately  $______,  the  highest  principal
                                               balance is  approximately  $______ and the lowest  principal
                                               balance is  approximately  $________;  the coupon rates (the
                                               "Coupon  Rates") of the Home  Equity  Loans in Group I range
                                               from ___% per annum to ______%  per  annum,  with a weighted
                                               average Coupon Rate of approximately ____% per annum.

                                               The  Pool of Home  Equity  Loans in  Group  II  consists  of
                                               approximately   _____   Mortgages   secured   by   Mortgaged
                                               Properties   located  in  __  states  and  the  District  of
                                               Columbia. The Pool of Home Equity Loans in Group II consists
                                               as of the Cut-Off Date and as a  percentage  of the Original
                                               Group II Pool Principal Balance, of ___% of loans secured by
                                               first liens on the related Mortgaged Properties. The Pool of
                                               Home  Equity  Loans in Group II  consists  of  approximately
                                               ____% of loans secured by primary residences.  _____% of the
                                               Home Equity Loans in Group II will be fully  amortizing  and
                                               _____%  of the Home  Equity  Loans  in Group II are  Balloon
                                               Loans.  The  weighted  average   Loan-to-Value  Ratio  (with
                                               property values  calculated as of the time of origination of
                                               the  related  Home  Equity  Loan) of the Pool of Home Equity
                                               Loans in Group II is approximately  _____% with a range from
                                               approximately _____% to approximately  ______%; the weighted
                                               average stated  remaining term to maturity is  approximately
                                               ____ months, with a range from ___ months to ___ months; the
                                               weighted  average  number of  months  since  origination  is
                                               approximately _ month; the average  principal balance of the
                                               Home Equity Loans in Group II is approximately  $_____,  the
                                               highest principal  balance is approximately  $______ and the
                                               lowest  principal  balance  is  approximately  $______;  the
                                               Coupon Rates of the Home Equity Loans in Group II range from
                                               ____% per annum to ____% per annum,  with a weighted average
                                               Coupon Rate of approximately ____% per annum; the margins of
                                               the Home Equity  Loans in Group II range from ____% to ____%
                                               with a weighted  average margin of  approximately  ____% per
                                               annum.  The Coupon  Rates of Home  Equity  Loans in Group II
                                               bear  interest  rates  that  adjust  semi-annually  based on
                                               six-month  LIBOR.  In general the interest rates on the Home
                                               Equity  Loans in Group II are subject to  periodic  interest
                                               rate caps and lifetime interest rate ceilings.  ____% of the
                                               aggregate  principal  balance  of the Home  Equity  Loans in
                                               Group  II were  fixed  rate  loans  that,  in 2  years  from
                                               origination,  will be converted into variable rate loans and
                                               ____% of the aggregate  principal balance of the Home Equity
                                               Loans in Group II were  fixed rate  loans  that,  in 3 years
                                               from  origination,  will be  converted  into  variable  rate
                                               loans.


Class A-1 Pass-                                On each Payment Date, the "Class A-1 Pass-Through Rate" will
                                               be equal to the lesser of (i) the London  interbank  offered
Through Rate                                   rate for one-month  United States dollar deposits  ("LIBOR")
                                               (calculated   as  described   under   "Description   of  the
                                               Certificates  --  Calculation of LIBOR") as of the second to
                                               last business day prior to the immediately preceding Payment
                                               Date (or as of the second to the last  business day prior to
                                               the Closing Date in the case of the first

 

                                    S-8



  

                                               Payment  Date)  plus  ____% per annum and (ii) the  weighted
                                               average net coupon rate (i.e.,  the weighted  average coupon
                                               rate on the Home Equity Loans in Group I less the sum of the
                                               per annum rates at which the  Servicing  Fees,  Trustee fees
                                               and Certificate  Insurer premiums are calculated,  which sum
                                               shall not exceed ___% for any Payment  Date) for Group I for
                                               such Payment Date (the "Group I Available Funds Pass-Through
                                               Rate").
    



Class a-2 Pass-Through Rate                    _____% per annum.


Class A-3 Pass Through Rate                    _____% per annum.




Class  A-4 Pass-Through Rate                   _____% per annum; provided, that on no Payment Date will the
                                               Class  A-4  Pass-Through  Rate be  greater  than the Group I
                                               Available Funds Pass-Through Rate.




Class A-5 Pass-Through Rate                    ____% per annum.


   
Class A-6 Pass-Through Rate                    On each Payment Date, the "Class A-6 Pass-Through Rate" will
                                               be equal to the lesser of (i) LIBOR as of the second to last
                                               business day prior to the immediately preceding Payment Date
                                               (or as of the second to the last  business  day prior to the
                                               Closing  Date in the case of the first  Payment  Date)  plus
                                               ____% per annum,  and (ii) the  weighted  average net coupon
                                               rate (i.e.,  the  weighted  average  coupon rate on the Home
                                               Equity Loans in Group II less the sum of the per annum rates
                                               at which the Servicing  Fees,  Trustee fees and  Certificate
                                               Insurer premiums are calculated,  which sum shall not exceed
                                               ___% for any  Payment  Date) for  Group II for such  Payment
                                               Date and less ___% on the ___  Payment  Date and  thereafter
                                               (the "Class A-6 Available Funds Pass-Through Rate").
    

                                               The "Class A-6 Formula Pass-Through Rate" for a Payment Date
                                               is the rate  described  in clause (i) of the  definition  of
                                               "Class A-6 Group II Pass-Through Rate" on such Payment Date.
                                               The excess, if any, of (x) the interest due on the Class A-6
                                               Certificates on any Payment Date calculated at the Class A-6
                                               Formula  Pass-Through  Rate over (y) the interest due on the
                                               Class A-6 Certificates calculated at the Class A-6 Available
                                               Funds  Pass-Through  Rate  is  the  "Group  II  Supplemental
                                               Interest Amount" for such Payment Date.

                                               If,on any  Payment  Date,  there is a Group II  Supplemental
                                               Interest Amount calculated for any Payment Date, such amount
                                               shall be  payable  from  amounts  that  would  otherwise  be
                                               distributed to the Owners of the Class B  Certificates,  and
                                               the  Owners  of  certain  of the Class R  Certificates  have
                                               agreed to pay any remaining  amounts.  If the full amount of
                                               the Group II  Supplemental  Interest Amount is not paid on a
                                               Payment Date,  then the amount not paid will accrue interest
                                               at the Class A-6  Formula  Pass-Through  Rate  until  actual
                                               payment.

                                               The  Certificate  Insurer does not guarantee the payment of,
                                               nor do the ratings  assigned  to the Class A-6  Certificates
                                               address the 



                                  S-9



  


                                               likelihood  of the  payment  of, any  Supplemental  Interest
                                               Amount.


Payment Dates, Record Dates                    On the __  day  of  each  month,  or,  if  such  day is not a
                                               business  day,  then  the  next   succeeding   business  day,
                                               commencing  ___________  (each  such  day  being  a  "Payment
    and Accrual Periods                        Date"),  the Trustee  will be required to  distribute  to the
                                               Owners  of  record  of the  Certificates  as of the  close of
                                               business on the first  business  day of the current  calendar
                                               month (with  respect to the Class A Fixed Rate  Certificates)
                                               or  as  of  the  close  of  business  on  the   business  day
                                               immediately  preceding such Payment Date (with respect to the
                                               Class  A-1  Group I  Certificates  and the Class A-6 Group II
                                               Certificates),  except in the case of the first Payment Date,
                                               on which  distributions  will be made to holders of record as
                                               of the  Closing  Date (each  such date  being the  applicable
                                               "Record  Date")  such  Owners'  Percentage  Interests  in the
                                               amounts  required  to be  distributed  to the  Owners of each
                                               Class of Certificates on such Payment Date.

                                               Interest  will  accrue on each Class A-2,  A-3,  A-4 and A-5
                                               Group I Certificate during the period from and including the
                                               second  day of the  month  preceding  the  month  in which a
                                               Payment Date occurs  through and  including the first day of
                                               the month in which  such  Payment  Date  occurs  and on each
                                               Class  A-1  Group I  Certificate  and  Class  A-6  Group  II
                                               Certificate  from and  including  each  Payment Date (or the
                                               Closing Date,  with respect to the initial  Payment Date) to
                                               and including  the day  preceding the current  Payment Date.
                                               Each  period  referred  to  in  the  immediately   preceding
                                               sentence relating to the accrual of interest is the "Accrual
                                               Period" for the related Class of Certificates. Interest will
                                               be calculated  on the basis of a 360-day year  consisting of
                                               twelve  30-day  months for the Class A-2,  A-3,  A-4 and A-5
                                               Group I  Certificates.  Interest  for the  Class A-1 Group I
                                               Certificates and the Class A-6 Group II Certificates will be
                                               calculated  based  upon  the  actual  number  of days in the
                                               related Accrual Period, divided by 360.




 Distributions on the Certificates
                                                                                            
   

A. Priority of Distributions                   As more fully described  herein,  each Class of Certificates
                                               has a specified  priority to the  collections on the Pool of
                                               Home Equity  Loans which  comprise  the related  Home Equity
                                               Loan   Group,   subject  to  the  credit   enhancement   and
                                               cross-collateralization provisions hereinafter described. In
                                               addition,  ________________,   as  Certificate  Insurer,  is
                                               required  pursuant to the  Certificate  Insurance  Policy to
                                               make  available  to the Trustee on each Payment Date 100% of
                                               the  related  Class A Insured  Distribution  Amount  for the
                                               related Home Equity Loan Group to the extent that  available
                                               funds  remaining  after  payment  of the  Trustee's  fee are
                                               insufficient to cover such amount.

                                               The Owners of the Class A Group I Certificates and the Class
                                               A-6  Group II  Certificates  will  receive  certain  monthly
                                               distributions of


                              S-10



  




                                               principal  on each  Payment  Date  which  generally  reflect
                                               collections of principal during the prior Remittance  Period
                                               with  respect to the related  Home  Equity  Loan Group.  The
                                               Certificate  Insurance  Policy only guarantees the amount by
                                               which the sum of the related  Interest  Distribution  Amount
                                               and the related Subordination Deficit, if any, exceeds Total
                                               Available Funds.



B.    Distributions    on   the    Class   A
Certificates


1. Interest Distributions                      Interest  will accrue on each Class of Class A  Certificates
                                               at the related Class A Pass-Through Rate during each Accrual
                                               Period  for  such  Class  of   Certificates,   and  will  be
                                               distributed,  to the extent of the Total Available Funds for
                                               the related  Home Equity Loan Group plus the proceeds of any
                                               Insured  Payments,  on each Payment Date.  Interest accruing
                                               during the related  Accrual  Period at the  related  Class A
                                               Pass-Through  Rate on the related Class A Principal  Balance
                                               immediately  preceding  such  Payment  Date is  referred  to
                                               herein as the "Class A Interest Distribution Amount" for the
                                               related Class of Class A Certificates. The "Class A Interest
                                               Distribution  Amount" does not include the amounts,  if any,
                                               of the Supplemental  Interest Amount applicable to the Class
                                               A-6  Group  II   Certificates.   See   "Description  of  the
                                               Certificates -- Flow of Funds and Distributions on the Class
                                               A Certificates" herein.





2. Principal Distributions                     The Holders of the Class A Certificates  issued with respect
                                               to each Home  Equity  Loan Group will be entitled to receive
                                               on each Payment Date a  distribution  allocable to principal
                                               (the "Class A Principal  Distribution  Amount" for such Home
                                               Equity Loan Group and  Payment  Date) which will be equal to
                                               the lesser of:

                                               (a) the Total  Available  Funds for the related  Home Equity
                                               Loan  Group  plus any  related  Insured  Payment  minus  the
                                               interest  then  due  on  account  of  the  related  Class  A
                                               Certificates; and (1)

                                               (b)(i) the sum, without duplication, of:

                                               (x) for the Home  Equity  Loans in the  related  Home Equity
                                               Loan  Group,  the sum of (i) the  principal  portion  of all
                                               scheduled  and  unscheduled  payments  received  on the Home
                                               Equity Loans during the related Remittance Period, including
                                               (a) any full or partial  principal  prepayments  of any Home
                                               Equity  Loans  ("Prepayments")  received  during the related
                                               Remittance   Period,   (b)  the  proceeds  received  on  any
                                               insurance policy relating to a Home Equity Loan, a Mortgaged
                                               Property or a REO Property, net of proceeds to be applied to
                                               the repair of the  Mortgaged  Property  or  released  to the
                                               Mortgagor   (as   defined   herein)   and  net  of  expenses
                                               reimbursable therefrom ("Insurance Proceeds"),  (c) proceeds
                                               received in connection with the liquidation of any defaulted
                                               Home Equity Loans,  whether by trustee's  sale,  foreclosure
                                               sale or otherwise ("Liquidation Proceeds"),  net of fees and
                                               advances reimbursable therefrom ("Net Liquidation Proceeds")
                                               and (d) proceeds  received in connection  with a taking of a
                                               Mortgaged  Property  by 



                             S-11



 


                                               condemnation  or  the  exercise  of  eminent  domain  or  in
                                               connection with a release of part of the Mortgaged  Property
                                               from  the  related  lien   ("Released   Mortgaged   Property
                                               Proceeds"),  (ii)  the  principal  portion  of  all  amounts
                                               deposited  into the  Principal  and Interest  Account on the
                                               related  Remittance  Date in connection  with the repurchase
                                               of, or the  substitution  of a  substantially  similar  home
                                               equity loan for, a Mortgage  as to which there is  defective
                                               documentation  or a breach of a  representation  or warranty
                                               contained in the Pooling and Servicing Agreement,  and (iii)
                                               the proceeds  received by the Trustee in connection with any
                                               termination  of the Trust,  to the extent that such proceeds
                                               relate to principal.

                                               (y) the amount of any Subordination  Deficit with respect to
                                               the related  Home Equity Loan Group for such  Payment  Date;
                                               and



                                               (z) the amount of any  Subordination  Increase  Amount  with
                                               respect  to the  related  Home  Equity  Loan  Group for such
                                               Payment Date;

                                              minus

                                               (ii) the amount of any  Subordination  Reduction Amount with
                                               respect  to the  related  Home  Equity  Loan  Group for such
                                               Payment Date.
    
   

                                               The amount of any  Subordination  Deficit  or  Subordination
                                               Increase  Amount  to be paid to the  Holders  of the Class A
                                               Certificates  will  be paid to the  Holders  of the  Class A
                                               Certificates  then  entitled  to  receive  distributions  of
                                               principal.   Similarly,  the  amount  of  any  Subordination
                                               Reduction  Amount to be deducted  from the Class A Principal
                                               Distribution  Amount  for the Class A  Certificates  will be
                                               deducted  from such amounts  otherwise due to the Holders of
                                               the  Class  A   Certificates   then   entitled   to  receive
                                               distributions of principal.
    
                                               The amount of any loss on a  Liquidated  Home Equity Loan in
                                               the related Home Equity Loan Group (i.e.,  a Realized  Loss)
                                               may or may not be  allocated  to the  Owners  of the Class A
                                               Certificates  issued  with  respect to such Home Equity Loan
                                               Group on the  Payment  Date which  immediately  follows  the
                                               event of loss.  However,  the  Owners  of each  Class of the
                                               Class  A  Certificates  are  entitled  to  receive  ultimate
                                               recovery of 100% of the original  principal balance for such
                                               Class.

                                               Principal  distributions with respect to the Class A Group I
                                               Certificates    will   generally   be   distributed   in   a
                                               sequential-pay fashion,  subject to the "lockout" provisions
                                               applicable to the Class A-5 Group I Certificates.

                                               The  Owners  of the  Class  A-5  Group  I  Certificates  are
                                               entitled  to  receive  payments  of the  Class  A-5  Lockout
                                               Distribution Amount specified herein;  provided,  that if on
                                               any Payment Date the Class


                            S-12



 



                                               A-4 Certificate Principal Balance is zero, the Owners of the
                                               Class A-5 Group I  Certificates  will be entitled to receive
                                               the entire Class A Principal Distribution Amount for Group I
                                               for such Payment Date.

                                               The "Class A-5 Lockout  Distribution Amount" for any Payment
                                               Date will be the  product  of (i) the  applicable  Class A-5
                                               Lockout  Percentage for such Payment Date and (ii) the Class
                                               A-5 Lockout Pro Rata  Distribution  Amount for such  Payment
                                               Date.

                                               The "Class A-5 Lockout  Percentage"  for each  Payment  Date
                                               shall be as follows:

                                                     Payment Dates                    Lockout Percentage






                                               The "Class A-5 Lockout Pro Rata Distribution Amount" for any
                                               Payment Date will be an amount equal to the product of (x) a
                                               fraction,   the  numerator  of  which  is  the   Certificate
                                               Principal  Balance  of the Class  A-5  Group I  Certificates
                                               immediately  prior to such Payment Date and the  denominator
                                               of which is the aggregate  Certificate  Principal Balance of
                                               all Classes of the Group I Certificates immediately prior to
                                               such Payment Date and (y) the Class A Principal Distribution
                                               Amount for Group I for such Payment Date.

                                               After payment of the Class A-5 Lockout  Distribution Amount,
                                               the  remaining  Class A  Principal  Distribution  Amount for
                                               Group I shall be paid to the Owners of the other  Classes of
                                               Class A Group I  Certificates  sequentially,  such  that the
                                               Class A-4 Group I  Certificates  are  entitled to receive no
                                               principal  distributions  until the  Class  A-3  Certificate
                                               Principal  Balance has been  reduced to zero,  the Class A-3
                                               Group I  Certificates  are  entitled to receive no principal
                                               distributions  until  the Class  A-2  Certificate  Principal
                                               Balance  has been  reduced  to zero,  the  Class A-2 Group I
                                               Certificates   are   entitled   to  receive   no   principal
                                               distributions  until  the Class  A-1  Certificate  Principal
                                               Balance has been reduced to zero.

                                               As of any Payment Date,  the "Class A Certificate  Principal
                                               Balance" for a Class of Class A  Certificates,  prior to any
                                               distribution  on such Payment Date,  will equal the original
                                               Class A Certificate Principal Balance of such Class less the
                                               sum of all 



                               S-13



 



                                               amounts previously  distributed to the Owners of the related
                                               Class of  Class A  Certificates  on  account  of  principal.
                                               "Class A Group I Certificate  Principal  Balance"  refers to
                                               the Class A Group I  Certificates  and the "Class A Group II
                                               Certificate Principal Balance" refers to the Class A-6 Group
                                               II Certificates.



                                    
C. Class A Distribution Amounts and            The "Class A Distribution Amount" with respect to each Class
Class A Insured Distribution Amounts           of Class Insured  Distribution  Amounts A  Certificates  and
                                               Payment  Date is the sum,  without  duplication,  of (x) the
                                               Class A Interest  Distribution  Amount with  respect to such
                                               Class  and   Payment   Date,   (y)  the  Class  A  Principal
                                               Distribution  Amount, if any, with respect to such Class and
                                               Payment Date and (z) the Class A  Carry-Forward  Amount,  if
                                               any, with respect to such Class and Payment Date.

                                               The "Class A  Carry-Forward  Amount" means,  with respect to
                                               each Class of Class A  Certificates  and Payment  Date,  the
                                               sum,  without  duplication,  of (a) the  amount,  if any, by
                                               which (x) the Class A  Distribution  Amount for the  related
                                               Class  of  Class  A  Certificates   as  of  the  immediately
                                               preceding Payment Date exceeded (y) the amount of the actual
                                               distribution,  exclusive of any portion thereof representing
                                               the  proceeds  of an Insured  Payment,  to the Owners of the
                                               related Class of Class A  Certificates  on such  immediately
                                               preceding  Payment Date and (b)  interest on the amount,  if
                                               any,  described  in  clause  (a)  at  the  related  Class  A
                                               Pass-Through  Rate from such immediately  preceding  Payment
                                               Date.

                                               The "Class A Insured  Distribution  Amount"  with respect to
                                               each Class of Class A  Certificates  and Payment Date is the
                                               sum,  without  duplication,  of (x)  the  Class  A  Interest
                                               Distribution  Amount with  respect to such Class and Payment
                                               Date, less interest  shortfalls  arising from Prepayments of
                                               principal and from application of the Soldiers' and Sailors'
                                               Civil Relief Act of 1940,  as amended (the "Relief Act") and
                                               (y) the amount of any Subordination  Deficit with respect to
                                               such Class and Payment Date.

                                               To the extent  that the  Certificate  Insurer  pays  Insured
                                               Payments  the  Certificate  Insurer,  as  subrogee,  will be
                                               entitled to receive the Class A Carry-Forward Amount.

                                               The Pooling and  Servicing  Agreement  provides  that to the
                                               extent any portion of a Class A Carry-Forward Amount relates
                                               to principal such portion shall be treated as a distribution
                                               of  principal,  with any portion  which  relates to interest
                                               being treated as a distribution of interest.




Registration of the Class A Certificates       The Class A  Certificates  will  initially  be  issued  in
                                               book-entry  form.  Persons  acquiring  beneficial  ownership
                                               interests   in  such  Class  A   Certificates   ("Beneficial
                                               Certificate  Owners")  may  elect  to hold  their  interests
                                               through The Depository Trust Company ("DTC"),  in the United
                                               States, or Centrale de Livraison de Valeurs Mobiliers,  S.A.
                                               ("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



                            S-14



 


                                               Certificates are book-entry certificates, such Class A
                                               Certificates  will  be  evidenced  by one or  more  Class  A
                                               Certificates  registered in the name of Cede & Co. ("Cede"),
                                               as the  nominee of DTC or one of the  relevant  depositories
                                               (collectively,  the "European  Depositories").  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  depositories of CEDEL or Euroclear,  respectively,
                                               and  each  a  participating  member  of  DTC.  The  Class  A
                                               Certificates  will  initially be  registered  in the name of
                                               Cede.   The   interests  of  the  Owners  of  such  Class  A
                                               Certificates  will be  represented  by  book-entries  on the
                                               records  of  DTC  and  participating   members  thereof.  No
                                               Beneficial  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  herein to any Class A Certificates
                                               reflect the rights of Beneficial  Certificate Owners only as
                                               such   rights  may  be   exercised   through   DTC  and  its
                                               participating  organizations  for so long  as  such  Class A
                                               Certificates  are  held  by  DTC.  See  "Risk  Factors"  and
                                               "Description of the Certificates -- Book-Entry  Registration
                                               of the Class A Certificates" herein.


   

Servicing of the  Home Equity Loans            The Master  Servicer  has agreed to service the  Home Equity
                                               Loans  in   accordance   with  the  Pooling  and   Servicing
                                               Agreement.  In certain  limited  circumstances  and with the
                                               consent of the Certificate  Insurer, the Master Servicer may
                                               be  removed  as  Master   Servicer  under  the  Pooling  and
                                               Servicing   Agreement.   In  the  event  that  Home   Equity
                                               Securitization Corp. is removed as Master Servicer under the
                                               Pooling and Servicing Agreement, a successor Master Servicer
                                               will be appointed thereunder. See "Servicing" herein.



Monthly Servicing Fee                          The Master  Servicer  will retain fees not in excess of ___%
                                               per  annum  (the  "Servicing   Fee"),   payable  monthly  at
                                               one-twelfth  the  annual  rate,  of  the  then   outstanding
                                               principal  amount of each Home Equity Loan serviced by it as
                                               of the close of business  on the first day of the  preceding
                                               calendar month.
    

Subordination of Class B Certificates          The Class B  Certificates  are  subordinated  to the Class A
                                               Certificates.  Such subordination is intended to enhance the
                                               likelihood that the Owners of the Class A Certificates  will
                                               receive full and timely  receipt of all amounts due to them.
                                               See  "Description of the  Certificates --  Subordination  of
                                               Class B Certificates" herein.


Certificate Insurer                           ________________, a ___________________.

Certificate Insurance Policy                   Pursuant to an Insurance and Indemnity Agreement dated as of
                                               __________ (the "Insurance  Agreement"),  the Depositor will
                                               obtain   the   Certificate   Insurance   Policy,   which  is
                                               non-cancelable,  in favor of the  Trustee  on  behalf of the
                                               Owners of the Class A 


                             S-15




  
   

                                               Certificates.  On each Payment Date, the Certificate Insurer
                                               is required to make  available  to the Trustee the amount of
                                               any  insufficiency  in Total Available Funds for the related
                                               Home Equity Loan Group as of such = Payment Date  necessary,
                                               after  the   application   of  the   cross-collateralization
                                               provisions  described  herein,  to  distribute  the  Class A
                                               Insured  Distribution  Amount with  respect to the related =
                                               Home Equity Loan Group.  The  Certificate  Insurance  Policy
                                               does not guarantee any specified  rate of  Prepayments.  See
                                               "The  Certificate   Insurance  Policy  and  the  Certificate
                                               Insurer"   and   "Description   of   the   Certificates   --
                                               Subordination of Class B Certificates" herein.
    
                                               The   Trustee   or  paying   agent   will  (i)   receive  as
                                               attorney-in-fact  of each Owner of the Class A Certificates,
                                               any Insured  Payment from the  Certificate  Insurer and (ii)
                                               disburse  the  same to each  Owner  of the  related  Class A
                                               Certificates  in  accordance  with the Pooling and Servicing
                                               Agreement.  The Pooling and Servicing Agreement will provide
                                               that to the extent the  Certificate  Insurer  makes  Insured
                                               Payments,  either  directly  or  indirectly  (as  by  paying
                                               through the Trustee or a paying agent), to the Owners of any
                                               Class  A  Certificates,  the  Certificate  Insurer  will  be
                                               subrogated  to the  rights of such  Owners  of such  Class A
                                               Certificates  with  respect to such  Insured  Payments.  The
                                               Certificate  Insurer  will  receive  reimbursement  for such
                                               Insured  Payments,  but  only  from the  sources  and in the
                                               manner provided in the Pooling and Servicing Agreement. Such
                                               subrogation  and  reimbursement  will  have no effect on the
                                               Certificate  Insurer's  obligations  under  the  Certificate
                                               Insurance Policy.

   


Optional Termination                           The  Depositor  will have the right to purchase all the Home
                                               Equity  Loans  on  any  Payment  Date  when  the   aggregate
                                               principal  balances of the Home Equity Loans has declined to
                                               ten percent or less of the Original Pool  Principal  Balance
                                               (the "Depositor Optional Termination Date"),  subject to the
                                               consent of the Certificate Insurer in certain circumstances.
                                               See "Description of the Certificates -- Optional Termination
                                               by the Depositor" herein.


Auction Sale                                   The Pooling and Servicing  Agreement  requires that,  within
                                               ninety days  following  the Depositor  Optional  Termination
                                               Date,  if the  Depositor  has  not  exercised  its  optional
                                               termination right by such date, the Trustee solicit bids for
                                               the  purchase  of all Home  Equity  Loans  remaining  in the
                                               Trust. In the event that  satisfactory  bids are received as
                                               described in the Pooling and  Servicing  Agreement,  the net
                                               sale proceeds will be distributed to Certificateholders,  in
                                               the same  order  of  priority  as  collections  received  in
                                               respect of the Home Equity Loans. If  satisfactory  bids are
                                               not  received,  the Trustee  shall  decline to sell the Home
                                               Equity  Loans  and  shall  not be under  any  obligation  to
                                               solicit any further bids or otherwise  negotiate any further
                                               sale of the Home  Equity  Loans.  Such  sale and  consequent
                                               termination  of  the  Trust  must  constitute  a  "qualified
                                               liquidation"  of each REMIC  established  by the Trust under
                                               Section  860F  of the  Internal  Revenue  Code of  1986,  as
                                               amended, including, without limitation, the requirement that
                                               the qualified  liquidation  takes place over a period not to
                                               exceed 90


                           S-16




  



                                               days.  Such sale  shall be  subject  to the  consent  of the
                                               Certificate Insurer in certain circumstances.

    

Ratings                                        It is a condition  of the  original  issuance of the Class A
                                               Certificates  that the Class A Certificates  receive ratings
                                               of ___ or ___ by __________ ("___") and __________  ("___"),
                                               respectively.  A security rating is not a recommendation  to
                                               buy, sell or hold securities, and may be subject to revision
                                               or withdrawal at any time by the assigning entity.

                                               Such  ratings  address  credit  risk,  but do not purport to
                                               address  any  prepayment  risk  associated  with the Class A
                                               Certificates,  nor do such ratings  cover the payment of the
                                               Supplemental Interest Amounts.


Federal Income                                 One or more elections will be made to treat certain assets of    
                                               the  Trust  as one or more  REMICs  for  federal  income  tax    
Tax Consequences                               purposes.  Each  Class of the  Class A  Certificates  will be    
                                               designated as a "regular  interest" in a REMIC and a separate    
                                               class of  certificates  will be  designated  as the "residual    
                                               interest" with respect to each REMIC. Certificateholders that    
                                               would  otherwise   report  income  under  a  cash  method  of    
                                               accounting  will be required to include in income interest on    
                                               the Class A Certificates  (including original issue discount,    
                                               if any) in accordance  with an accrual  method of accounting.    
                                               See  "Federal  Income  Tax  Consequences"  herein  and in the    
                                               Prospectus.                                                      

                                               


ERISA Consequences                             As described under "ERISA Considerations"  herein, the Class
                                               A  Certificates  may be  purchased  by a  pension  or  other
                                               employee  benefit plan  subject to the  Employee  Retirement
                                               Income  Security Act of 1974,  as amended  ("ERISA"),  or by
                                               individual  retirement accounts or Keogh plans covering only
                                               a sole  proprietor or partner which are not subject to ERISA
                                               but are subject to Section 4975 of the Code  ("Plans").  See
                                               "ERISA Considerations" herein and in the Prospectus.


Legal Investment Conderations                  The  Class A  Certificates  will  not  constitute  "mortgage
                                               related  securities" for purposes of the Secondary  Mortgage
                                               Market Enhancement Act of 1984 ("SMMEA").  Accordingly, many
                                               institutions may not be legally  authorized to invest in the
                                               Class A Certificates.


Risk Factors                                   For  a  discussion   of  certain   factors  that  should  be
                                               considered   by   prospective   investors  in  the  Class  A
                                               Certificates,   see  "Risk   Factors"   herein  and  in  the
                                               accompanying Prospectus.



                                      S-17

   


                                  RISK FACTORS



         For a  discussion  of all  material  risk  factors  that  could make an
investment  in the  Class  A  Certificates  speculative  or one  of  high  risk,
prospective investors should consider the following risk factors (as well as the
factors set forth  under  "Risk  Factors"  in the  accompanying  Prospectus)  in
connection with the purchase of the Class A Certificates.
    

         Prepayment May Affect the Yield to Maturity of the Notes.
   

         All of the Home Equity Loans are  prepayable  in full or in part at any
time.  The rate of  Prepayments  on the Home Equity Loans may be influenced by a
variety of economic,  social and other factors,  including  interest rates,  the
availability of alternative financing and homeowner mobility.  Although there is
little significant data available on the effects of interest rates on prepayment
rates for non-purchase money,  non-conforming credit home equity loans, a number
of factors  suggest that the  prepayment  behavior of a pool of such home equity
loans may be  significantly  different  from that of a pool of  purchase  money,
conforming-credit  home equity loans.  One such factor is the typically  smaller
principal balance of the average  non-purchase  money home equity loan than that
of the average purchase money mortgage  conventional loan in the typical pool. A
smaller  principal  balance  is easier for a  borrower  to prepay  than a larger
balance and  therefore a higher  prepayment  rate may result for a  non-purchase
money home equity loan pool than for a pool of purchase money home equity loans,
irrespective  of the relative  average  interest  rates in the two pools and the
general interest rate environment.  A small principal balance, however, also may
make refinancing a non-purchase money home equity loan at a lower loan rate less
attractive to the borrower  relative to refinancing a larger  principal  balance
non-purchase  money home equity loan, as the perceived impact to the borrower of
lower interest rates on the size of the monthly payment on a home equity loan is
much less than for a larger  principal  balance  non-purchase  money home equity
loan.  Other factors that might be expected to affect the  prepayment  rate of a
pool of home equity  loans  include the amounts of, and  interest  rates on, the
related senior home equity loans,  if one exists,  and the use of the first home
equity loans as  long-term  financing  for home  purchase and junior home equity
loans as  shorter-term  financing  for a variety  of  purposes,  including  debt
consolidation,  home improvement,  education  expenses and purchases of consumer
durables such as automobiles. See "Risk Factors" in the accompanying Prospectus.


         The weighted  average life of a pool of loans is the average  amount of
time for which each dollar of principal on such loans is outstanding. Because it
is expected  that there will be payments of  principal  of Home Equity  Loans in
advance  of the  scheduled  due date for the  payments  of such  principal  (the
"Prepayments")  and  defaults  on the Home  Equity  Loans,  the actual  weighted
average life of the Home Equity Loans is expected to vary substantially from the
weighted  average  life of the Home Equity  Loans based upon their  amortization
schedules.  Prepayments  may result from  voluntary  early payments by borrowers
(including  payments in connection  with  refinancings of the related first home
equity loans or the Home Equity Loan itself),  the sale of Properties subject to
due-on-sale  clauses, and liquidations due to default, as well as the receipt of
proceeds from physical damage insurance  policies.  In addition,  repurchases of
Home Equity Loans from the Trust will have the same effect as Prepayments of the
related Home Equity  Loans.  Substantially  all of the Home Equity Loans contain
"due-on-sale"  provisions,  and the Pooling and  Servicing  Agreement  generally
requires the Master Servicer to enforce such provisions  unless such enforcement
is not permitted by applicable law. See "Description of the Certificates -- Flow
of Funds and Distributions on the Class A Certificates",  " -- General Servicing
Procedures", " -- Termination of the Trust", "Legal Investment  Considerations",
and "Maturity, Prepayment and Yield Considerations" herein.


                                      S-18




         Home  Equity  Loans  with  Balloon  Payments  May Cause  Risk of Higher
Default Rates.


         _____%  of the  Original  Group I Pool  Principal  Balance  of the Home
Equity  Loans  in Group I,  and  ___% of the  Original  Group II Pool  Principal
Balance  of the Home  Equity  Loans in Group II are  Balloon  Loans.  See  "Risk
Factors" in the accompanying Prospectus.


         Geographic  Concentration of Home Equity Loans.  Approximately  ___% of
the  Original  Group I Pool  Principal  Balance  represents  Home  Equity  Loans
relating  to  Mortgaged  Properties  located  in five  states:  Florida  _____%,
Michigan  _____%,  Ohio  _____%,  Georgia  _____%  and  North  Carolina  _____%.
Approximately  _____% of the Original Group II Pool Principal Balance represents
Home Equity  Loans  relating to  Mortgaged  Properties  located in five  states:
Michigan _____%,  Minnesota _____%,  Wisconsin _____%,  Illinois ____% and Texas
_____%. See "Risk Factors" in the Prospectus.

    
         Junior Lien Loans May Create a Risk of Higher Default Rates.

   

         ____% of the Original Group I Pool Principal Balance of the Home Equity
Loans  relates  to Home  Equity  Loans  secured  by liens  which are in a second
position. See "Risk Factors" in the Prospectus.

    
         Optional or Mandatory  Termination of the Trust May Adversely Affect an
Owner's Yield to Maturity.

   
         The Trust may be terminated  subject to the consent of the  Certificate
Insurer in certain  circumstances,  when the aggregate principal balances of the
Home  Equity  Loans has  declined to ten  percent or less of the  Original  Pool
Principal Balance, either by the Depositor,  exercising its optional termination
right,  or pursuant to the Auction Sale. See  "Description  of  Certificates  --
Optional  Termination by the Depositor" and  "Description of the Certificates --
Auction Sale". Such a termination would be the equivalent of a prepayment of all
the Home Equity Loans. The Owners of the Class A Certificates would receive from
the proceeds  resulting  from any such  termination,  any  interest  accrued and
unpaid,  together with any  distribution  of principal  owed and unpaid,  in the
order of priority set forth under  "Description of Certificates -- Distributions
on the Class A Certificates".  Any such termination of the Trust will reduce the
yield  to  maturity  on  Class  A  Certificates  purchased  at  a  premium.  See
"Description of the Certificates -- Termination of the Trust" herein.

    
         Basis Risk on the Class A-1 and Class A-6 Certificates May Reduce
Interest Rate Borne by such Certificates.

   
         The  Class  A-1  Pass-Through  Rate  is  based  upon  the  value  of an
adjustable index (one-month  LIBOR),  while the Coupon Rates on the Group I Home
Equity Loans are fixed.  Consequently,  the interest  which  becomes due on such
Home Equity Loans in Group I (net of the  Servicing  Fees,  the Trustee fees and
the Certificate  Insurer premiums) during any Remittance Period may be less than
the amount of interest  that would accrue at one-month  LIBOR plus the margin on
the Class A-1 Group I Certificates,  during the related Accrual Period, and will
be limited  to such  lower  amount.  The Class A-1 Group I  Certificates  do not
contain any "carry-forward" or "catch-up" feature if the amount of interest paid
is so limited.


         The Class A-6 Group II Pass-Through  Rate is based upon the value of an
index  (one-month  LIBOR)  which  is  different  from the  value of the  indices
applicable  to the Home  Equity  Loans in Group  II,  as  described  under  "The
Mortgage Pool -- Group II" (either as a result of the use of a different  index,
rate  determination  date, rate adjustment date or rate cap or floor).  The Home
Equity Loans in Group II primarily adjust  semi-annually  based upon a six-month
LIBOR index  whereas the Class A-6 Group II  Pass-Through  Rate adjusts  monthly
based on a one-month LIBOR index and is limited by the Class A-6 Available Funds
Pass-Through Rate, unless Supplemental Interest Amounts (the payment of which is
not  insured by the  Certificate  Insurer  and which is not rated) are funded in
full. Consequently the actual Class A-6 Pass-Through Rate for a Payment Date may
not equal the Class A-6 Formula  Pass-Through  Rate,  for such Payment  Date. In
particular,  the interest rates on the Home Equity Loans in Group II adjust less
frequently,  with the result that the actual Class A-6 Pass-Through  Rate may be
lower than the Class A-6 Formula  Pass-Through  Rate, for extended 


                                      S-19




periods in a rising interest rate environment. In addition,  one-month LIBOR and
six-month LIBOR may respond to different economic and market factors,  and there
is not  necessarily  any  correlation  between them.  Thus, it is possible,  for
example,  that  one-month  LIBOR may rise  during  periods  in which one or more
Indices are falling or that,  even if both one-month  LIBOR and six-month  LIBOR
Indices rise during the same period,  one-month LIBOR may rise much more rapidly
than six-month LIBOR. See "Class A-6 Pass-Through  Rate" in the Summary for this
Prospectus Supplement.


         [Limited Liquidity


         In  connection  with the initial  offering of the  Certificates,  First
Union Capital  Markets Corp.  has indicated  that it intends to make a market in
the Certificates and to deliver this Prospectus  Supplement,  in connection with
such market-making activity. First Union Capital Markets Corp. has no obligation
to make a secondary market in the Certificates, or if it does develop, there can
be no assurance that any secondary market will continue until the termination of
the Trust.]

    


                                 USE OF PROCEEDS

   

         The Trust will  acquire the Home Equity Loans from the  Depositor  (the
Depositor  having obtained the Home Equity Loans from the Company)  concurrently
with  the sale of the  Certificates  and the net  proceeds  from the sale of the
Certificates  will be paid to the Depositor.  Such net proceeds will, in effect,
represent  the purchase  price paid by the Trust to the  Depositor  for the Home
Equity Loans. The net proceeds,  after funding transaction costs, to be received
from the sale of the Home Equity Loans will be added to the Depositor's  general
funds and will be available for general corporate purposes.

    
                                                    THE COMPANY

[description]

                                                     SERVICING



The Master Servicer

   
         As Master  Servicer,  __________  will be obligated to service the Home
Equity Loans pursuant to the Pooling and Servicing  Agreement.  See "Description
of the Certificates -- General Servicing Procedures" herein.


     Delinquency Experience on the Company's Portfolio of Home Equity Loans

                                      As of
 ------------------------------------------------------------------------------

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


Number  of    Home
Equity Loans.........

Dollar  amount  of  
Home Equity Loans....
Delinquency
Period30-59 Days


    %  of  number  of
    loans (1)........

    %    of    dollar
    amount  of  loans
    (2)..............

60-89 days

    %  of  number  of
    loans (1)........

    %    of    dollar
    amount  of  loans
    (2)..............


                                      S-20




90 days and over

    %  of  number  of
    loans (1)........

    %    of    dollar
    amount  of  loans
    (2)..............

Foreclosed
Properties

    %  of  number  of
    loans (1)........

    %    of    dollar
    amount  of  loans
    (2)..............


(1)  The number of delinquent  Home Equity Loans or the number of foreclosed
     properties as a percentage of the total "Number of  Home Equity Loans" as
     of the date indicated.

(2)  The dollar amount of delinquent  Home Equity Loans or the dollar amount of
     foreclosed properties as a percentage of the total "Dollar amount of  Home
     Equity Loans" as of the date indicated.

    

                                      S-21



   

       LOAN LOSS EXPERIENCE ON THE COMPANY'S PORTFOLIO OF HOME EQUITY LOANS





                                       -----------------------------------
    
Average amount outstanding(1).............
Gross losses(2)...........................
Recoveries(3).............................
Net losses(4).............................
Net losses as a percentage  of average  amount
outstanding ..............................
     
(1)     "Average Amount Outstanding" during the period is the arithmetic average
        of the principal  balances of the home equity loans  outstanding  on the
        last business day of each month during the period.
(2)     "Gross  Losses" are the  principal  amounts of the home equity loans for
        each respective period which have been determined to be uncollectible.
(3)     "Recoveries"  represent  the  excess of (x) the sum of  recoveries  from
        liquidation  proceeds  and  deficiency  judgments  over  (y)  the sum of
        expenses and accrued interest.
(4)     "Net Losses" represents "Gross Losses" minus "Recoveries".


         While the above  delinquency  and loan loss  experience  represents the
recent experience of the Company's  portfolio of Home Equity Loans, there can be
no assurance that the future  delinquency  and loan loss  experience on the Home
Equity  Loans  included  in the Pool will be  similar.  The  Company can neither
quantify  the impact of any recent  property  value  declines on the Home Equity
Loans  nor  predict  whether,  to what  extent  or how long  such  declines  may
continue. In a period of such decline, the rates of delinquencies,  foreclosures
and  losses on the Home  Equity  Loans  could be higher  than  those  heretofore
experienced in the mortgage  lending industry in general.  In addition,  adverse
economic  conditions  (which may or may not affect  real  property  values)  may
affect the timely  payment by borrowers of scheduled  payments of principal  and
interest  on the  Home  Equity  Loans  and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses.


                            THE HOME EQUITY LOAN POOL


General


         The statistical information concerning the Pool of Home Equity Loans is
based upon Pool  information  as of the close of  business on  ___________  (the
"Cut-Off Date").


         The Home Equity Loans  consist of _____ home equity loans  evidenced by
promissory  notes (the  "Notes")  secured by deeds of trust,  security  deeds or
mortgages on the properties (the "Properties" or "Mortgaged Properties"),  which
are located in __ states and the District of Columbia.  The Properties  securing
the Home Equity Loans consist of one- to  four-family  residences  (which may be
detached,  part of a one- to four-family  dwelling, a manufactured home, modular
housing,  a condominium unit, a townhouse,  rowhouse or a unit in a planned unit
development).  The Properties may be  owner-occupied  (which includes second and
vacation homes) and non-owner occupied investment properties.


         Each Home  Equity Loan in the Trust will be assigned to one of two home
equity loan groups:  "Group I" or "Group II",  (each a "Home Equity Loan Group")
comprised of Home Equity Loans which bear fixed interest rates only, in the case
of Group I, and Home Equity Loans which bear adjustable  interest rates only, in
the case of Group II. The Class A Group I Certificates will be issued in respect
of Group I, and the Class A-6 Group II Certificates will be issued in respect of
Group II.


                                      S-22





         The Home Equity Loans in Group I consist of _____% of fully  amortizing
home equity loans and ______% of Balloon Loans;  consist of approximately _____%
of loans  secured by first liens on the related  Properties,  with the remainder
representing second liens; and consist of approximately  _____% of loans secured
by  primary  residences.  No  Group I Home  Equity  Loan  is  more  than 60 days
contractually delinquent as of the Cut-Off Date.


         The Home Equity Loans in Group II consist of _____% of fully amortizing
home  equity  loans and  _____% of  Balloon  Loans;  consist  of _____% of loans
secured by first liens on the related  Properties;  and consist of approximately
_____% of Loans secured by primary  residences.  No Group II Home Equity Loan is
more than 60 days contractually delinquent as of the Cut-Off Date.


Group I


         The Home Equity Loans in Group I consist of  approximately  _____ loans
under which the related  Mortgaged  Properties  are located in __ states and the
District of  Columbia as set forth  herein.  As of the  Cut-Off  Date,  the Home
Equity  Loans in Group I had an  aggregate  principal  balance of  $______,  the
maximum  principal  balance  of any of the  Home  Equity  Loans  in  Group I was
$_______,  the minimum principal balance thereof was $______,  and the principal
balance of the Home Equity Loans in Group I averaged $_______. As of the Cut-Off
Date,  Coupon  Rates on the Home  Equity  Loans in Group I ranged from _____% to
______% per annum, and the weighted average Coupon Rate of the Home Equity Loans
in Group I was _____% per annum.  As of the Cut-Off  Date,  the original term to
stated maturity of the Home Equity Loans in Group I ranged from __ months to ___
months,  the  remaining  term to stated  maturity  ranged  from __ months to ___
months, the weighted average original term to stated maturity was ___ months and
the weighted average  remaining term to stated maturity was ___ months.  No Home
Equity Loan in Group I had a stated maturity later than ________. ______% of the
aggregate  principal balance of the Home Equity Loans in Group I require monthly
payments of  principal  that will fully  amortize the Home Equity Loans by their
respective  maturity dates, and _____% of the aggregate principal balance of the
Home Equity Loans in Group I are Balloon Loans.

    
         The sum of the percentage columns set forth in the following tables may
not equal 100% due to rounding.




                                      S-23



  
   

                                              Geographic Distribution
                                                      Group I

                                      Number         Aggregate Unpaid                    
                                        of          Principal Balance             % of   
                                   Home Equity          as of the               Aggragate          
                   State            Loans           Cut-Off Date          Principal Balance
             ------------------    -----------      -----------------       -----------------
               











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

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





         The Combined  Loan-to-Value  Ratios shown above were  calculated  based
upon the appraised  values of the  Properties at the time of  origination of the
Home Equity Loans or in the case of a purchase money home equity loan the lesser
of the purchase  price or the appraised  value at the time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related  Home  Equity  Loans.  If the  residential  real  estate  market  should
experience an overall decline in property values such that the unpaid  principal
balances of the Home Equity Loans,  together with the unpaid principal  balances
of any senior home equity  loans,  become  equal to or greater than the value of
the Properties, the actual rates of delinquencies, foreclosures and losses could
be higher than those now generally experienced in the mortgage lending industry.


    
                                      S-24




  
   


                                     Combined Loan-To-Value Ratio Distribution
                                                      Group I
                                      Number of       Aggregate Unpaid                         
                                      Home            Principal Balance                        
  Range of Combined Loan-to-Value     Equity              as of the           % of Aggregate
               Ratios                 Loans            Cut-Off Date          Principal Balance
  --------------------------------   ---------       --------------------    ------------------
















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

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





         The Combined  Loan-to-Value  Ratios shown above were  calculated  based
upon the appraised  values of the  Properties at the time of  origination of the
Home Equity Loans or in the case of a purchase money home equity loan the lesser
of the purchase  price or the appraised  value at the time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related  Home  Equity  Loans.  If the  residential  real  estate  market  should
experience an overall decline in property values such that the unpaid  principal
balances of the Home Equity Loans,  together with the unpaid principal  balances
of any senior home equity  loans,  become  equal to or greater than the value of
the Properties, the actual rates of delinquencies, foreclosures and losses could
be higher than those now generally experienced in the mortgage lending industry.

    
                                      S-25






                                   Coupon Rate Distribution
                                            Group I

                            Number        Aggregate Unpaid                  
                              of          Principal Balance     % of            
    Range of               Mortgage           as of the        Aggregate        
Coupon Rates (%)            Loans           Cut-Off Date      Principal Balance
- ------------------        ---------       -----------------  ------------------












                                      S-26




  
   



                         Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                                      Group I

                                                                         Aggregate Unpaid       
                                                Number                 Principal Balance               % of        
            Range of Unpaid                      of                      as of the                Aggregate      
          Principal Balances ($)             Home Equity Loans             Cut-Off Date         Principal Balance  
- ----------------------------------      ------------------------      --------------------    -------------------- 
                                                                                                









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

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


                                         Lien Status and Occupancy Status
                                                      Group I

                                              Number               Aggregate Unpaid                         
                                                of                 Principal Balance                 % of      
          Lien Status and                    Mortgage                  as of the                   Aggregate        
          Occupancy Status                    Loans                  Cut-Off Date              Principal Balance
         -------------------               ----------               -----------------         --------------------






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

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


                       Distribution of Age (in months) from Origination to the Cut-Off Date
                                                      Group I

                                              Number          Aggregate Unpaid Principal                     
                                                of                     Balance                   % of       
         Months Elapsed                      Mortgage                 as of the                Aggregate        
          Since Origination                   Loans                  Cut-Off Date              Principal Balance
        ----------------------    -----------------------     ---------------------------   ---------------------









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

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



                                      S-27




  




                                                   Property Type
                                                      Group I

                                      Number        Aggregate Unpaid                  
                                        of          Principal Balance         % of      
                                     Mortgage           as of the          Aggregate          
         Property Type                Loans           Cut-Off Date         Principal Balance
    --------------------     -----------------    --------------------   ---------------------










                   Distribution of Remaining Term to Maturity(in months) as of the Cut-Off Date
                                                      Group I

                                          Number        Aggregate Unpaid                 
                                            of         Principal Balance          % of     
      Months Remaining                   Mortgage          as of the              Aggregate          
         to Maturity                      Loans           Cut-Off Date        Principal Balance
- -----------------------------       --------------    -------------------   ---------------------














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

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



                                      S-28




   

Group I


         The Home Equity Loans in Group II consist of approximately  _____ loans
under which the related  Mortgaged  Properties  are located in __ states and the
District of  Columbia as set forth  herein.  As of the  Cut-Off  Date,  the Home
Equity Loans in Group II had an aggregate  principal balance of $_________,  the
maximum  principal  balance  of any of the  Home  Equity  Loans  in Group II was
$__________,  the  minimum  principal  balance  thereof was  $_________  and the
principal balance of the Home Equity Loans in Group II averaged  $_________.  As
of the Cut-Off  Date,  Coupon  Rates of the Home Equity Loans in Group II ranged
from _____% per annum to _____% per annum.  As of the Cut-Off Date, the weighted
average Coupon Rate of the Home Equity Loans in Group II was ______%.  As of the
Cut-Off  Date,  margins of the Home Equity  Loans in Group II ranged from _____%
per annum to _____% per annum, and the weighted average margin was _____%. As of
the  Cut-Off  Date,  the maximum  coupons of the Home  Equity  Loans in Group II
ranged  from  _____% per annum to ______% per annum,  and the  weighted  average
maximum  coupon was ______%.  _____% of the aggregate  principal  balance of the
Home  Equity  Loans in Group II had a  periodic  interest  rate cap of ____% and
____% of the  aggregate  principal  balance of the Home Equity Loans in Group II
had a periodic  interest rate cap of ____%.  _____% of the  aggregate  principal
balance of the Home Equity  Loans in Group II were fixed rate loans  that,  in 2
years from  origination,  will be  converted  into  variable  rate loans with an
interest  rate cap of ____% on the date of such  conversion  and with a periodic
interest rate cap of ___% or ___% thereafter.  ____% of the aggregate  principal
balance of the Home Equity  Loans in Group II were fixed rate loans  that,  in 3
years from  origination,  will be  converted  into  variable  rate loans with an
interest  rate cap of ___% on the date of such  conversion  and with a  periodic
interest rate cap of ____% thereafter.


         As of the Cut-Off  Date,  the original  term to stated  maturity of the
Home  Equity  Loans in Group  II  ranged  from ___  months  to ___  months,  the
remaining  term to stated  maturity  ranged from ___ months to ___  months,  the
weighted  average  original  term to  stated  maturity  was ___  months  and the
weighted  average  remaining  term to stated  maturity  was ___ months.  No Home
Equity Loan in Group II had a stated maturity later than May _______.  _____% of
the  aggregate  principal  balance of the Home Equity  Loans in Group II require
monthly  payments of principal that will fully amortize the Home Equity Loans by
their respective dates and 0.04% of the aggregate  principal balance of the Home
Equity Loans in Group II are Balloon Loans.


         The  Coupon  Rates  of  the  Home  Equity  Loans  in  Group  II  adjust
semi-annually based on six month LIBOR.


    

                                      S-29



 


         The sum of the percentage columns set forth on the following tables may
not equal 100% due to rounding.


                                              Geographic Distribution
                                                     Group II

                        Number          Aggregate Unpaid                    
                          of            Principal Balance       % of          
                       Mortgage             as of the         Aggregate     
 State                   Loans            Cut-Off Date     Principal Balance
- -----------         --------------    ------------------  --------------------












- ---------------------------------------------------------------------------------------------
    TOTAL
=============================================================================================



                                      S-30


   


         The combined  loan-to-value ratio of a Home Equity Loan is equal to the
ratio  (expressed as a percentage) of (x) the sum of the (i) original  principal
balance of such Home Equity Loan and (ii) the outstanding  principal balances of
any senior home equity loans  (computed at the date of  origination of such Home
Equity Loan) to (y) the appraised value of the related Mortgaged Property at the
time of  origination  or in the case of a purchase  money home  equity  loan the
lesser of the purchase  price or the appraised  value at the time of origination
(the "Combined  Loan-to-Value  Ratio").  The Combined  Loan-to-Value  Ratios are
distributed as follows:
    

                                     Combined Loan-To-Value Ratio Distribution
                                                     Group II

                              Number     Aggregate Unpaid                 
                                of      Principal Balance       % of       
 Range of Combined           Mortgage       as of the        Aggregate         
Loan-to-Value Ratios           Loans       Cut-Off Date     Principal Balance
- -----------------------    -----------   -----------------  ------------------











   

         The Combined  Loan-to-Value  Ratios shown above were  calculated  based
upon the appraised  values of the  Properties at the time of  origination of the
Home Equity Loans or in the case of a purchase money home equity loan the lesser
of the purchase  price or the appraised  value at the time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related  Home  Equity  Loans.  If the  residential  real  estate  market  should
experience an overall decline in property values such that the unpaid  principal
balances of the Home Equity Loans,  together with the unpaid principal  balances
of any senior home equity  loans,  become  equal to or greater than the value of
the Properties, the actual rates of delinquencies, foreclosures and losses could
be higher than those now generally experienced in the mortgage lending industry.


    

                                      S-31





  



                         Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                                     Group II


                                                                     Aggregate Unpaid               % of
                                                  Number of          Principal Balance            Aggregate
                Range of Unpaid                  Mortgage              as of the                  Principal
            Principal Balances ($)                  Loans            Cut-Off Date                  Balance
 ---------------------------------------      ---------------        ------------------         ----------------










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

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

                                         Lien Status and Occupancy Status
                                                     Group II

                                                      Number          Aggregate Unpaid                  
                                                        of           Principal Balance            % of     
              Lien Status and                        Mortgage            as of the            Aggragate           
               Occupancy Status                       Loans             Cut-Off Date          Principal Balance
              ---------------------           -----------------     -------------------     ----------------------


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

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

                       Distribution of Age (in months) from Origination to the Cut-Off Date
                                                     Group II

                                                    Number           Aggregate Unpaid                   
                                                      of            Principal Balance          % of      
               Months Elapsed                        Mortgage             as of the           Aggregate        
              Since Origination                      Loans             Cut-Off Date          Principal Balance
            ----------------------                -----------       -------------------    ---------------------



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

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



                                      S-32








  
                                                   Property Type
                                                     Group II

                                      Number        Aggregate Unpaid                  
                                        of          Principal Balance        % of       
                                     Mortgage           as of the          Aggregate          
        Property Type                 Loans           Cut-Off Date         Principal Balance
       ----------------             ----------    -------------------   --------------------









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

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

                                    Distribution of Remaining Term to Maturity
                                        (in months) as of the Cut-Off Date
                                                     Group II

                                      Number        Aggregate Unpaid                  
                                        of          Principal Balance        % of       
        Months Remaining             Mortgage           as of the          Aggregate          
           to Maturity                Loans           Cut-Off Date         Principal Balance
          -----------------       --------------   -------------------   --------------------



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

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

                                       Distribution of Current Coupon Rates
                                              as of the Cut Off Date
                                                     Group II

                                            Number         Aggregate Unpaid                          
                                              of           Principal Balance                       
                                           Mortgage            as of the             % of Aggregate
      Current Coupon Rates (%)               Loans           Cut-Off Date       Principal Balance
 -------------------------------      ------------------  -------------------  ---------------------













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

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




                                      S-33





 
                                       Distribution of Maximum Coupon Rates
                                                     Group II

                                                           Aggregate Unpaid                       
                                                           Principal Balance    % of Aggregate 
                                 Number of Mortgage            as of the          Principal  
     Maximum Coupon Rates (%)       Loans                    Cut-Off Date        Balance
 -----------------------------   ---------------------   -------------------  -----------------

















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

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

                                              Distribution of Margins
                                              as of the Cut Off Date
                                                     Group II

                                                             Aggregate Unpaid                            
                                   Number of                 Principal Balance                          
                                     Mortgage                    as of the           % of Original Pool
          Margins (%)                 Loans                    Cut-Off Date          Principal Balance
   ----------------------     -------------------      -------------------------  ----------------------






















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

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



                                      S-34




 


                                           Next Interest Adjustment Date
                                                     Group II

                                 Number        Aggregate Unpaid                         
                                   of          Principal Balance                        
     Next Interest              Mortgage           as of the          % of Aggregate
       Adjustment Date           Loans           Cut-Off Date      Principal Balance
 ------------------------   ----------------  -----------------   --------------------















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

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

                                              Distribution of Minimum
                                                   Coupon Rates
                                                     Group II

                                                           Aggregate Unpaid                         
                                         Number of         Principal Balance                       
              Minimum                     Mortgage             as of the            % of 
           Coupon Rates (%)                Loans             Cut-Off Date       Principal Balance
- ------------------------------    -------------------   -----------------    ----------------------



















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

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



                                      S-35



   


The  Home Equity Loan Program -- Underwriting Standards; Representations

[describe]

                  MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS


Class A Certificates


         The weighted  average life of, and, if purchased at other than par, the
yield to maturity on, a Class A Certificate will be directly related to the rate
of payment of principal of the Home Equity Loans in the related Home Equity Loan
Group,  including for this purpose  Prepayments,  liquidations  due to defaults,
casualties  and  condemnations,  and  repurchases  of Home  Equity  Loans by the
Company,  or  purchases  of  Home  Equity  Loans  by the  Master  Servicer  or a
Sub-Servicer. The Home Equity Loans in the related Home Equity Loan Group may be
prepaid by the related  obligors on the Notes  ("Mortgagors")  at any time.  The
actual rate of principal prepayments on pools of home equity loans is influenced
by a variety of economic, tax, geographic,  demographic, social, legal and other
factors and has fluctuated  considerably in recent years. In addition,  the rate
of principal prepayments may differ among pools of home equity loans at any time
because of specific  factors relating to the home equity loans in the particular
pool,  including,  among other  things,  the age of the home equity  loans,  the
geographic  locations of the  properties  securing the loans,  the extent of the
mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and unemployment.


         Generally,  however,  because  the  Home  Equity  Loans in Group I bear
interest at fixed rates,  and the rate of  prepayment  on fixed rate home equity
loans is sensitive to prevailing  interest rates,  if prevailing  interest rates
were to  fall,  the  Home  Equity  Loans in  Group I may be  subject  to  higher
prepayment  rates.  Conversely,  if prevailing  interest rates were to rise, the
rate of prepayments on Home Equity Loans in Group I would be likely to decrease.


         If  purchased  at other than par,  the yield to  maturity  on a Class A
Certificate will be affected by the rate of the payment of principal of the Home
Equity  Loans in the  related  Home  Equity  Loan  Group.  If the actual rate of
payments  on the Home  Equity  Loans in the  related  Home  Equity Loan Group is
slower  than  the  rate  anticipated  by an  investor  who  purchases  a Class A
Certificate at a discount,  the actual yield to such investor will be lower than
such  investor's  anticipated  yield. If the actual rate of payments on the Home
Equity  Loans in the  related  Home  Equity  Loan Group is faster  than the rate
anticipated by an investor who purchases a Class A Certificate at a premium, the
actual yield to such  investor  will be lower than such  investor's  anticipated
yield.


         All of the Home  Equity  Loans in Group  II are  adjustable  rate  home
equity  loans.  As is the case with  conventional  fixed rate home equity loans,
adjustable  rate home equity 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 home equity loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant because the availability of fixed rate home equity loans at competitive
interest rates may encourage  Mortgagors to refinance their adjustable rate home
equity loans to "lock in" a lower fixed interest rate. However, no assurance can
be given by the  Company  as to the level of  prepayments  that the Home  Equity
Loans in Group II will experience.


         The final  scheduled  Payment Date for the A-1 Group I Certificates  is
______________, for the Class A-2 Group I Certificates is _____________, for the
Class  A-3  Group I  Certificates  is  ________________,  for  the  A-4  Group I
Certificates   is   _____________,   for  the  A-5  Group  I   Certificates   is
_____________, and for the Class A-6 Group II Certificates is ____________. Such
dates are the dates on which the related Class A Certificate  Principal  Balance
would be reduced to zero, assuming,  among other things that with respect to the
Class A-1 Group I Certificates, the Class A-2 Group I Certificates and the Class
A-3 Group I  Certificates  (i) no  Prepayments  are  received on any of the Home
Equity Loans,  (ii)  distributions of principal and interest on 


                                      S-36





each of the Home Equity Loans is timely  received,  (iii) Class B Interest  will
not be  used to make  accelerated  payments  of  principal  (i.e.  Subordination
Increase  Amounts) to the Holders of the Class A Certificates  and (iv) the Home
Equity Loans in each Home Equity Loan Group have the applicable  characteristics
set  forth in the  "Weighted  Average  Lives of  Class A  Certificates"  section
herein.  The final scheduled Payment Date for the Class A-4 Group I Certificates
and the Class A-5 Group I Certificates is the Payment Date in the calendar month
after the month in which the  stated  maturity  of the Home  Equity  Loan in the
related Home Equity Loan Group having the latest  stated  maturity  occurs.  The
final  scheduled  Payment  Date for the Class A-6 Group II  Certificates  is the
Payment  Date in the  calendar  month in which the stated  maturity  of the Home
Equity Loan in Group II having the last stated  maturity  occurs.  The  weighted
average life of the Class A  Certificates  of each Class is likely to be shorter
than would be the case if payments actually made on the Home Equity Loans in the
related Home Equity Loan Group conformed to the foregoing  assumptions,  and the
final Payment Dates with respect to the Class A Certificates of each Class could
occur significantly  earlier than such final scheduled Payment Dates because (i)
Prepayments  are likely to occur,  (ii) the Company may  repurchase  Home Equity
Loans in the  related  Home  Equity  Loan  Group in the  event  of  breaches  of
representations  and warranties and (iii) subject to the  Certificate  Insurer's
consent in certain circumstances,  the Depositor may cause, and the Trustee may,
pursuant to the Auction  Sale,  cause a  termination  of the Trust when the Pool
Principal  Balance  has  declined to ten  percent or less of the  Original  Pool
Principal Balance.


         "Weighted  average life" refers to the average  amount of time from the
date of issuance of a security  until each dollar of principal of such  security
will be repaid to the  investor.  The weighted  average  lives of the Classes of
Class A Certificates will be influenced by the rate at which principal  payments
(including  scheduled  payments and prepayments) on the Home Equity Loans in the
related Home Equity Loan Group are made. Principal payments on Home Equity Loans
may be in the form of scheduled  amortization or prepayments  (for this purpose,
the term "prepayment"  includes prepayments and liquidations due to a default or
other  dispositions of the Home Equity Loans). The weighted average lives of the
Class A Certificates will also be influenced by delays associated with realizing
on defaulted Home Equity Loans in the related Home Equity Loan Group.  The model
used in this  Prospectus  Supplement  assumes that, (i) with respect to Group I,
the pool of loans  prepays in the first month at a constant  prepayment  rate of
2.4% and increases by an additional 2.4% each month  thereafter  until the tenth
month,  where it remains at a constant  prepayment  rate equal to 24% (the "Home
Equity  Prepayment" Model or "HEP"), and (ii) with respect to Group II, the pool
of loans prepays a constant  prepayment  rate equal to 26% ("CPR") ((i) and (ii)
together,  the "Prepayment  Assumption").  HEP represents an assumed  annualized
rate of prepayment relative to the then outstanding  principal balance on a pool
of new home equity loans.


Weighted Average Lives of Class A Certificates


         For the purpose of the tables below,  it is assumed that:  (i) the Home
Equity  Loans of each Home  Equity  Loan  Group  consist  of pools of loans with
level-pay  and  balloon  amortization  methodologies,   Cut-Off  Date  principal
balances,  gross coupon rates, net coupon rates, original and remaining terms to
maturity,  and original  amortization  terms as applicable,  as set forth below,
(ii)  the  Closing  Date  for  the  Certificates  occurs  on  __________,  (iii)
distributions  on the  Certificates  are  made  on the  __  day  of  each  month
regardless of the day on which the Payment Date actually  occurs,  commencing in
__________  in  accordance  with  the  priorities  described  herein,  (iv)  the
difference  between the gross coupon rate and the net coupon rate is  sufficient
to pay Servicer Fees, Trustee fees and Certificate  Insurer premiums (the sum of
which is assumed to be ___%), (v) the Home Equity Loans'  prepayment rates are a
multiple  of the  Prepayment  Assumption,  (vi)  prepayments  include  30  days'
interest  thereon,  (vii)  optional  termination  is not  exercised,  (viii) the
Specified  Subordinated  Amount for each Home Equity Loan Group is set initially
as specified in the  Insurance  Agreement and  thereafter  changes in accordance
with the provisions of the Insurance  Agreement,  (ix) no  delinquencies  in the
payment by  Mortgagors  of  principal  and interest on the Home Equity Loans are
experienced,   (x)  no  Home  Equity  Loan  is  repurchased   for  breach  of  a
representation  and  warranty or  otherwise,  (xi) the Coupon Rate for each Home
Equity  Loan in Group II is adjusted  on its next rate  adjustment  date (and on
subsequent  rate  adjustment  dates,  if  necessary)  to equal the sum of (a) an
assumed level of the  applicable  index  (_____%) and (b) the  respective  gross
margin (such sum being subject to the

    
                                      S-37




applicable  periodic  adjustment cap and maximum interest rate), (xii) the Class
A-1 Group I Pass-Through  Rate remains  constant at ____%,  and (xiii) the Class
A-6 Group II Pass-Through Rate remains constant at ______%.




                                      S-38




 

    
                                                                    GROUP I CHARACTERISTICS 

                                                                     Original        Remaining       Original                     
                                                                      Term to         Term to      Amortization                  
 Pool                            Gross Coupon     Net Coupon         Maturity        Maturity          Term         Amortization
 Number      Principal Balance    Rate (%)          Rate (%)        (in months)     (in months)     (in months)       Method
- ------------ ------------------ ------------------ -------------- ---------------- -------------- ---------------- ----------------












                                                                   GROUP II CHARACTERISTICS

                                                                                     Net       Original     Remaining    
                             Gross                                                 Maximum      Term to      Term to     
               Principal     Coupon      Net Coupon    Months to                  Interest     Maturity      Maturity    
Pool Number   Balance (1)     Rate (%)    Rate (%)    Rate Change   Margin (%)   Rate (%)    (in months)  (in months)   
- ------------ -------------- ------------ ------------- ------------ ------------ ------------ ------------ ------------- 








 








  Original                                    
Amortization                                  
    Term         Periodic   Amortitation      
(in months)     Cap (%)      Method           
- ------------- ------------- -------------     
                                              
                                              
































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



                                                    S-39



  


                                                          PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE

              Class A-1 Group I Certificates        Class A-2 Group I Certificates    Class A-3 Group I Certificates
                            HEP                                  HEP                                HEP


Payment Date















- -----------------------------------------------------
   
(0)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group I Certificates, the Home Equity Loans in Group II
     are  assumed  to  prepay at 26% CPR and for  purposes  of  calculating  the
     percentages  and the  weighted  average  lives with respect to the Group II
     Certificates, the Home Equity Loans in Group I are assumed to prepay at 24%
     HEP.
    

(1)  The weighted  average life of the Class A Certificates is determined by (i)
     multiplying  the  amount of each  principal  payment by the number of years
     from the Closing Date to the related Payment Date, (ii) adding the results,
     and (iii) dividing the sum by the initial respective  Certificate Principal
     Balance for such Class of Class A Certificates.


                                      S-40



 





                                                          PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE (1)-

              Class A-1 Group I Certificates        Class A-2 Group I Certificates    Class A-3 Group I Certificates
                            HEP                                  HEP                                HEP


Payment Date








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


   

(2)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group I Certificates, the Home Equity Loans in Group II
     are  assumed  to  prepay at 26% CPR and for  purposes  of  calculating  the
     percentages  and the  weighted  average  lives with respect to the Group II
     Certificates, the Home Equity Loans in Group I are assumed to prepay at 24%
     HEP.
    
                                      S-41




(3)  The weighted  average life of the Class A Certificates is determined by (i)
     multiplying  the  amount of each  principal  payment by the number of years
     from the Closing Date to the related Payment Date, (ii) adding the results,
     and (iii) dividing the sum by the initial respective  Certificate Principal
     Balance for such Class of Class A Certificates.


                                      S-42


   


         The Home Equity Loans will not have the characteristics  assumed above,
and there can be no assurance  that (i) the Home Equity Loans will prepay at any
of the rates shown in the table or at any other  particular  rate or will prepay
proportionately  or (ii) the weighted average lives of each Class of the Class A
Group I  Certificates,  or the  weighted  average life of the Class A-6 Group II
Certificates will be as calculated  above.  Because the rate of distributions of
principal  of  the  Class  A  Certificates  will  be  a  result  of  the  actual
amortization  (including  prepayments)  of the Home Equity  Loans in the related
Home Equity Loan Group, which will include Home Equity Loans that have remaining
terms to stated  maturity  shorter or longer than those assumed and Coupon Rates
higher or lower than those  assumed,  the weighted  average lives of the Class A
Group I Certificates  and the Class A-6 Group II  Certificates  will differ from
those set forth above,  even if all of the Home Equity Loans in the related Home
Equity Loan Group prepay at the indicated constant prepayment rates.

    

Payment Delay Feature of Class A-2, A-3, A-4 and A-5 Group I Certificates


         The  effective  yield to the Owners of the Class A-2,  A-3, A-4 and A-5
Group I Certificates  will be lower than the yield which would  otherwise  apply
because  distributions  will not be payable to such Owners until at least the __
day of the  month  in  which  the  related  Accrual  Period  ends,  without  any
additional  distribution  of  interest  or  earnings  thereon in respect of such
delay.


                         DESCRIPTION OF THE CERTIFICATES


General


         The Certificates  will be issued in classes (each, a "Class")  pursuant
to a Pooling and Servicing  Agreement to be dated as of __________ (the "Pooling
and  Servicing  Agreement")  among the Master  Servicer,  the  Depositor and the
Trustee.  The Trustee will make  available for  inspection a copy of the Pooling
and  Servicing  Agreement  (without  exhibits or schedules) to the Owners of the
Certificates on written request.  The following  describes  certain terms of the
Pooling and  Servicing  Agreement,  but does not  purport to be complete  and is
qualified in its entirety by reference to the Pooling and Servicing Agreement.


         The Class A-1 Group I Certificates, the Class A-2 Group I Certificates,
the Class  A-3 Group I  Certificates,  the Class A-4 Group I  Certificates,  the
Class A-5 Group I  Certificates  and the  Class  A-6 Group II  Certificates  are
senior  certificates as described herein. The Class B Certificates are not being
offered  hereby.  Each Class of Class A Certificates  will be issued in original
principal  amounts of $1,000 and  integral  multiples  thereof,  except that one
certificate for each class of Class A Certificates  may be issued in a different
amount.  The Trust will also issue a residual class in each REMIC created by the
Trust (the "Residual  Certificates") which are not being offered hereby and will
initially  be  retained  by  the  Company  or  its   affiliates.   The  Class  A
Certificates,  the  Class B  Certificates  and  the  Residual  Certificates  are
collectively referred to as the "Certificates".


Payment Dates and Distributions


         On the __ day of each month, or, if such day is not a business day then
the next succeeding business day, commencing  ___________ (each such day being a
"Payment  Date"),  the Trustee will be required to  distribute  to the Owners of
record  of  the  Certificates  as of  the  related  Record  Date,  such  Owners'
Percentage  Interest in the amounts  required to be distributed to the Owners of
each Class of  Certificates  on such  Payment  Date.  For so long as any Class A
Certificate  is in  book-entry  form with DTC,  the only "Owner" of such Class A
Certificates  will be Cede.  See " --  Book-Entry  Registration  of the  Class A
Certificates" herein.



                                      S-43




         Each Owner of record of a  Certificate  as of each  Record Date will be
entitled to receive such Owner's  Percentage  Interest in the amounts due on the
related  Payment Date to the Owners of the related  Class of  Certificates.  The
"Percentage   Interest"  of  each  Class  A  Certificate   as  of  any  date  of
determination will be equal to the percentage obtained by dividing the principal
balance of such Class A Certificate  as of the Cut-Off Date by the related Class
A Certificate Principal Balance as of the Cut-Off Date.


Flow of Funds and Distributions on the Class A Certificates
   

         The Principal and Interest Account. The Pooling and Servicing Agreement
requires the Master  Servicer to establish a custodial  account (the  "Principal
and  Interest  Account")  on behalf of the Trustee at a  depository  institution
meeting the requirements set forth in the Pooling and Servicing  Agreement.  The
Pooling and  Servicing  Agreement  requires  the Master  Servicer to deposit all
collections (other than amounts escrowed for taxes and insurance) related to the
Home Equity Loans to the Principal and Interest Account on a daily basis (but no
later than the first business day after receipt). All funds in the Principal and
Interest  Account  can only be  invested  in  Eligible  Investments.  Investment
earnings on funds held in the Principal and Interest Account are for the account
of the Master  Servicer,  and the Master  Servicer will be  responsible  for any
losses.


         The Master  Servicer is required  pursuant to the Pooling and Servicing
Agreement on the  thirteenth  day or, if such day is not a business  day, on the
next following  business day (the  "Remittance  Date") of each month to remit to
the Trustee the following  amounts with respect to the Home Equity Loans in each
Home Equity Loan Group: (i) an amount equal to the sum, without duplication,  of
(x) the aggregate  portions of the interest  payments (whether or not collected)
becoming  due  on  the  Home  Equity  Loans  during  the  immediately  preceding
Remittance  Period, and (y) any Compensating  Interest  calculated at the Coupon
Rate on the related Home Equity Loan, less the Servicing Fee with respect to the
Home Equity Loans serviced by the Master  Servicer due with respect to such Home
Equity Loans with respect to the immediately  preceding  Remittance  Period (the
amount  described  in this clause (i) for the Home Equity Loans in Group I being
the "Group I Interest  Remittance  Amount" and the amount in this clause (i) for
the Home  Equity  Loans in Group II being  the  "Group  II  Interest  Remittance
Amount"),  (ii) an  amount  equal to the sum,  without  duplication,  of (x) the
aggregate portions of the scheduled principal  payments,  but only to the extent
collected,  on the Home Equity Loans during the immediately preceding Remittance
Period,  (y) any Prepayments,  Insurance  Proceeds and Net Liquidation  Proceeds
(but only to the extent  that such Net  Liquidation  Proceeds  do not exceed the
principal  balance of the  related  Home  Equity  Loan) and  Released  Mortgaged
Property Proceeds,  in each case only to the extent collected on the Home Equity
Loans during the preceding  Remittance  Period and (z) all Loan Purchase  Prices
and  Substitution  Amounts with respect to the related Home Equity Loans at such
Remittance  Date paid or  received  by the Master  Servicer  for  deposit to the
Principal and Interest Account (the amount described in this clause (ii) for the
Home Equity  Loans in Group I being the "Group I Principal  Remittance  Amount",
and the amount  described in this clause (ii) for the Home Equity Loans in Group
II being the "Group II Principal  Remittance  Amount".  For any Remittance Date,
the sum of the Group I  Interest  Remittance  Amount  and the Group I  Principal
Remittance  Amount is the "Group I Monthly  Remittance" for such Remittance Date
and the sum of the  Group  II  Interest  Remittance  Amount  and  the  Group  II
Principal  Remittance  Amount is the  "Group  II  Monthly  Remittance"  for such
Remittance Date. The sum of the Group I Interest Remittance Amount and the Group
II Interest Remittance Amount is the "Interest  Remittance  Amount".  The sum of
the Group I Principal  Remittance  Amount and the Group II Principal  Remittance
Amount is equal to the "Principal  Remittance Amount".  For any Remittance Date,
the sum of the Interest Remittance Amount and the Principal Remittance Amount is
the "Monthly Remittance" for such Remittance Date.
    

         A  "Remittance  Period"  is the  period  commencing  at the  opening of
business  on the second day of each month and ending at the close of business on
the first day of the following month.


                                      S-44



   
         Delinquency Advances. The Pooling and Servicing Agreement requires that
if, on any  Remittance  Date,  the amount then on deposit in the  Principal  and
Interest  Account from Home Equity Loan  collections and relating to interest is
less than the Interest  Remittance Amount applicable to such Remittance  Period,
then the Master  Servicer is required to deposit into the Principal and Interest
Account a sufficient  amount of its own funds  ("Delinquency  Advances") to make
such amount equal to such Interest Remittance Amount. The Master Servicer is not
required  to make a  Delinquency  Advance if it believes  that such  Delinquency
Advance will not be recoverable  from the related Home Equity Loan. The Trustee,
as successor Master Servicer, will not be required to make a Delinquency Advance
if it believes that such  Delinquency  Advance will not be recoverable  from the
related Home Equity Loan.
    

         The Certificate  Account.  The Pooling and Servicing Agreement provides
that the Trustee  shall create and maintain one or more accounts for the purpose
of  funding  distributions  to  the  Owners   (collectively,   the  "Certificate
Account").  The Pooling and Servicing  Agreement provides that the Trustee shall
deposit to the Certificate Account monthly, the Monthly Remittance received from
the Master Servicer on the related Remittance Date.

   
         The Policy  Payments  Account.  The  Pooling  and  Servicing  Agreement
requires  that the Trustee  shall  establish a separate  special  purpose  trust
account  for  the  benefit  of  Owners  of the  Class  A  Certificates  and  the
Certificate Insurer (the "Policy Payments Account").  On the second business day
prior to each Payment  Date,  in  preparation  of making  distributions  on such
Payment Date, if the Trustee  determines with respect to either Home Equity Loan
Group that the Total Available Funds to be on deposit in the Certificate Account
with respect to such Home Equity Loan Group will be insufficient to pay the full
amount of the related  Insured  Distribution  Amount and the fees of the Trustee
for such Payment  Date,  the Trustee will then be required to make a draw on the
Certificate  Insurance  Policy  for  the  deficiency  (the  amount  of any  such
deficiency being the amount of the "Insured Payment" required to be made) and to
deposit the amount  received with respect to such draw into the Policy  Payments
Account.  The Trustee  will then  distribute  such  amount only for  purposes of
payment to Owners of Class A  Certificates  of the Insured  Payments for which a
claim was made.

    

         The Supplemental  Interest Account. The Pooling and Servicing Agreement
also establishes the "Group II Supplemental Interest Account" (the "Supplemental
Interest  Account")  which  is  held in  trust  by the  Trustee,  but  does  not
constitute  a part of the Trust.  The  Supplemental  Interest  Account will hold
certain  amounts and other  property  relating  to the  funding of  Supplemental
Interest Amounts,  if any, to the Owners of the Class A-6 Group II Certificates.
"Group II  Supplemental  Interest  Amounts" are payments due on any Payment Date
which result from any shortfall between Class A-6 Group II Certificate  interest
calculated  at the  Class  A-6  Formula  Pass-Through  Rate,  and such  interest
calculated at the Class A-6 Available Funds Pass-Through Rate.


         Distributions  on the Class A  Certificates.  On each Payment Date, the
Trustee shall be required to make the following disbursements and transfers from
the  Certificate  Account  in the  following  order of  priority,  and each such
transfer and  disbursement  shall be treated as having  occurred  only after all
preceding transfers and disbursements have occurred:


                     (i)  first,  the  Trustee  shall pay  first,  to itself the
         Trustee's fees then due;


                     (ii)  second,  the  Trustee  shall  pay to the  Certificate
         Insurer the premium  amount then due and any other amounts then due the
         Certificate Insurer under the Insurance Agreement;


                     (iii)  third,  the Trustee  shall pay,  pari passu,  to the
         Owners  of  each of the  Class  A  Certificates,  the  related  Class A
         Distribution Amount for such Class and such Payment Date; and

                                      S-45





                     (iv) fourth,  the Trustee  shall  distribute  any remaining
         amount in the Certificate  Account to the Owners of the related Class B
         Certificates  and as  otherwise  required by the Pooling and  Servicing
         Agreement.


         Principal   distributions   with   respect  to  the  Class  A  Group  I
Certificates will generally be distributed in a sequential-pay fashion,  subject
to the "lockout" provisions applicable to the Class A-5 Group I Certificates.


         The  Owners  of the  Class A-5 Group I  Certificates  are  entitled  to
receive payments of the Class A-5 Lockout  Distribution Amount specified herein;
provided,  that if on any  Payment  Date the  Class  A-4  Certificate  Principal
Balance  is zero,  the  Owners of the Class  A-5  Group I  Certificates  will be
entitled to receive the entire Class A Principal Distribution Amount for Group I
for such Payment Date.


         The "Class A-5 Lockout  Distribution  Amount" for any Payment Date will
be the  product of (i) the  applicable  Class A-5  Lockout  Percentage  for such
Payment  Date and (ii) the Class A-5  Lockout Pro Rata  Distribution  Amount for
such Payment Date.


         The "Class A-5 Lockout Percentage" for each Payment Date shall be as
follows:

           Payment Dates                        Lockout Percentage
          -----------------                  --------------------------


         The "Class A-5  Lockout Pro Rata  Distribution  Amount" for any Payment
Date will be an amount equal to the product of (x) a fraction,  the numerator of
which is the Certificate Principal Balance of the Class A-5 Group I Certificates
immediately  prior  to such  Payment  Date and the  denominator  of which is the
aggregate   Certificate  Principal  Balance  of  all  Classes  of  the  Group  I
Certificates  immediately  prior  to such  Payment  Date  and  (y)  the  Class A
Principal Distribution Amount for Group I for such Payment Date.


         After  payment  of the  Class  A-5  Lockout  Distribution  Amount,  the
remaining Class A Principal Distribution Amount for Group I shall be paid to the
Owners of the other Classes of Class A Group I Certificates  sequentially,  such
that the Class A-4 Group I  Certificates  are  entitled to receive no  principal
distributions until the Class A-3 Certificate Principal Balance has been reduced
to zero, the Class A-3 Group I Certificates are entitled to receive no principal
distributions until the Class A-2 Certificate Principal Balance has been reduced
to zero,  and the Class A-2 Group I  Certificates  are  entitled  to  receive no
principal  distributions  until the Class A-1 Certificate  Principal Balance has
been reduced to zero.


         The Pooling and  Servicing  Agreement  provides  that to the extent the
Certificate  Insurer makes Insured  Payments,  the  Certificate  Insurer will be
subrogated to the rights of the Owners of the related Class A Certificates  with
respect  to such  Insured  Payments  and shall be  deemed,  to the extent of the
payments so made, to be a registered  Owner of Class A Certificates and shall be
entitled to reimbursement for such Insured Payments,  as provided in the Pooling
and Servicing Agreement.


Calculation of LIBOR


         On the second  business day preceding each Payment Date or, in the case
of the first Payment Date, on the second business day preceding the Closing Date
(each such date, an "Interest  Determination  Date"),


                                      S-46




the Trustee will determine the London interbank  offered rate for one-month U.S.
dollar deposits  ("LIBOR") for the next Accrual Period for the Class A-1 Group I
Certificates and the Class A-6 Group II Certificates on the basis of the offered
rates of the Reference Banks for one-month U.S. dollar  deposits,  as such rates
appear on the Reuters  Screen LIBO Page, as of 11:00 a.m.  (London time) on such
Interest Determination Date. As used in this section, "business day" means a day
on which banks are open for dealing in foreign  currency  and exchange in London
and New York City;  "Reuters  Screen LIBO Page" means the display  designated as
page "LIBO" on the Reuter Monitor Money Rates Service (or such other page as may
replace  the LIBO page on that  service  for the  purpose of  displaying  London
interbank  offered rates of major banks);  and  "Reference  Banks" means leading
banks selected by the Trustee and engaged in transactions in Eurodollar deposits
in the  international  Eurocurrency  market  (i)  with an  established  place of
business in London, (ii) whose quotations appear on the Reuters Screen LIBO Page
on the Interest Determination Date in question, (iii) which have been designated
as such by the Trustee and (iv) not controlling,  controlled by, or under common
control with, the Company or the Trustee.


         On each  Interest  Determination  Date,  LIBOR for the related  Accrual
Period  for the  Class  A-1  Group I  Certificates  and the  Class  A-6 Group II
Certificates will be established by the Trustee as follows:


         (a) If on such Interest  Determination Date two or more Reference Banks
provide such offered  quotations,  LIBOR for the related  Accrual Period for the
Class  A-1  Group I and  the  Class  A-6  Group  II  Certificates  shall  be the
arithmetic mean of such offered quotations  (rounded upwards if necessary to the
nearest whole multiple of 1/16%).


         (b) If on such  Interest  Determination  Date fewer than two  Reference
Banks provide such offered quotations,  LIBOR for the related Accrual Period for
the Class A-1  Group I and the  Class  A-6  Group II  Certificates  shall be the
higher of (x) LIBOR as determined on the previous  Interest  Determination  Date
and (y) the Reserve Interest Rate. The "Reserve Interest Rate" shall be the rate
per annum  that the  Trustee  determines  to be either (i) the  arithmetic  mean
(rounded  upwards if  necessary to the nearest  whole  multiple of 1/16%) of the
one-month  U.S.  dollar  lending rates which New York City banks selected by the
Trustee are quoting on the relevant Interest Determination Date to the principal
London offices of leading banks in the London  interbank market or, in the event
that the  Trustee  can  determine  no such  arithmetic  mean,  (ii)  the  lowest
one-month  U.S.  dollar  lending rate which New York City banks  selected by the
Trustee  are quoting on such  Interest  Determination  Date to leading  European
banks.


         The establishment of LIBOR on each Interest  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Class  A-1  Group I and the Class  A-6  Group II  Certificates  for the  related
Accrual  Period  shall (in the absence of manifest  error) be final and binding.
Each such rate of  interest  may be  obtained  by  telephoning  the  Trustee  at
__________.


Subordination of Class B Certificates


         The Class B Certificates  are subordinated to the Class A Certificates.
Such  subordination is intended to enhance the likelihood that the Owners of the
Class A Certificates  will receive full and timely receipt of all amounts due to
them.
   

         The Pooling and  Servicing  Agreement  requires  that the excess of the
aggregate principal balance of the Home Equity Loans in Group I over the Class A
Certificate   Principal  Balance  for  all  Classes  of  the  Class  A  Group  I
Certificates be maintained at a certain amount (which amount may vary over time)
over the life of the  transaction,  which amount is specified by the Certificate
Insurer. The actual amount of this excess is the "Subordinated Amount" for Group
I, and the  specified  target  amount  of the  excess  at a point in time is the
"Specified Subordinated Amount" for Group I.

    

                                      S-47



         Similarly, the Pooling and Servicing Agreement requires that the excess
of the Group II Pool  Principal  Balance over the Class A Certificate  Principal
Balance  for the Class  A-6 Group II  Certificates  be  maintained  at a certain
amount (which amount may vary over time) over the life of the transaction, which
amount is specified by the Certificate Insurer. The actual amount of this excess
is the  "Subordinated  Amount" for Group II, and the specified  target amount of
the excess at a point in time is the "Specified  Subordinated  Amount" for Group
II.


         The  Certificate  Insurer  may permit the  reduction  of the  Specified
Subordinated  Amount  without  the  consent  of, or the giving of notice to, the
Owners of the  related  Class A  Certificates;  provided,  that the  Certificate
Insurer is not then in default; and provided, further, that such reduction would
not  change  materially  the  weighted  average  life  of the  related  Class  A
Certificates or the current rating thereof.
   

         The Pooling and Servicing  Agreement generally provides that the Owners
of the Class B Certificates will only receive  distributions of principal to the
extent that the actual  related  Subordinated  Amount  exceeds the then  related
Specified  Subordinated  Amount;  i.e.,  to the extent  that there is a level of
subordination  greater than that required by the Certificate Insurer, as will be
the case when the  Specified  Subordinated  Amount  decreases or "steps down" in
accordance with its terms.  Consequently,  unless there exists on any particular
Payment Date such related excess subordination,  the Owners of the related Class
A  Certificates  will  be  entitled  to  receive  100%  of the  principal  to be
distributed  on such  Payment  Date with respect to the related Home Equity Loan
Group.


         Subject to the prior  rights of the Owners of the Class A  Certificates
to receive Class B Interest as discussed  below,  the Class B  Certificates  are
also entitled to receive all excess  interest  available on any Payment Date for
the related Home Equity Loan Group,  i.e.,  the interest  remitted by the Master
Servicer to the Trustee relating to the prior Remittance  Period (which interest
remittance  is itself  net of the  aggregate  monthly  Servicing  Fees) less the
interest  due and  payable to the Owners of the  related  Class A  Certificates,
together  with the fees and  premium  due and  payable  to the  Trustee  and the
Certificate Insurer (such interest to which the related Class B Certificates are
entitled, the "Class B Interest" for the related Home Equity Loan Group).


         On each Payment Date the Class B Interest  will be used,  to the extent
available and prior to any distribution thereof to the Class B Certificates,  to
fund any shortfalls in amounts due to the Owners of the Class A Certificates  on
such  Payment  Date.  In  addition,  to the extent  that the  related  Specified
Subordinated  Amount  increases  or "steps up" due to the effect of the triggers
set forth in the definition  thereof, or if, due to Realized Losses, the related
Subordinated  Amount has been reduced below the related  Specified  Subordinated
Amount,  the Pooling and Servicing  Agreement  requires that Class B Interest be
used  to  make  payments  of  principal  to the  Owners  of the  Class A Group I
Certificates  and the  Class  A-6  Group II  Certificates  for the  purposes  of
accelerating the  amortization  thereof relative to the amortization of the Home
Equity Loans in the related Home Equity Loan Group. Such accelerated payments of
principal  will  be  made  to the  extent  necessary  to  increase  the  related
Subordinated Amount to its then-applicable Specified Subordinated Amount. To the
extent that, on any Payment Date, the actual related Subordinated Amount is less
than the related  Specified  Subordinated  Amount, a "Subordination  Deficiency"
will exist. The Insurance  Agreement  defines a "Group I Subordination  Deficit"
with  respect  to a  Payment  Date to be the  amount,  if any,  by which (x) the
aggregate  Certificate  Principal Balance of the Class A Group I Certificates as
of such Payment Date, and following the making of all  distributions  to be made
on such Payment  Date  (except for any payment to be made as to  principal  from
proceeds of the Certificate  Insurance  Policy),  exceeds (y) an amount equal to
the aggregate  principal  balances of the Home Equity Loans in Group I as of the
close of  business  on the last day of the  preceding  Remittance  Period  and a
"Group II  Subordination  Deficit" with respect to a Payment Date is the amount,
if any, by which (x) the aggregate  Certificate  Principal  Balance of the Class
A-6 Group II  Certificates  as of such Payment Date, and following the making of
all  distributions to be made on such Payment Date (except for any payment to be
made as to principal from proceeds of the

                                      S-48




Certificate  Insurance Policy) exceeds (y) the aggregate  principal  balances of
the Home Equity Loans in Group II as of the close of business on the last day of
the preceding Remittance Period.


         "Subordination  Increase Amount" means, as of any Payment Date and with
respect  to  the  related  Home  Equity  Loan  Group,  the  lesser  of  (i)  the
Subordination  Deficiency  applicable  to such Home Equity Loan Group as of such
Payment  Date and (ii) the sum of (x) the  actual  amount  available  to pay the
Class B Interest on the related Home Equity Loan Group and (y) the actual amount
allocable to the Class A  Certificates  for such Home Equity Loan Group from the
Class B Interest  with  respect to the other Home  Equity  Loan  Group,  on such
Payment Date.


         "Subordination  Reduction  Amount"  means,  with respect to any Payment
Date and with respect to the related Home Equity Loan Group,  an amount equal to
the lesser of (x) the excess of the actual  Subordinated  Amount  applicable  to
such Home  Equity  Loan Group over the  Specified  Subordinated  Amount for such
Payment Date and (y) the amount  described in clause (b)(i)(x) of the definition
of Class A Principal Distribution Amount for such Payment Date.


         Overcollateralization and the Certificate Insurance Policy. The Pooling
and  Servicing  Agreement  requires  the  Trustee to make a claim for an Insured
Payment under the  Certificate  Insurance  Policy not later than 12:00 p.m., New
York City time on the second  business day prior to any Payment Date as to which
the Trustee  has  determined  that a  Subordination  Deficit  will occur for the
purpose of applying the  proceeds of such Insured  Payment to the extent of such
Subordination  Deficit  as a payment of  principal  to the Owners of the Class A
Group I Certificates or the Class A-6 Group II Certificates, as the case may be,
on such  Payment  Date.  Investors in the Class A Group I  Certificates  of each
Class and the Class A-6 Group II Certificates should realize that, under extreme
loss or delinquency  scenarios  applicable to the related Home Equity Loan Pool,
they may temporarily receive no distributions of principal.


Crosscollateralization Provisions


         The Pooling and Servicing  Agreement provides that the Class B Interest
generated  by a Home  Equity Loan Group may be used to fund  certain  shortfalls
with  respect to the other Home Equity Loan  Group,  provided  that such Class B
Interest must first be applied to fund certain required payments with respect to
the related Home Equity Loan Group. Specifically, the Class B Interest generated
by one  Home  Equity  Loan  Group is to be  applied  in the  following  order of
priority: (i) first, to fund a Subordination Increase Amount payment in response
to a Subordination  Deficit in the related Home Equity Loan Group;  (ii) second,
to fund a  Subordination  Increase Amount payment in response to a Subordination
Deficit or interest  shortfall in the other Home Equity Loan Group; (iii) third,
to fund a  Subordination  Increase Amount payment in response to a Subordination
Deficiency  in the related Home Equity Loan Group;  and (iv)  fourth,  to fund a
Subordination Increase Amount payment in response to a Subordination  Deficiency
with respect to the other Home Equity Loan Group.


Credit Enhancement Does Not Apply to Prepayment Risk


         In general, the protection afforded by the subordination provisions and
by the  Certificate  Insurance  Policy is protection for credit risk and not for
prepayment  risk. The  subordination  provisions may not be adjusted,  nor may a
claim be made under the Certificate Insurance Policy to guarantee or insure that
any  particular  rate of  prepayment  is  experienced  by either of the two Home
Equity Loan Groups.


Class A Certificate Distributions and Insured Payments


         No later than the second  business  day prior to each  Payment Date the
Trustee  will be  required  to  determine  the  amounts  to be on deposit in the
Certificate  Account  on  such  Payment  Date,  following  (i)

                                      S-49





payment of the  applicable  Trustee's  fee and the premiums due the  Certificate
Insurer  and  (ii) the  application  of the  cross-collateralization  provisions
described  above with respect to each of the two Home Equity Loan  Groups,  such
amounts  being  the  "Group I Total  Available  Funds"  and the  "Group II Total
Available Funds", respectively,  or, collectively,  the "Total Available Funds".
If the  aggregate  Class A Insured  Distribution  Amount  related to the Class A
Group I  Certificates  for any Payment Date exceeds the Group I Total  Available
Funds  for  such  Payment  Date  and the  amounts  available  by  reason  of the
application  of the  cross-collateralization  provisions  described  above,  the
Trustee  will be  required  to draw the  amount of such  insufficiency  from the
Certificate  Insurer under the Certificate  Insurance  Policy. If on any Payment
Date the Class A Insured  Distribution  Amount related to the Class A-6 Group II
Certificates  exceeds the Group II Total  Available  Funds for such Payment Date
and   the   amounts   available   by   reason   of   the   application   of  the
cross-collateralization provisions described above, the Trustee will be required
to draw the amount of such insufficiency from the Certificate  Insurer under the
Certificate  Insurance  Policy.  The Trustee  will be required to deposit to the
Policy  Payments  Account  the  amount  of  any  Insured  Payment  made  by  the
Certificate  Insurer.  The Pooling and Servicing Agreement provides that amounts
which cannot be  distributed  to the Owners of the  Certificates  as a result of
final,  non-appealable  proceedings  under the United States  Bankruptcy Code or
similar  insolvency  laws will not be  considered in  determining  the amount of
Total Available Funds with respect to any Payment Date.

    
Book-Entry Registration of the Class A Certificates


         The  Class  A  Certificates   will  be  book-entry   certificates  (the
"Book-Entry Certificates").  The Beneficial Certificate Owners may elect to hold
their  Class A  Certificates  through  DTC in the  United  States,  or  CEDEL or
Euroclear (in Europe) if they are participants of such systems ("Participants"),
or indirectly through  organizations which are Participants in such systems. The
Book-Entry  Certificates will be issued in one or more certificates per class of
Class A Certificates  which in the aggregate equal the principal balance of such
Class A  Certificates  and will initially be registered in the name of Cede, the
nominee of DTC.  CEDEL and  Euroclear  will hold omnibus  positions on behalf of
their  Participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's  names on the books of their respective  depositories  which in turn
will hold such positions in customers'  securities accounts in the depositories'
names on the books of DTC.  Citibank will act as depository  for CEDEL and Chase
will act as  depository  for  Euroclear (in such  capacities,  individually  the
"Relevant Depository" and collectively the "European  Depositories").  Investors
may hold such  beneficial  interests in the Book-Entry  Certificates  in minimum
denominations  representing  principal  amounts of $1,000.  Except as  described
below,  no Beneficial  Certificate  Owner will be entitled to receive a physical
certificate representing such Certificate (a "Definitive  Certificate").  Unless
and until Definitive  Certificates  are issued,  it is anticipated that the only
"Owner" of such Class A Certificates will be Cede, as nominee of DTC. Beneficial
Certificate  Owners  will not be Owners as that term is used in the  Pooling and
Servicing  Agreement.  Beneficial  Certificate  Owners  are  only  permitted  to
exercise their rights indirectly through Participants and DTC.


         The   Beneficial   Certificate   Owner's   ownership  of  a  Book-Entry
Certificate 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  Certificate  Owner's account for such purpose. In
turn, the Financial Intermediary's Ownership of such Book-Entry Certificate 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 be recorded on the
records of DTC, or, if the Beneficial Certificate Owner's Financial Intermediary
is not a DTC  Participant,  then  on the  records  of  CEDEL  or  Euroclear,  as
appropriate).


         Beneficial   Certificate  Owners  will  receive  all  distributions  of
principal of, and interest on, the Class A Certificates from the Trustee through
DTC and DTC  Participants.  While  such  Class A  Certificates  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

                                      S-50





among  Participants  on  whose  behalf  it acts  with  respect  to such  Class A
Certificates and is required to receive and transmit  distributions of principal
of, and  interest  on,  such Class A  Certificates.  Participants  and  indirect
participants with whom Beneficial  Certificate Owners have accounts with respect
to Class A Certificates are similarly required to make book-entry  transfers and
receive and transmit such distributions on behalf of their respective Beneficial
Certificate Owners. Accordingly, although Beneficial Certificate Owners will not
possess  certificates,  the  Rules  provide  a  mechanism  by  which  Beneficial
Certificate Owners will receive distributions and will be able to transfer their
interest.


         Beneficial  Certificate  Owners  will not  receive  or be  entitled  to
receive  certificates  representing  their  respective  interests in the Class A
Certificates, except under the limited circumstances described below. Unless and
until Definitive Certificates are issued,  Beneficial Certificate Owners who are
not  Participants  may transfer  ownership of Class A Certificates  only through
Participants  and indirect  participants by instructing  such  Participants  and
indirect  participants  to transfer  such Class A  Certificates,  by  book-entry
transfer,  through  DTC for  the  account  of the  purchasers  of  such  Class A
Certificates,  which account is maintained with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of such Class A  Certificates  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 Beneficial Certificate 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  settlements in DTC. For information  with respect to tax
documentation  procedures relating to the Certificates,  see "Federal Income Tax
Consequences  --  Foreign  Investors"  and  "  --  Backup  Withholding"  in  the
Prospectus and "Global Clearance, Settlement and Tax Documentation Procedures --
Certain U.S. Federal Income Tax Documentation Requirements" in Annex I hereto.


         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  Depository;   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  Depository 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 Depositories.


         DTC,  which is a New  York-chartered  limited  purpose  trust  company,
performs  services  for its  Participants  ("DTC  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-

                                      S-51





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 participant  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  participants  of
Euroclear  ("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  transfers of securities and
cash. Transactions may now be settled in any of 31 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  Certificates  will  be  made on each
Payment 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

                                      S-52





disbursing such payment to the Beneficial  Certificate  Owners of the Book-Entry
Certificates 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  Beneficial  Certificate  Owners  of  the  Book-Entry
Certificates that it represents.


         Under  a  book-entry  format,  Beneficial  Certificate  Owners  of  the
Book-Entry  Certificates may experience some delay in their receipt of payments,
since such payments will be forwarded by the Trustee to Cede. Distributions with
respect to Class A Certificates 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  Depository.  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 a
Beneficial  Certificate Owner to pledge Book-Entry  Certificates,  to persons or
entities that do not  participate  in the Depository  system,  or otherwise take
actions in respect of such  Book-Entry  Certificates,  may be limited due to the
lack of physical  certificates  for such Book-Entry  Certificates.  In addition,
issuance  of the  Book-Entry  Certificates  in  book-entry  form may  reduce the
liquidity of such  Certificates in the secondary market since certain  potential
investors may be unwilling to purchase Certificates for which they cannot obtain
physical certificates.


         Monthly and annual reports on the Trust provided by the Master Servicer
to Cede,  as nominee of DTC,  may be made  available to  Beneficial  Certificate
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  Certificates of such  Beneficial  Certificate
Owners are credited.


         DTC  has  advised  the  Trustee  that,   unless  and  until  Definitive
Certificates  are issued,  DTC will take any action permitted to be taken by the
holders of the Book-Entry Certificates under the Pooling and Servicing Agreement
only at the  direction  of one or more  Financial  Intermediaries  to whose  DTC
accounts  the  Book-Entry  Certificates  are  credited,  to the extent that such
actions are taken on behalf of Financial  Intermediaries  whose holdings include
such Book-Entry  Certificates.  CEDEL or the Euroclear Operator, as the case may
be, will take any action permitted to be taken by an Owner under the Pooling and
Servicing  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  Depository to effect such actions on its behalf through
DTC. DTC may take actions,  at the direction of the related  Participants,  with
respect to some Class A  Certificates  which  conflict  with actions  taken with
respect to other Class A Certificates.


         Definitive Certificates will be issued to Beneficial Certificate Owners
of the Book-Entry Certificates,  or their nominees,  rather than to DTC, only if
(a) DTC or the  Depositor  advises the Trustee in writing  that DTC is no longer
willing,  qualified or able to  discharge  properly  its  responsibilities  as a
nominee and  depository  with  respect to the  Book-Entry  Certificates  and the
Depositor  or the  Trustee is unable to locate a  qualified  successor,  (b) the
Depositor,  at its sole option,  elects to terminate a book-entry system through
DTC  or  (c)  DTC,  at  the  direction  of  the  Beneficial  Certificate  Owners
representing a majority of the outstanding  Percentage  Interests of the Class A
Certificates,  advises  the  Trustee  in  writing  that  the  continuation  of a
book-entry system through DTC (or a successor  thereto) is no longer in the best
interests of Beneficial Certificate Owners.


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

                                      S-53






         Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of Certificates  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.


Certain Activities


         The Trust has not and will not:  (i) issue  securities  (except for the
Certificates);  (ii) borrow money;  (iii) make loans;  (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the Pooling and Servicing Agreement, engage in the purchase and sale
(or turnover) of investments;  (vii) offer securities  (except the Certificates)
in exchange  for  property;  or (viii)  repurchase  or otherwise  reacquire  its
securities.  See "Reports to the Holders" for information  regarding  reports to
the Certificateholders.


General Servicing Procedures
   

         Acting directly or through one or more  sub-servicers,  __________ (the
"Master  Servicer") is required to service and  administer the Home Equity Loans
in accordance with the Pooling and Servicing Agreement.


         The Master Servicer in its own name or in the name of a sub-servicer is
authorized and empowered pursuant to the Pooling and Servicing  Agreement (i) to
execute and deliver any and all  instruments of  satisfaction or cancellation or
of partial or full release or  discharge  and all other  comparable  instruments
with respect to the Home Equity Loans and with respect to the  Properties,  (ii)
to institute foreclosure  proceedings or obtain a deed in lieu of foreclosure so
as to effect ownership of any Property in its own name on behalf of the Trustee,
and  (iii) to hold  title in the name of the  Trust to any  Property  upon  such
foreclosure or deed in lieu of  foreclosure on behalf of the Trustee;  provided,
however,  that to the extent  any  instrument  described  in clause (i) would be
delivered by the Master  Servicer  outside of its ordinary  procedures  for home
equity loans held for its own account, the Master Servicer is required, prior to
executing and delivering such instrument, to obtain the prior written consent of
the Certificate Insurer.


         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
has the right to approve  requests  of  Mortgagors  for  consent to (i)  partial
releases of Mortgages and (ii) alterations,  removal,  demolition or division of
Properties  subject to Mortgages.  The Pooling and Servicing  Agreement provides
that no such request shall be approved by the Master  Servicer  unless:  (i) (x)
the provisions of the related Note and Mortgage have been complied with, (y) the
Combined  Loan-to-Value Ratio (which may, for this purpose, be determined at the
time of any such action in a manner  reasonably  acceptable  to the  Certificate
Insurer) after any release does not exceed the Combined  Loan-to-Value Ratio set
forth for such Home Equity Loan in the  Schedule of Home Equity  Loans,  and (z)
the  lien  priority  of the  related  Mortgage  is not  affected;  or  (ii)  the
Certificate Insurer shall have approved the granting of such request.


         On the tenth day of each month (or the immediately  following  business
day if the tenth day does not fall on a business  day),  the Master  Servicer or
Sub-Servicer  shall send to the Trustee a report  detailing  the payments on the
Home  Equity  Loans  serviced  by it in each of the two Home  Equity Loan Groups
during the prior Remittance Period.


Collection of Certain  Home Equity Loan Payments


         The Master  Servicer is required  generally  to service the Home Equity
Loan Pool in a prudent manner  consistent with its general  servicing  standards
for similar  home  equity  loans and to make  reasonable  efforts to collect all
payments called for under the terms and provisions of the Home Equity Loans, and
shall, to the extent such procedures  shall be consistent with the provisions of
the Pooling and 

                                      S-54





Servicing Agreement,  follow collection  procedures for all Home
Equity  Loans at least as  rigorous as those the Master  Servicer  would take in
servicing loans and in collecting payments thereunder for its own account.


         Consistent with the foregoing,  the Master Servicer, in its own name or
in the name of a Sub-Servicer,  may (i) in its discretion  waive or permit to be
waived  any late  payment  charge or  assumption  fee or any other fee or charge
which the Master Servicer would be entitled to retain as servicing compensation,
(ii) extend the due date for payments  due on a Note for a period (with  respect
to each payment as to which the due date is extended)  not greater than 125 days
after the initially  scheduled  due date for such  payment,  and (iii) amend any
Note to extend the maturity thereof, provided that no maturity shall be extended
beyond the maturity  date of the Home Equity Loan with the latest  maturity date
and that no more than 1.0% of the Original Pool Balance of the Home Equity Loans
shall have a maturity  date which has been  extended  beyond the  maturity  date
thereof  at the  Cut-Off  Date;  provided  that  such  action  does not  violate
applicable REMIC provisions.  In the event the Master Servicer,  in its own name
or in the name of a Sub-Servicer, consents to the deferment of the due dates for
payments  due on a Note,  the Master  Servicer or  Sub-Servicer  is  nonetheless
required to make payment of any required Delinquency Advance with respect to the
payments so extended to the same extent as if such  installment  were due, owing
and delinquent and had not been deferred.


         Generally   the  Class  A   Certificate   Owners   would   prefer  that
"due-on-sale"  clauses  be  waived  in the  event  of a sale  of the  underlying
Mortgaged  Property,  that extensions and accommodations be made with delinquent
Mortgagors,  and that liquidations of Home Equity Loans be deferred,  since upon
prepayment due to sale or upon liquidation such Owners will receive a payment of
principal in  connection  with such  prepayment  or  liquidation.  If attractive
re-investment  opportunities  are  available  at the time,  Class A  Certificate
Owners  may prefer  that  "due-on-sale"  clauses  not be waived and that no such
extensions,  accommodations  or deferments be made, thus hastening the return of
principal to such Owners.

    
         Owners do not have the right under the Pooling and Servicing  Agreement
to make decisions with respect to Mortgagor accounts.  Such decisions are in the
nature of mortgage  servicing and the Master Servicer generally has the right to
make such  decisions  without  the  requirement  of consent of the  Owners,  the
Trustee or the  Certificate  Insurer.  The Master  Servicer  will  generally  be
required  under the Pooling and  Servicing  Agreement  to enforce  "due-on-sale"
clauses, and will make decisions with respect to liquidations in accordance with
the Pooling and Servicing Agreement.
   

         Under certain limited circumstances the Pooling and Servicing Agreement
may require the Master Servicer to obtain the consent of the Certificate Insurer
before taking certain actions with respect to defaulted Home Equity Loans and in
connection  with the  waiver of  "due-on-sale"  clauses.  Since the  Certificate
Insurer's exposure increases,  to the extent of interest accrued, the longer the
liquidation  process,  it is likely to be the case that the Certificate  Insurer
will  favor  quick  liquidations  in those  situations  in which its  consent is
required.  Similarly,  the Certificate  Insurer would favor the enforcement of a
"due-on-sale" clause, since a prepayment in the event of a sale also reduces its
exposure by limiting the accrual of interest.
    

Principal and Interest Account
   

         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
is required to deposit to the Principal and Interest  Account all collections on
the Home Equity  Loans,  certain  proceeds  received  by the Master  Servicer in
connection  with  the  termination  of  the  Trust,  Loan  Purchase  Prices  and
Substitution  Amounts  received or paid by the Master  Servicer,  insurance  and
condemnation proceeds received by the Master Servicer,  other amounts related to
the Home Equity Loans received by the Master Servicer, including any income from
REO  Properties  (net of  Servicing  Advances  made  with  respect  to such  REO
Properties),  and  Delinquency  Advances  together  with any  amounts  which are
reimbursable from the Principal and Interest  Account,  but net of the Servicing
Fee with  respect to each Home Equity Loan  serviced by the 

                                      S-55





Master  Servicer  and other  servicing  compensation  to the Master  Servicer as
permitted by the Pooling and Servicing Agreement.

    
         The Master  Servicer  or  Sub-Servicer  may make  withdrawals  from the
Principal and Interest  Account only for the following  purposes:  (a) to effect
the timely  remittance  to the  Trustee  of the  Monthly  Remittance  due on the
Remittance  Date; (b) to withdraw  investment  earnings on amounts on deposit in
the  Principal  and  Interest  Account;  (c) to withdraw  amounts that have been
deposited to the  Principal  and Interest  Account in error;  (d) to pay certain
miscellaneous  amounts over to the  Depositor and (e) to clear and terminate the
Principal and Interest Account.


         On each  Remittance  Date the Master  Servicer and any  Sub-Servicer is
required to remit the Monthly  Remittance  amount  inclusive of all  Delinquency
Advances and Compensating Interest to the Trustee by wire transfer, or otherwise
make funds available in immediately available funds.


Servicing Advances
   

         The Pooling and Servicing  Agreement  obligates the Master  Servicer to
pay all reasonable and customary  "out-of-pocket"  costs and expenses (including
reasonable legal fees) incurred in the performance of its servicing  obligations
including,  but not limited to, the cost of (i) preservation expenses,  (ii) any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of REO Property  (including,  without  limitation,
realtors'  commissions)  and (iv) advances  made for taxes,  insurance and other
charges against a Property.  Each such  expenditure will constitute a "Servicing
Advance". The Master Servicer may recover Servicing Advances from the Mortgagors
to the  extent  permitted  by the  Home  Equity  Loans  or,  if not  theretofore
recovered  from the Mortgagor on whose behalf such  Servicing  Advance was made,
from  Liquidation  Proceeds  realized upon the  liquidation  of the related Home
Equity Loan. In no case may the Master Servicer recover Servicing  Advances from
the principal and interest  payments on any Home Equity Loan or from any amounts
relating to any other Home Equity Loan.  The Master  Servicer is not required to
make a Servicing  Advance if it believes that such Servicing Advance will not be
recoverable from the related Home Equity Loan.
    

Compensating Interest

   
         A full month's interest on each Home Equity Loan,  calculated at a rate
equal to such Home Equity  Loan's  Coupon Rate less the  Servicing Fee is due to
the Trustee on the outstanding  principal balance of each Home Equity Loan as of
the beginning of each Remittance  Period.  If a Prepayment of a Home Equity Loan
occurs during any calendar month, any difference  between the interest collected
from the Mortgagor  during such calendar month and the full month's  interest at
such rate  ("Compensating  Interest") that is due is required to be deposited by
the Master Servicer to the Principal and Interest  Account (without any right of
reimbursement therefor) and shall be included in the Monthly Remittance and made
available to the Trustee on the next succeeding Remittance Date.

    
Maintenance of Insurance
   

         The Master  Servicer is required to cause to be maintained with respect
to each  Home  Equity  Loan  that it  services  and  related  Property  a hazard
insurance  policy with a carrier licensed in the state in which such Property is
located that provides for fire and extended  coverage,  and which provides for a
recovery by the Trust of insurance proceeds relating to such Home Equity Loan in
an amount not less than the least of (i) the  outstanding  principal  balance of
the Home  Equity  Loan  (together  in the case of a  Junior  Mortgage,  with the
outstanding  principal  balance of the senior lien),  or (ii) the minimum amount
required to compensate for loss or damage on a replacement  cost basis, or (iii)
the full insurable value of the premises.

                                      S-56



         If a Home  Equity  Loan  relates  to a  Mortgaged  Property  in an area
identified  at the time of  origination  thereof in the Federal  Register by the
Federal Emergency  Management Agency as having special flood hazards, the Master
Servicer, in its own name or in the name of a Sub-Servicer,  will be required to
maintain  with respect  thereto a flood  insurance  policy in a form meeting the
requirements   of  the   then-current   guidelines  of  the  Federal   Insurance
Administration  with a generally  acceptable  carrier in an amount  representing
coverage,  and  which  provides  for  recovery  by  the  Master  Servicer  or  a
Sub-Servicer on behalf of the Trust of insurance  proceeds relating to such Home
Equity Loan, of not less than the least of (i) the outstanding principal balance
of the Home Equity Loan, or (ii) the minimum  amount  required to compensate for
damage or loss on a  replacement  cost  basis,  or (iii) the  maximum  amount of
insurance that is available under the Flood Disaster  Protection Act of 1973, as
amended.


         In the event that the Master  Servicer  or a  Sub-Servicer  obtains and
maintains a blanket policy insuring against fire and other hazards with extended
coverage  and  against  flood  hazards on all of the Home  Equity  Loans that it
services,  then,  to the  extent  such  policy  names the Master  Servicer  or a
Sub-Servicer  as loss  payee and  provides  coverage  in an amount  equal to the
aggregate   unpaid   principal   balance  on  the  Home  Equity  Loans   without
co-insurance,  and otherwise  complies with the  requirements of the Pooling and
Servicing  Agreement,  the Master Servicer shall be deemed  conclusively to have
satisfied its  obligations  with respect to fire and hazard  insurance  coverage
under the Pooling and  Servicing  Agreement.  Such blanket  policy may contain a
deductible  clause,  in which case the Master Servicer will be required,  in the
event  that  there  shall  not have been  maintained  on the  related  Mortgaged
Property a policy complying with the Pooling and Servicing Agreement,  and there
shall have been a loss that would have been covered by such  policy,  to deposit
in the Principal and Interest  Account from the Master  Servicer's own funds the
difference,  if any,  between  the amount that would have been  payable  under a
policy  complying  with the Pooling and Servicing  Agreement and the amount paid
under such blanket policy.
    

         Pursuant to the Pooling and Servicing  Agreement,  the Master  Servicer
will be required to indemnify the Trust out of its own funds for any loss to the
Trust  resulting  from the Master  Servicer's  failure to maintain  any required
insurance.


Due-on-Sale Clauses
   

         When a Property  has been or is about to be conveyed by the  Mortgagor,
the Master  Servicer or a  Sub-Servicer,  to the extent it has knowledge of such
conveyance  or  prospective  conveyance,  is required to exercise  its rights to
accelerate  the maturity of the related Home Equity Loan under any "due on sale"
clause contained in the related Mortgage or Note;  provided,  however,  that the
Master  Servicer  will  not be  required  to  exercise  any  such  right  if the
"due-on-sale"  clause, in the reasonable  belief of the Master Servicer,  is not
enforceable under applicable law; and provided further, that the Master Servicer
may refrain from exercising any such right if the Certificate  Insurer gives its
prior consent to such non-enforcement.


Realization Upon Defaulted  Home Equity Loans


         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
is required to foreclose  upon or otherwise  comparably  effect the ownership in
the name of the Trust,  on behalf of the  Trustee,  of  Properties  relating  to
defaulted  Home  Equity  Loans  that it  services  as to which  no  satisfactory
arrangements  can be made for  collection of  delinquent  payments and which the
Master  Servicer has not  purchased  pursuant to its purchase  option  described
below,  unless the Master  Servicer  reasonably  believes  that Net  Liquidation
Proceeds  with  respect to such Home  Equity  Loan would not be  increased  as a
result of such foreclosure or other action,  in which case such Home Equity Loan
will be charged off and will become a Liquidated Home Equity Loan. In connection
with such  foreclosure or other  conversion,  the Master Servicer is required to
exercise or use foreclosure procedures with the same degree of care and skill as
it would  exercise  or use

                                      S-57





under the circumstances in the conduct of its own affairs.  Any amounts advanced
in connection with such foreclosure or other action shall constitute  "Servicing
Advances".


    

         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
is required to sell any REO Property  within 23 months of its acquisition by the
Trustee,  unless  the  Master  Servicer  obtains  for the  Trustee an opinion of
counsel experienced in federal income tax matters,  addressed to the Trustee and
the Master  Servicer,  to the effect  that the  holding by the Trust of such REO
Property for a greater  specified  period will not result in the  imposition  of
taxes on  "prohibited  transactions"  of the Trust as defined in Section 860F of
the Code or cause the Trust to fail to qualify as a REMIC.


         In accordance with the Pooling and Servicing  Agreement,  if the Master
Servicer  has  actual  knowledge  that  a  Property  which  it is  contemplating
acquiring  in  foreclosure   or  by  deed  in  lieu  of   foreclosure   contains
environmental  or hazardous  waste risks known to it, the Master  Servicer shall
notify the Certificate  Insurer and the Trustee prior to acquiring the Property.
The Master  Servicer is not  permitted to take any action with respect to such a
Property without the prior written approval of the Certificate Insurer.

   
         The Master  Servicer  is required to  determine,  with  respect to each
defaulted  Home Equity Loan that it  services,  when it has  recovered,  whether
through trustee's sale,  foreclosure sale or otherwise,  all amounts, if any, it
expects  to  recover  from or on account of such  defaulted  Home  Equity  Loan,
whereupon such Home Equity Loan shall become a "Liquidated Home Equity Loan".
    

Servicing Compensation
   

         As  compensation  for its  servicing  activities  under the Pooling and
Servicing Agreement,  the Master Servicer shall be entitled to retain the amount
of the  Servicing  Fee with  respect to each Home Equity Loan that it  services.
Additional  servicing  compensation  in the  form of  release  fees,  bad  check
charges,  assumption fees, late payment charges, and any other servicing-related
fees,  and  similar  items may,  to the extent  collected  from  Mortgagors,  be
retained by the Master Servicer.

    
Annual Statement as to Compliance


         The Master Servicer is required to deliver,  on its own behalf,  to the
Trustee,  the  Depositor,  the Company and the  Certificate  Insurer,  annually,
commencing in 1998, an Officer's Certificate stating, as to each signer thereof,
that (i) a review of the activities of the Master Servicer during such preceding
calendar year and of performance  under the Pooling and Servicing  Agreement has
been  made  under  such  officer's  supervision,  and  (ii) to the  best of such
officer's knowledge, based on such review, the Master Servicer has fulfilled all
its obligations under the Pooling and Servicing  Agreement for such year, or, if
there has been a default in the fulfillment of all such obligations,  specifying
each such  default  known to such  officer  and the nature  and  status  thereof
including the steps being taken by the Master Servicer to remedy such default.


Annual Independent Certified Public Accountants' Reports


         Annually,  commencing in 1998, the Master Servicer is required to cause
to be delivered, on its own behalf, to the Trustee and the Certificate Insurer a
letter or  letters of a firm of  independent,  nationally  recognized  certified
public accountants reasonably acceptable to the Certificate Insurer stating that
such  firm  has,  with  respect  to  the  Master  Servicer's  overall  servicing
operations  (i) performed  applicable  tests in accordance  with the  compliance
testing  procedures  as set forth in Appendix 3 of the Audit Guide for Audits of
HUD Approved  Nonsupervised  Mortgagees  or (ii)  examined  such  operations  in
accordance with the requirements of the Uniform Single  Attestation  Program for
Mortgage Bankers, and stating such firm's conclusions relating thereto.


                                      S-58




Assignment of Agreement


         The Master  Servicer may not assign its  obligations  under the Pooling
and  Servicing  Agreement,  in whole  or in part,  unless  it shall  have  first
obtained the written consent of the Depositor,  the Company, the Trustee and the
Certificate  Insurer;  provided,  however,  that  any  assignee  must  meet  the
eligibility  requirements set forth in the Pooling and Servicing Agreement for a
successor Master Servicer.


Removal and Resignation of the Master Servicer; Events of Default


         The  Certificate  Insurer,  or  with  the  consent  of the  Certificate
Insurer,  the Depositor or the Owners of Class A Certificates  owning a majority
in  Percentage  Interest  in the Class A  Certificates  may  remove  the  Master
Servicer upon the occurrence of any of the following  events (each, an "Event of
Default"):


                     (i) The Master  Servicer  shall (I) apply for or consent to
         the  appointment  of a receiver,  trustee,  liquidator  or custodian or
         similar  entity with respect to itself or its  property,  (II) admit in
         writing its  inability  to pay its debts  generally as they become due,
         (III) make a general  assignment for the benefit of creditors,  (IV) be
         adjudicated bankrupt or insolvent,  (V) commence a voluntary case under
         the federal  bankruptcy  laws of the United States of America or file a
         voluntary  petition or answer  seeking  reorganization,  an arrangement
         with  creditors or an order for relief or seeking to take  advantage of
         any insolvency law or file an answer admitting the material allegations
         of a petition  filed against it in any  bankruptcy,  reorganization  or
         insolvency  proceeding or (VI) cause corporate action to be taken by it
         for the purpose of effecting any of the foregoing; or


                     (ii)If without the application,  approval or consent of the
         Master  Servicer,  a  proceeding  shall be  instituted  in any court of
         competent   jurisdiction,   under  any  law  relating  to   bankruptcy,
         insolvency,  reorganization or relief of debtors, seeking in respect of
         the  Master  Servicer  an  order  for  relief  or  an  adjudication  in
         bankruptcy,  reorganization,  dissolution,  winding up, liquidation,  a
         composition or arrangement with creditors, a readjustment of debts, the
         appointment of a trustee, receiver,  liquidator or custodian or similar
         entity with respect to the Master Servicer or of all or any substantial
         part of its assets,  or other like relief in respect  thereof under any
         bankruptcy  or  insolvency  law,  and,  if  such  proceeding  is  being
         contested  by the Master  Servicer  in good  faith,  the same shall (A)
         result in the entry of an order for relief or any such  adjudication or
         appointment or (B) continue undismissed or pending and unstayed for any
         period of sixty (60) consecutive days; or


                     (iii) The Master  Servicer shall fail to perform any one or
         more of its  obligations  under the  Pooling  and  Servicing  Agreement
         (other than its obligations referenced in clauses (vi) and (vii) below)
         and shall continue in default  thereof for a period of thirty (30) days
         after  the  earlier  to occur  of (x) the  date on which an  authorized
         officer of the Master Servicer knows or reasonably  should know of such
         failure or (y) receipt by the Master  Servicer  of a written  notice by
         the Trustee,  any Owner,  the Depositor or the  Certificate  Insurer of
         said failure; or


                     (iv)The  Master  Servicer  shall fail to cure any breach of
         any of its  representations and warranties set forth in the Pooling and
         Servicing   Agreement  which  materially  and  adversely   affects  the
         interests of the Owners or  Certificate  Insurer for a period of thirty
         (30) days  after  the  earlier  of (x) the date on which an  authorized
         officer of the Master Servicer knows or reasonably  should know of such
         breach or (y) receipt by the Master  Servicer of a written  notice from
         the Trustee,  any Owner,  the Depositor or the  Certificate  Insurer of
         such breach;


                     (v) If the Certificate Insurer pays out any money under the
         Certificate  Insurance Policy, or if the Certificate  Insurer otherwise
         funds any shortfall with its own money,  because the amounts 


                                      S-59




         available to the Trustee (other than from the Certificate  Insurer) are
         insufficient   to  make   required   distributions   on  the   Class  A
         Certificates;


                     (vi)The failure by the Master Servicer to make any required
         Servicing  Advance for a period of 30 days following the earlier of (x)
         the date on which an authorized officer of the Master Servicer knows or
         reasonably  should  know of such  failure or (y)  receipt by the Master
         Servicer of a written notice from the Trustee, any Owner, the Depositor
         or the Certificate Insurer of such failure;


                     (vii)  The  failure  by the  Master  Servicer  to make  any
         required Delinquency Advance or to pay any Compensating  Interest or to
         pay over the Monthly Remittance;
   

                     (viii)If the  delinquency or loss levels  applicable to the
         Home  Equity  Loans  serviced  by the Master  Servicer  exceed  certain
         "trigger" levels set forth in the Insurance Agreement; or
    

                     (ix)An "Event of Default"  exists and is  continuing  under
         the Insurance Agreement;


provided, however, that (x) prior to any removal of the Master Servicer pursuant
to clauses (ii) through (iv) and (vi) above, any applicable grace period granted
by any such clause shall have expired  prior to the time such  occurrence  shall
have been  remedied  and (y) in the event of the  refusal  or  inability  of the
Master Servicer to comply with its obligations  described in clause (vii) above,
such removal shall be effective  (without the  requirement  of any action on the
part of the Depositor,  the Trustee or the  Certificate  Insurer) at 4 p.m. (New
York  City  time) on the  second  business  day  following  the day on which the
Trustee  notifies the Master Servicer that a required amount described in clause
(vii) above has not been  received by the Trustee,  unless the  required  amount
described  in clause  (vii) above is paid by the Master  Servicer  prior to such
time or the  Certificate  Insurer  grants an  additional  grace  period for such
payment.  Upon the Trustee's  determination  that a required amount described in
clause (vii) above has not been made by the Master  Servicer,  the Trustee shall
so notify the Master Servicer, the Depositor and the Certificate Insurer as soon
as is reasonably practical.

         The Master  Servicer  may not resign  from the  obligations  and duties
imposed  on  it  under  the  Pooling  and  Servicing   Agreement,   except  upon
determination  that  its  duties  thereunder  are no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried on by it, the other activities of the Master Servicer
so causing such a conflict  being of a type and nature  carried on by the Master
Servicer  at  the  date  of  the  Pooling  and  Servicing  Agreement.  Any  such
determination  permitting  the  resignation  of the  Master  Servicer  shall  be
evidenced  by an opinion of counsel to such effect  which shall be  delivered to
the Trustee, the Depositor and the Certificate Insurer.


         No removal or resignation of the Master Servicer shall become effective
until the  Trustee  or a  successor  servicer  shall  have  assumed  the  Master
Servicer's  responsibilities  and obligations in accordance with the Pooling and
Servicing Agreement.


Successor Master Servicer
   

         Upon removal or  resignation  of Home Equity  Securitization  Corp.  as
Master Servicer under the Pooling and Servicing  Agreement,  the Trustee (x) may
solicit bids for a successor  Master  Servicer  under the Pooling and  Servicing
Agreement, which successor Master Servicer must be acceptable to the Certificate
Insurer,  and (y) pending the  appointment of a successor  Master Servicer under
the Pooling and Servicing  Agreement,  as a result of  soliciting  such bids, is
required to serve as Master Servicer under the Pooling and Servicing  Agreement,
unless Home Equity Securitization Corp. has been removed without cause, in which
event the Trustee  prior to any such removal must  designate a successor  Master
Servicer under the Pooling and Servicing Agreement acceptable to the Certificate
Insurer.  The  Trustee,  if it is  unable  to  obtain  a  qualifying  bid and is
prevented by law from acting as Master  Servicer under the Pooling and Servicing

                                      S-60




Agreement,  may  appoint,  or  petition  a court of  competent  jurisdiction  to
appoint,  any housing and home finance  institution,  bank or mortgage servicing
institution which has been designated as an approved  seller-servicer by FNMA or
FHLMC for first and second home equity loans and having  equity of not less than
$15,000,000,  as determined in accordance  with  generally  accepted  accounting
principles, and acceptable to the Certificate Insurer.


         The Trustee, or any other successor Master Servicer,  upon assuming the
duties of the Master  Servicer,  is required  immediately to make payment of all
Compensating Interest and all Delinquency Advances which the Master Servicer has
theretofore  failed to remit with  respect to the Home Equity  Loans;  provided,
however, that if the Trustee is acting as successor Master Servicer, the Trustee
is only  required  to  make  Delinquency  Advances  (including  the  Delinquency
Advances described in this sentence) if, in the Trustee's  reasonable good faith
judgment,  such  Delinquency  Advances will  ultimately be recoverable  from the
related Home Equity Loans.
    

Investment of Accounts


         All or a portion of the Principal and Interest Account, the Certificate
Account  and any other  account  which may be created by the Trustee  (each,  an
"Account"),  may be invested and  reinvested in an Eligible  Investment  bearing
interest or sold at a  discount.  The bank  serving as Trustee or any  affiliate
thereof,  may be the obligor on any  investment in any Account  which  otherwise
qualifies as an Eligible  Investment.  No  investment in any Account held by the
Trustee may mature later than the business day  immediately  preceding  the next
succeeding  Payment  Date;  provided,  however,  that  if the  investment  is an
investment  of the bank  serving as  Trustee,  then it may mature on the Payment
Date.


         The  Trustee  will  not in any  way be held  liable  by  reason  of any
insufficiency in any Account resulting from any loss on any Eligible  Investment
included  therein  (except to the extent that the bank serving as Trustee is the
obligor thereon).


         All  income  or other  gain from  investments  in any  Account  will be
required to be deposited in such Account immediately upon receipt,  and any loss
resulting from such  investments  will be required to be charged to such Account
(except with respect to the  Principal  and  Interest  Account,  as to which the
Master Servicer is entitled to retain any gain from  investments and is required
to deposit an amount equal to any loss into the Principal  and Interest  Account
from its own funds).


Eligible Investments


         The following are "Eligible Investments":


         (a) Direct general  obligations of the United States or the obligations
of any agency or instrumentality of the United States, the timely payment or the
guarantee of which  constitutes a full faith and credit obligation of the United
States;


         (b) Federal Housing Administration  debentures,  but excluding any such
securities  whose terms do not provide for payment of a fixed dollar amount upon
maturity or call for redemption;


         (c) FHLMC senior debt  obligations,  but excluding any such  securities
whose terms do not provide for payment of a fixed dollar amount upon maturity or
call for redemption;


         (d) FNMA senior debt  obligations,  but excluding  any such  securities
whose terms do not provide for payment of a fixed dollar amount upon maturity or
call for redemption;


                                      S-61





         (e) Federal funds,  certificates of deposit,  time and demand deposits,
and bankers'  acceptances (having original maturities of not more than 365 days)
of any domestic bank, the short-term  debt  obligations of which have been rated
___ or better by ___ and ___ by ___;


         (f)  Deposits  of any bank or savings  and loan  association  which has
combined  capital,  surplus and undivided  profits of at least $50,000,000 which
deposits  are  not in  excess  of the  applicable  limits  insured  by the  Bank
Insurance Fund or the Savings  Association  Insurance Fund of the FDIC, provided
that the  long-term  deposits of such bank or savings and loan  association  are
rated at least ___ by ___ and ___ by ___;


         (g) Commercial paper (having  original  maturities of not more than 270
days) rated ___ or better by ___ and ___ by ___;


         (h)  Investments  in money market funds rated ___ or ___ by ___ and ___
or ___ by ___; and


         (i) Such other investments as have been approved in writing by ___, ___
and the Certificate Insurer;



provided that no instrument  described above is permitted to evidence either the
right to receive (a) only interest with respect to 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,  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 stated maturity.


Amendments


         The Trustee,  the Master Servicer and the Depositor may at any time and
from time to time, with the prior written consent of the Certificate Insurer but
without the consent of the Owners,  amend the Pooling and  Servicing  Agreement,
for the purposes of (a) curing any ambiguity, or correcting or supplementing any
provision  of any such  agreement  which  may be  inconsistent  with  any  other
provision of such  agreement,  (b) if  accompanied  by an  approving  opinion of
counsel  experienced  in federal  income tax matters,  removing the  restriction
against the transfer of a Residual  Certificate to a  Disqualified  Organization
(as such term is defined in the Code) or (c) complying with the  requirements of
the Code;  provided,  however,  that such action  shall not, as  evidenced by an
opinion of counsel delivered to the Trustee, materially and adversely affect the
interests of any Owner or materially and adversely  affect  (without its written
consent) the rights and interests of the Certificate Insurer.


         The Pooling and Servicing Agreement may also be amended by the Trustee,
the Master Servicer and the Depositor, as applicable,  at any time and from time
to time, with the prior written  approval of the Certificate  Insurer and of not
less than 66 2/3% of the Percentage Interest  represented by each affected Class
of Certificates  then  outstanding,  for the purpose of adding any provisions or
changing  in any  manner or  eliminating  any of the  provisions  thereof  or of
modifying in any manner the rights of the Owners thereunder;  provided, however,
that no such  amendment  shall (a)  change in any manner the amount of, or delay
the  timing of,  payments  which are  required  to be  distributed  to any Owner
without the consent of the Owner of such Certificate or (b) change the aforesaid
percentages  of  Percentage  Interest  which are required to consent to any such
amendments,  without the consent of the Owners of all  Certificates of the Class
or Classes affected then outstanding.  Any such amendment must be accompanied by
an opinion of tax counsel as to REMIC matters.


         The Trustee will be required to furnish a copy of any such amendment to
each Owner in the manner set forth in the Pooling and Servicing Agreement.


                                      S-62





Termination of the Trust
   

         The  Pooling  and  Servicing  Agreement  provides  that the Trust  will
terminate upon the payment to the Owners of all Certificates  from amounts other
than those available under the Certificate Insurance Policy all amounts required
to be paid to such Owners upon the final payment and other  liquidation  (or any
advance made with respect thereto) of the last Home Equity Loan.
    

Optional Termination by the Depositor
   

         At its option, but subject to the consent of the Certificate Insurer in
certain  circumstances,  the  Depositor may purchase from the Trust all (but not
fewer than all)  remaining  Home Equity  Loans and other  property,  acquired by
foreclosure,  deed in lieu of foreclosure,  or otherwise,  then constituting the
Trust Estate,  and thereby effect early retirement of the  Certificates,  on any
Payment Date when the Pool Principal Balance has declined to ten percent or less
of the Original Pool Principal Balance.


         The termination of the Trust by the preceding method is equivalent to a
prepayment  of all the Home Equity  Loans and a  liquidation  of the Trust.  The
Owners of the Class A  Certificates  would  receive  from the  proceeds  of such
purchase  any  interest  owed  (including  any accrued  but unpaid  Supplemental
Interest  Amounts) and the Owners of the Class A Certificates  would receive any
principal not yet paid, in the order of priority set forth under "Description of
Certificates  --  Distributions  on  Class  A  Certificates".   Consequently,  a
termination of the Trust pursuant to the preceding methods, if such Certificates
were purchased at a price in excess of par, reduces the yield to maturity on the
Class A Certificates.

    
Auction Sale
   

         The Pooling and Servicing  Agreement  requires that, within ninety days
following  the  Depositor  Optional  Termination  Date, if the Depositor has not
exercised its optional  termination right by such date, the Trustee solicit bids
for the purchase of all Home Equity Loans  remaining in the Trust.  In the event
that  satisfactory  bids are received as described in the Pooling and  Servicing
Agreement,  the net sale proceeds will be distributed to Certificateholders,  in
the same order of priority as collections received in respect of the Home Equity
Loans. If satisfactory bids are not received,  the Trustee shall decline to sell
the Home  Equity  Loans and shall not be under any  obligation  to  solicit  any
further bids or otherwise  negotiate  any further sale of the Home Equity Loans.
Such sale and consequent  termination of the Trust must  constitute a "qualified
liquidation"  of each REMIC  established  by the Trust under Section 860F of the
Internal Revenue Code of 1986, as amended,  including,  without limitation,  the
requirement  that the  qualified  liquidation  takes  place over a period not to
exceed 90 days.  Such  Auction  Sale  shall be  subject  to the  consent  of the
Certificate Insurer in certain circumstances.


                                     TRUSTEE


         Pursuant to the Pooling and Servicing  Agreement,  The Chase  Manhattan
Bank will serve as trustee of the Trust.  The  Pooling and  Servicing  Agreement
sets forth  provisions  regarding  the Trustee,  certain of which are  described
below.


Certain Covenants of the Trustee


         Withholding. The Trustee is required to comply with all requirements of
the Code or any  applicable  state or local law with respect to the  withholding
from any  distributions  made by it to any Owner of any  applicable  withholding
taxes imposed thereon and with respect to any applicable reporting  requirements
in connection therewith.



                                      S-63




         Unclaimed  Moneys.  Any  money  held by the  Trustee  in trust  for the
payment of any amount due with respect to any Class A Certificate  and remaining
unclaimed for the period then  specified in the escheat laws of the State of New
York after such amount has become due and payable will be  discharged  from such
trust  and be paid to the  Company,  and the Owner of such  Class A  Certificate
shall thereafter, as an unsecured general creditor, look only to the Company for
payment  thereof (but only to the extent of the amounts so paid to the Company),
and all liability of the Trustee with respect to such trust money will thereupon
cease;  provided,  however, that the Trustee,  before being required to make any
such payment,  may at the expense of the Company cause to be published  once, in
the eastern edition of The Wall Street  Journal,  notice that such money remains
unclaimed and that, after a date specified therein, which shall be not less than
30 days from the date of such  publication,  any unclaimed balance of such money
then  remaining  will be paid to the  Company.  The  Trustee  may also adopt and
employ,  at  the  expense  of  the  Company,   any  other  reasonable  means  of
notification  of such payment  (including  but not limited to mailing  notice of
such  payment to Owners whose right to or interest in moneys due and payable but
not claimed is determinable  from the Register at the last address of record for
each such Owner).
    

   
         Protection  of Trust Estate.  The trust estate (the "Trust  Estate") of
the Trust primarily  consists of (i) the Home Equity Loans, (ii) all moneys held
in the  Accounts  and (iii) the  Certificate  Insurance  Policy.  The Trustee is
required  to hold the Trust  Estate in Trust for the  benefit of the Owners and,
upon  request of and at the  expense of the  Company  and at the  expense of the
requesting  party,  will  from  time  to  time  execute  and  deliver  all  such
supplements and amendments to the Pooling and Servicing  Agreement,  instruments
of further assurance and other instruments, and will take such other action upon
such request as it deems reasonably necessary or advisable,  to more effectively
hold in trust all or any portion of the Trust Estate.

    
         The Trustee  has the power to  enforce,  and is required to enforce the
obligations  of the other  parties to the Pooling  and  Servicing  Agreement  by
action,  suit or proceeding at law or equity,  and also has the power to enjoin,
by action or suit, any acts or occurrences which may be unlawful or in violation
of the rights of the Owners; provided,  however, that nothing in the Pooling and
Servicing  Agreement requires any action by the Trustee unless the Trustee shall
first  (i) have  been  furnished  indemnity  satisfactory  to it and  (ii)  when
required by the Pooling and  Servicing  Agreement,  have been  requested to take
such action by the Owners and provided, further, that certain obligations may be
enforced by the Trustee only with the consent of the Certificate Insurer.


         Performance and  Enforcement of Obligations.  The Pooling and Servicing
Agreement  provides  that the Trustee is under no  obligation to exercise any of
the rights or powers vested in it by the Pooling and Servicing  Agreement at the
request or direction of any of the Owners, unless such Owners shall have offered
to the Trustee reasonable security or indemnity against the costs,  expenses and
liabilities  which might be incurred by it in  compliance  with such  request or
direction.


         The  Trustee  may  execute  any of the rights or powers  granted by the
Pooling and Servicing Agreement or perform any duties thereunder either directly
or by or through  agents or attorneys,  and the Trustee is  responsible  for any
misconduct  or  negligence  on the part of any agent or attorney  appointed  and
supervised with due care by it thereunder.


         Pursuant  to the Pooling and  Servicing  Agreement,  the Trustee is not
liable  for any  action  it  takes  or  omits  to take in good  faith  which  it
reasonably  believes to be authorized by an authorized  officer of any person or
within its rights or powers under the Pooling and Servicing Agreement.


         The  Pooling and  Servicing  Agreement  provides  that no Owner has any
right to institute any  proceeding,  judicial or otherwise,  with respect to the
Pooling and Servicing Agreement or the Certificate  Insurance Policy, or for the
appointment of a receiver or trustee under the Pooling and Servicing  Agreement,
unless:


                                      S-64





                  (1) such  Owner has  previously  given  written  notice to the
         Depositor,  the  Certificate  Insurer and the  Trustee of such  Owner's
         intention to institute such  proceeding,  and the  Certificate  Insurer
         consents thereto;


                  (2)  the  Owners  of not  less  than  25%  of  the  Percentage
         Interests  represented  by any  Class  of  Class  A  Certificates  then
         outstanding or, if there are no Class A Certificates  then outstanding,
         by such  Percentage  Interest  represented  by the Class B Certificates
         then  outstanding,  shall have made  written  request to the Trustee to
         institute  such  proceeding  in its own name as  representative  of the
         Owners;


                  (3)  such  Owner  or  Owners  have   offered  to  the  Trustee
         reasonable indemnity against the costs,  expenses and liabilities to be
         incurred in compliance with such request;


                  (4) the Trustee for 30 days after its receipt of such  notice,
         request  and  offer  of  indemnity,   has  failed  to  institute   such
         proceeding; and


                  (5) no direction  inconsistent  with such written  request has
         been given to the Trustee  during such 60-day period by the Owners of a
         majority of the Percentage Interests represented by each Class of Class
         A  Certificates   then   outstanding  or,  if  there  are  no  Class  A
         Certificates  then  outstanding,   by  a  majority  of  the  Percentage
         Interests represented by the Class B Certificates then outstanding.


         The Pooling and Servicing Agreement provides that no one or more Owners
shall  have any  right in any  manner  whatever  by virtue  of,  or by  availing
themselves  of, any provision of the Pooling and Servicing  Agreement to affect,
disturb  or  prejudice  the  rights of any other  Owner of the same  Class or to
obtain or to seek to obtain  priority or preference  over any other Owner of the
same Class or to enforce any right under the  Pooling and  Servicing  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.


         In the event the Trustee receives conflicting or inconsistent  requests
and indemnity from two or more groups of Owners,  each  representing less than a
majority of the applicable Class of  Certificates,  the Trustee shall follow the
directions of the Certificate Insurer.


         The  Certificate  Insurer  or,  with  the  consent  of the  Certificate
Insurer,  the Owners of a majority of the  Percentage  Interests  represented by
each Class of Class A Certificates  then outstanding or, if there are no Class A
Certificates  then  outstanding,  by such majority of the  Percentage  Interests
represented by the Class B Certificates then  outstanding,  may direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee  with  respect  to the  Certificates  or  exercising  any trust or power
conferred on the Trustee with  respect to the  Certificates  or the Trust Estate
provided  that:  (1) such  direction is not in conflict  with any rule of law or
with the Pooling and Servicing Agreement; (2) the Trustee has been provided with
indemnity  satisfactory  to it; and (3) the  Trustee  may take any other  action
deemed  proper by the Trustee  which is not  inconsistent  with such  direction;
provided, however, that the Trustee need not take any action which it determines
might involve it in liability or may be unjustly  prejudicial  to the Owners not
so directing.


         Disposition  of Trust Estate.  The Trustee  covenants not to permit the
Trust to sell,  transfer,  exchange  or  otherwise  dispose  of any of the Trust
Estate except as expressly permitted by the Pooling and Servicing Agreement.


         Reporting Requirements. On each Payment Date the Trustee is required to
report in writing  to each Owner and to the  Certificate  Insurer,  among  other
things:  (i)  the  amount  of the  distribution  with  respect  to the  Class  A
Certificates,  the Class B Certificates and the Residual Certificates;  (ii) the
amount of such distributions allocable to principal,  separately identifying the
aggregate  amount of any Prepayments or other  recoveries of principal  included
therein; (iii) the amount of such distributions  allocable to interest; (iv) the
amount of such 

                                      S-65





distributions  allocable  to the  Class A  Carry-Forward  Amount  or the Class B
Carry-Forward Amount; (v) the amount of any Insured Payment made with respect to
such Payment Date;  (vi) the Class A Principal  Balance as of such Payment Date,
together  with the  principal  amount of each  Class A  Certificate  (based on a
Certificate in the original  principal  amount of $1,000) then  outstanding,  in
each case after giving  effect to any payment of principal on such Payment Date;
(vii) the Class B Principal  Balance as of such Payment Date,  together with the
principal  amount of each Class B  Certificate  (based on a  Certificate  in the
original principal amount of $1,000) then outstanding, in each case after giving
effect to any payment of principal on such Payment Date; (viii) the total of any
Substitution Amounts and any Loan Purchase Prices included in such distribution;
(ix) the amount of the Servicing Fee paid with respect to such Payment Date; and
(x) the Subordinated Amount as of such Payment Date.


Removal of Trustee for Cause


         The Trustee may be removed upon the  occurrence of any of the following
events  (whatever the reason for such event and whether it shall be voluntary or
involuntary  or be effected  by  operation  of law or pursuant to any  judgment,
decree  or  order  of  any  court  or  any  order,  rule  or  regulation  of any
administrative or governmental body):


                  (1)  the  Trustee  shall  fail  to  distribute  to the  Owners
         entitled thereto on any Payment Date amounts available for distribution
         in accordance with the terms of the Pooling and Servicing Agreement; or


                  (2) the Trustee shall fail in the  performance  of, or breach,
         any covenant or  agreement of the Trustee in the Pooling and  Servicing
         Agreement,  or if any representation or warranty of the Trustee made in
         the Pooling and  Servicing  Agreement  or in any  certificate  or other
         writing  delivered  pursuant  thereto or in connection  therewith shall
         prove to be incorrect  in any material  respect as of the time when the
         same shall have been made, and such failure or breach shall continue or
         not be cured  for a period  of 30 days  after,  there  shall  have been
         given, by registered or certified mail, to the Trustee by the Depositor
         or by the  Certificate  Insurer or by the Owners of at least 25% of the
         aggregate  Percentage  Interest  represented  by any  Class  of Class A
         Certificates then outstanding, or, if there are no Class A Certificates
         then outstanding,  by such Percentage Interest represented by the Class
         B  Certificates  then  outstanding,  a written notice  specifying  such
         failure or breach and requiring it to be remedied; or


                  (3) certain insolvency events related to the Trustee.


         If any event  described  above  occurs and is  continuing,  then and in
every such case (x) the  Depositor  or the  Certificate  Insurer or (y) with the
consent of the Certificate Insurer, the Owners of a majority Percentage Interest
represented  by any  Class of Class A  Certificates  or, if there are no Class A
Certificates then outstanding,  by such Percentage  Interest  represented by the
Class B  Certificates  then  outstanding,  may  immediately  appoint a successor
trustee.


Liability of the Trustee


         The Trustee,  prior to the  occurrence of an Event of Default and after
the curing of all  Events of  Default  which may have  occurred,  undertakes  to
perform  such duties and only such duties as are  specifically  set forth in the
Pooling and Servicing Agreement. If an Event of Default has occurred and has not
been cured or waived,  the Trustee shall  exercise such of the rights and powers
vested in it by the Pooling and Servicing Agreement,  and use the same degree of
care and skill in its exercise as a prudent  person would  exercise or use under
the  circumstances  in the conduct of such  person's own  affairs.  Prior to the
occurrence  of an Event of  Default,  and after the curing of all such Events of
Default  which may have  occurred,  the Trustee (i) 

                                      S-66




undertakes to perform such duties and only such duties as are  specifically  set
forth in the  Pooling  and  Servicing  Agreement,  and no implied  covenants  or
obligations  shall be read into the Pooling and Servicing  Agreement against the
Trustee and (ii) in the absence of bad faith on its part, may conclusively rely,
as to the truth of the statements and the correctness of the opinions  expressed
therein,  upon certificates or opinions  furnished pursuant to and conforming to
the requirements of the Pooling and Servicing Agreement; provided, however, that
such  provisions  do not  protect  the  Trustee or any such  person  against any
liability  which  would  otherwise  be  imposed by reason of  negligent  action,
negligent  failure to act or willful  misconduct in the performance of duties or
by reason of reckless disregard of obligations and duties thereunder.


         The Trustee and any director, officer, employee or agent of the Trustee
may rely and will be protected in acting or refraining from acting in good faith
in reliance on any certificate, notice or other document of any kind prima facie
properly  executed  and  submitted  by the  authorized  officer  of  any  person
respecting any matters arising under the Pooling and Servicing Agreement.


          THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER


Certificate Insurer

[describe]

The Certificate Insurance Policy


         The Depositor will obtain the Certificate  Insurance Policy,  issued by
the Certificate Insurer, in favor of the Owners of the Class A Certificates. The
Certificate  Insurance  Policy provides for 100% coverage of the related Insured
Distribution Amount.


         The Certificate Insurance Policy unconditionally guarantees the payment
of Insured  Payments on the Class A  Certificates.  The  Certificate  Insurer is
required to make Insured  Payments to the Trustee for the benefit of the Class A
Certificateholders  on the later of the Payment  Date or on the second  Business
Day next  following  the day on which the  Certificate  Insurer  and its  fiscal
agent,  if any, shall have received an appropriate  written notice of claim from
the Trustee that an Insured Payment is due.


         If payment  of any amount  avoided  as a  preference  under  applicable
bankruptcy, insolvency, receivership or similar law is required to be made under
the  Certificate  Insurance  Policy,  the  Certificate  Insurer  will cause such
payment to be made on the later of (a) the date when due to be paid  pursuant to
the Order referred to below or (b) the first to occur of (i) the fourth Business
Day  following  Receipt by the  Certificate  Insurer  from the  Trustee of (A) a
certified  copy of the order (the  "Order")  of the court or other  governmental
body which exercised jurisdiction to the effect that the applicable Owner of the
Class A  Certificates  is  required  to return the amount of any Class A Insured
Distribution  Amount distributed with respect to the Class A Certificates during
the term of the Certificate  Insurance  Policy because such  distributions  were
avoidable  as  preference  payments  under  applicable  bankruptcy  law,  (B)  a
certificate  of such Owner of the Class A  Certificates  that the Order has been
entered and is not subject to any stay and (C) an  assignment  duly executed and
delivered  by such  Owner  of the  Class  A  Certificates,  in  such  form as is
reasonably required by the Certificate Insurer and provided to such Owner of the
Class A Certificates by the Certificate  Insurer,  irrevocably  assigning to the
Certificate  Insurer  all  rights  and  claims  of  such  Owner  of the  Class A
Certificates  relating to or arising under the Class A Certificates  against the
debtor  which made the  preference  payment or  otherwise  with  respect to such
preference  payment, or (ii) the date of Receipt by the Certificate Insurer from
the Trustee of the items  referred to in clauses  (A),  (B) and (C) above if, at
least four Business Days prior to such date of Receipt,  the Certificate Insurer
has  Received  written  notice  from the  Trustee  that  such  items  were to be
delivered on such date and such date was specified in such notice.  Such payment
will be disbursed to the receiver, conservator,  debtor-in-possession or trustee
in  bankruptcy  named

                                      S-67




in the Order  and not to the  Trustee  or any Owner of the Class A  Certificates
directly  (unless an Owner of the Class A Certificates  has previously paid such
amount  to  the  receiver,  conservator,   debtor-in-possession  or  trustee  in
bankruptcy  named in the Order,  in which case such payment will be disbursed to
the  Trustee for  distribution  to such Owner of the Class A  Certificates  upon
proof of such payment reasonably satisfactory to the Certificate Insurer).


         The terms  "Receipt" and  "Received,"  with respect to the  Certificate
Insurance Policy,  shall mean actual delivery to the Certificate  Insurer and to
the fiscal agent, if any, prior to 12:00 noon, New York City time, on a Business
Day;  delivery  either on a day that is not a Business  Day or after 12:00 noon,
New York City time,  shall be deemed to be Received on the next Business Day. If
any notice or certificate  given under the Certificate  Insurance  Policy by the
Trustee  is  not in  proper  form  or is not  properly  completed,  executed  or
delivered,  it shall be deemed not to have been  Received,  and the  Certificate
Insurer or its fiscal agent will  promptly so advise the Trustee and the Trustee
may submit an amended notice.


         Under the Certificate  Insurance  Policy,  "Business Day" means any day
other  than a  Saturday,  Sunday  or  other  day  on  which  commercial  banking
institutions or trust companies in New York, New York, or the principal place of
business of any successor Trustee is authorized or required to be closed.


         The Certificate Insurance Policy is noncancelable.


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


         The Certificate  Insurer's  obligation under the Certificate  Insurance
Policy will be  discharged  to the extent that funds are received by the Trustee
for  distribution to the Class A  Certificateholders,  whether or not such funds
are properly distributed by the Trustee.

   

         The  Certificate  Insurance  Policy does not guarantee to the Owners of
the Class A  Certificates  any specific rate of  prepayments of principal of the
Home Equity Loans. Also, the Certificate Insurance Policy does not guarantee the
payment of any Group II Supplemental Interest Amount and does not cover interest
shortfalls arising from Prepayments or the application of the Relief Act.
    

         Claims under the  Certificate  Insurance  Policy will rank equally with
any other  unsecured  debt and  unsubordinated  obligations  of the  Certificate
Insurer  except for certain  obligations in respect of tax and other payments to
which  preference  is or may become  afforded  by  statute.  Claims  against the
Certificate Insurer under the Certificate Insurance Policy constitute pari passu
claims against the general assets of the Certificate  Insurer.  The terms of the
Certificate  Insurance  Policy  cannot  be  modified  or  altered  by any  other
agreement or instrument,  or by the merger,  consolidation or dissolution of the
Depositor.  The  Certificate  Insurance  Policy may not be  cancelled or revoked
prior to payment in full of the Class A Certificates.
   

         Pursuant to the terms of the Pooling and Servicing Agreement,  unless a
Certificate  Insurer default exists, the Certificate  Insurer shall be deemed to
be the  Certificateholders  for all purposes (other than with respect to payment
on the  Certificates),  will be entitled  to exercise  all rights of the Class A
Certificateholders  thereunder,  without the consent of such Certificateholders,
and the Class A Certificateholders  may exercise such rights only with the prior
written consent of the Certificate Insurer. In addition, the Certificate Insurer
will, as a third party beneficiary to the Pooling and Servicing Agreement,  have
among others,  the following rights:  (i) the right to give notices of breach or
to terminate the rights and obligations of the Master Servicer under the Pooling
and  Servicing  Agreement  in the  event of an Event of  Default  by the  Master
Servicer;  (ii) the  right to direct  the  actions  of the  Trustee  during  the
continuation  of a Master  Servicer  default;  (iii)  the right to  require  the
Company  to  repurchase  Home  Equity  Loans for  breach of  representation  and
warranty or defect in documentation;  and (iv) the right to direct  foreclosures
upon the failure of the Master  Servicer to do so in

                                      S-68





accordance with the Pooling and Servicing Agreement.  The Certificate  Insurer's
consent will be required  prior to, among other things,  (i) the  appointment of
any  successor  Trustee or Master  Servicer or (ii) any amendment to the Pooling
and Servicing Agreement (which consent will not be unreasonably withheld).
    

         Pursuant  to the  Pooling  and  Servicing  Agreement,  the  Certificate
Insurer is subrogated to the rights of the Owners of the Class A Certificates to
the extent of any such payment under the Certificate Insurance Policy.


Credit Enhancement Does Not Apply to Prepayment Risk


         In general, the protection afforded by the Certificate Insurance Policy
is protection  for credit risk and not for  prepayment  risk. A claim may not be
made under the Certificate Insurance Policy in an attempt to guarantee or insure
that any particular rate of prepayment is experienced by the Trust.


                         FEDERAL INCOME TAX CONSEQUENCES


         The   following   discussion  of  the  material   federal   income  tax
consequences  of  the  purchase,  ownership  and  disposition  of  the  Class  A
Certificates  is to be considered  only in connection  with "Federal  Income Tax
Considerations"  in the Prospectus.  The discussion herein and in the Prospectus
is based upon laws,  regulations,  rulings and decisions  now in effect,  all of
which are subject to change. The discussion below and in the Prospectus does not
purport to deal with all federal tax  consequences  applicable to all categories
of investors,  some of which may be subject to special rules.  Investors  should
consult their own tax advisors in determining the federal,  state, local and any
other tax consequences to them of the purchase, ownership and disposition of the
Class A Certificates.


REMIC Election


         The Trustee will cause one or more elections to be made with respect to
certain  specified  assets  of the  Trust  as real  estate  mortgage  investment
conduits  ("REMICs")  within the meaning of Code Section 860D.  Dewey Ballantine
LLP, special tax counsel,  will advise that, in its opinion,  for federal income
tax  purposes,  assuming the REMIC  elections are made and  compliance  with the
Pooling and  Servicing  Agreement,  each Class of Class A  Certificates  will be
treated as a "regular interest" in a REMIC.


         For  federal  income tax  purposes,  regular  interests  in a REMIC are
treated  as debt  instruments  issued  by the  REMIC on the date on which  those
interests  are  created,  and not as  ownership  interests  in the  REMIC or its
assets. Owners of Class A Certificates that otherwise report income under a cash
method of  accounting  will be  required to report  income with  respect to such
Certificates  under an accrual  method.  The prepayment  assumption that will be
used in determining  the rate of accrual of original issue discount on the Class
A Certificates is the  "Prepayment  Assumption."  See "Maturity,  Prepayment and
Yield Considerations"  herein and "Federal Income Tax Considerations -- Discount
and Premium" in the Prospectus.


         The Owners of the Class A-6 Group II  Certificates  will be treated for
tax  purposes  as  owning  two  separate  investments:  (i)  Class  A-6 Group II
Certificates,  without the right to receive  Supplemental  Interest Amounts, and
(ii) the right to receive Supplemental Interest Amounts. The Owners of the Class
A-6 Group II Certificates must allocate the purchase price of their Certificates
between these two  investments  based on their relative fair market values.  The
purchase price allocated to the first  investment will be the issue price of the
Class A-6 Group II Certificates  for  calculating  accruals of OID (if any). See
"Federal Income Tax Consequences--Discount and Premium" in the Prospectus.


                                      S-69




         An Owner of a Class A-6 Group II Certificate  and the related rights to
receive  Supplemental  Interest  Amounts will be treated for federal  income tax
purposes as having entered into a notional  principal  contract on the date that
it purchases its Certificate. Treasury Regulations under Section 446 of the Code
relating to notional  principal  contracts  (the  "Notional  Principal  Contract
Regulations")  provide that  taxpayers  must  recognize  periodic  payments with
respect to a notional principal contract under the accrual method of accounting.
Any Supplemental Interest Amounts will be periodic payments. Income with respect
to periodic  payments  under a notional  principal  contract  for a taxable year
should constitute  ordinary income. The purchase price allocated to the right to
receive  the  related  Supplemental  Interest  Amounts  will  be  treated  as  a
nonperiodic  payment under the Notional Principal Contract  Regulations.  Such a
nonperiodic payment may be amortized using several methods,  including the level
payment method described in the Notional Principal Contract Regulations.


         The  right  to  receive  the  Supplemental  Interest  Amounts  will not
constitute: (i) a "real estate asset" within the meaning of section 858(c)(5)(A)
of the Internal  Revenue  Code (the "Code") if held by a real estate  investment
trust; (ii) a "qualified  mortgage" within the meaning of section  860G(a)(3) of
the Code or a "permitted investment" within the meaning of section 860G(a)(5) of
the  Code  if  held  by  a  REMIC,  or  (iii)  an  asset  described  in  section
7701(a)(19)(C)(xi)  of the Code if held by a  thrift.  Moreover,  other  special
rules may apply to  certain  investors,  including  dealers  in  securities  and
dealers in notional principal contracts.


Taxation of Foreign Investors


         In general,  foreign investors will not be subject to U.S.  withholding
on income from the Class A Certificates.  See "Federal Income Tax Considerations
- -- Foreign  Investors -- Grantor Trust Securities and REMIC Regular  Securities"
in the Prospectus.


                              ERISA CONSIDERATIONS


         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"), imposes certain requirements on those employee benefit plans to which
it applies ("ERISA Plan") and on those persons who are fiduciaries  with respect
to such ERISA Plans.  Certain employee benefit plans, such as governmental plans
(as  defined in ERISA  Section  3(32)) and certain  church  plans (as defined in
ERISA  Section  3(33)),  are not subject to ERISA.  In  accordance  with ERISA's
general fiduciary standards, before investing in a Class A Certificate, an ERISA
Plan fiduciary  should  determine  whether such an investment is permitted under
the governing  ERISA Plan  instruments  and is appropriate for the ERISA Plan in
view of its overall investment policy and the composition and diversification of
its portfolio.

   
         In addition,  provisions of ERISA, and the corresponding  provisions of
the Code,  prohibit  a broad  range of  transactions  involving  assets of ERISA
Plans,  individual  retirement  accounts,  and Keogh plans  covering only a sole
proprietor or partners  (collectively,  the "Plans") and persons  having certain
specified  relationships to such 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.  Certain  affiliates of the Originators,  the Company,
the Master Servicer, the Depositor,  any Sub-Servicer,  and of the Trustee might
be considered "parties in interest" or "disqualified  persons" with respect to a
Plan. If so, the  acquisition or holding of Class A Certificates by or on behalf
of such Plan  could be  considered  to give rise to a  "prohibited  transaction"
within  the  meaning  of ERISA or the Code  unless an  exemption  is  available.
Furthermore, if an investing Plan's assets were deemed to include an interest in
the assets of the Home Equity  Loans which  constitute  the Trust Estate and not
merely an interest in the Class A  Certificates,  transactions  occurring in the
servicing  of the Home Equity  Loans might  constitute  prohibited  transactions
unless an administrative exemption applies.

                                      S-70





         The DOL has issued to __________ an administrative exemption,
Prohibited Transaction Exemption ____ (the "Exemption"), which generally exempts
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 Sections 4975(a) and (b) of the Code, certain transactions relating
to the servicing and operation of asset pools, including pools of  home equity
loans, and the purchase, sale and holding of asset-backed pass-through
certificates, including pass-through certificates evidencing interests in  home
equity loans, such as the Class A Certificates underwritten by __________ and
certain of its affiliates, provided that certain conditions set forth in the
Exemption are satisfied.


         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  Sections
4975(a)  and (b) of the Code by reason of Section  4975(c)(1)(A)  through (D) of
the Code) in connection  with the direct or indirect sale,  exchange or transfer
of Class A  Certificates  by Plans in the  initial  issue of  Certificates,  the
holding of Class A Certificates  by Plans or the direct or indirect  acquisition
or  disposition  in the  secondary  market  of Class A  Certificates  by  Plans.
However, no exemption is provided from the restrictions of Section 406(a)(1)(E),
406(a)(2)  and  407 of  ERISA  for  the  acquisition  or  holding  of a  Class A
Certificate on behalf of an "Excluded  Plan"  (defined  below) by any person who
has  discretionary  authority or renders  investment  advice with respect to the
assets of such  Excluded  Plan.  For  purposes of the Class A  Certificates,  an
Excluded  Plan is a Plan  sponsored  by (1)  the  Underwriters,  (2) the  Master
Servicer and any Sub-Servicer, (3) the Certificate Insurer, (4) the Trustee, (5)
the Company,  (6) the  Depositor,  (7) any Mortgagor 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 and (8) any
affiliate  or  successor  of a  person  described  in  (1)  to  (7)  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 Class A Certificates in the initial  issuance of Class A
Certificates between the Depositor,  the Underwriters and a Plan when the person
who has discretionary authority or renders investment advice with respect to the
investment  of Plan  assets  in Class A  Certificates  is (a) a  mortgagor  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 Class A Certificates by Plans and (3) the
holding of Class A Certificates by Plans.
    

         If  the  specific  conditions  of  paragraph  I.C of  Section  I of the
Exemption  are  satisfied,  the  Exemptions  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.


         The Exemption may provide an exemption from the restrictions imposed by
Section  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 Class A Certificates.


         The Exemption sets forth the following seven general  conditions  which
must  be  satisfied  for a  transaction  to be  eligible  for  exemptive  relief
thereunder.

                                      S-71





                  (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 certificates of the trust;


                  (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, a division of
         the McGraw-Hill  Companies  ("S&P"),  Moody's Investors  Service,  Inc.
         ("Moody's"),  Duff & Phelps  Rating  Co.  ("D&P")  or  Fitch  Investors
         Service, Inc. ("Fitch");


                  (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
         Underwriters  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 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


                  (6) The Plan investing in the  certificates  is an "accredited
         investor"  as  defined  in  Rule  501(a)(1)  of  Regulation  D  of  the
         Commission under the Securities Act of 1933.


                  (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  generic
                  rating categories of S&P,  Moody's,  Fitch or D&P 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.


         It is a condition of issuance of the Class A Certificates  that they be
rated  ___ or ___ by ___ and  ___,  respectively.  Before  purchasing  a Class A
Certificate, based on the Exemption, a fiduciary of a Plan should itself confirm
(1) that such  Certificate  constitutes  a  "certificate"  for  purposes  of the
Exemption  and (2) that the  specific  conditions  set forth in Section I of the
Exemption,  the general  conditions set forth in Section II of the Exemption and
the other requirements set forth in the Exemption would be satisfied.


         Any person  purchasing a Class A-6 Group II Certificate and the related
right to receive  Supplemental  Interest Amounts will have acquired for purposes
of  ERISA  and for  federal  income  tax  purposes,  such  Class  A-6  Group  II
Certificate  without the right to receive  the  Supplemental  Interest  Amounts,
together  with the right to  receive  the  Supplemental  Interest  Amounts.  The
Exemption does not apply to the  acquisition,  holding or resale of the right to
receive the Supplemental Interest Amounts.  Accordingly,  the acquisition of the
right to receive the  Supplemental  Interest Amounts by a Plan could result in a
prohibited  transaction  unless  another 

                                      S-72




administrative  exemption to ERISA's prohibited transaction rules is applicable.
One or more  alternative  exemptions  may be  available  with respect to certain
prohibited  transaction  rules of ERISA that might apply in connection  with the
initial  purchase,  holding and resale of the right to receive the  Supplemental
Interest  Amounts,  including,  but not limited to: (i)  Prohibited  Transaction
Class  Exemption  ("PTCE")  91-38,  regarding  investments  by  bank  collective
investment  funds;  (ii) PTCE 90-1,  regarding  investments by insurance company
pooled separate accounts; (iii) PTCE 84-14, regarding transactions negotiated by
qualified  professional  asset managers;  or (iv) PTCE 75-1, Part II,  regarding
principal   transactions  by   broker-dealers   (the   "Principal   Transactions
Exemption").  It is believed that the  conditions of the Principal  Transactions
Exemption will be met with respect to the  acquisition of a right to receive the
Supplemental  Interest  Amounts by a Plan, so long as such  Underwriter is not a
fiduciary  with respect to the Plan (and is not a party in interest with respect
to the Plan by reason of being a participating  employer or affiliate  thereof).
Before  purchasing  Class A-6 Group II Certificates  based on an  administrative
exemption (or exemptions),  a fiduciary of a Plan should  determine  whether the
conditions of such exemption (or exemptions)  would be met and whether the scope
of the relief  provided by such exemption (or  exemptions)  would cover all acts
that might be construed as prohibited transactions.


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


         In addition to the matters  described  above,  purchasers  of a Class A
Certificate that are insurance  companies should consult with their counsel with
respect to the United  States  Supreme  Court case  interpreting  the  fiduciary
responsibility  rules of ERISA, John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank, 114 S.CT. 517 (1993). In John Hancock, the Supreme Court
ruled that assets held in an insurance  company's  general account may be deemed
to be "plan assets" for ERISA purposes under certain circumstances.  Prospective
purchasers  using  insurance  company  general  account assets should  determine
whether the  decision  affects  their  ability to make  purchases of the Class A
Certificates.


Non-ERISA Plans


         Employee  benefit  plans  that are  governmental  plans (as  defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements.  Accordingly, assets of such plans
may be  invested  in the  Class  A  Certificates  without  regard  to the  ERISA
restrictions  described above, subject to applicable provisions of other federal
and state laws.


                                     RATINGS


         Ratings  which  are  assigned  to  securities   such  as  the  Class  A
Certificates  generally evaluate the ability of the issuer (i.e., the Trust) and
any guarantor (i.e.,  the Certificate  Insurer) to make timely payment when such
payments are due, as required by such  securities.  The amounts  which are "due"
with respect to the Class A Certificates  consist of principal and interest.  In
general, ratings address credit risk and not prepayment risk. The ratings issued
with respect to the Class A-6 Group II  Certificates do not cover the payment of
the Supplemental Interest Amounts.


         It is a condition of the original  issuance of the Class A Certificates
that  they  receive  ratings  of  ___  or ___  by  ___  and  ___,  respectively.
Explanations of the significance of such rating may be obtained from such rating
agency. The ratings will be the views only of such rating agencies.  There is no
assurance  that any such 

                                      S-73




ratings  will  continue  for any period of time or that such ratings will not be
revised or  withdrawn.  Any such revision or withdrawal of such ratings may have
an adverse  effect on the market price of the Class A  Certificates.  A security
rating is not a recommendation to buy, sell or hold securities.


                         LEGAL INVESTMENT CONSIDERATIONS


         The  Class  A  Certificates  will  not  constitute   "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984 ("SMMEA").  Accordingly, many institutions may not be legally authorized to
invest in the Class A Certificates.
   


                              PLAN OF DISTRIBUTION

         [Under  the  terms  and  subject  to  the  conditions  contained  in an
Underwriting   Agreement  dated  __________  (the   "Underwriting   Agreement"),
__________  and  ___________  (together,  the  "Underwriters")  have  agreed  to
purchase, and the Depositor has agreed to sell, the Class A Certificates offered
hereby.]


         [In the  Underwriting  Agreement,  each of the Underwriters has agreed,
subject  to the terms  and  conditions  set  forth  therein,  to  purchase,  the
principal amount of the Class A Certificates set forth opposite its name below.]

    
                      Underwriter                    Principal Amount of Class
                                                            A Certificates

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

- -----------......................................
- -----------......................................
- -------------------------------------------------
         Total...................................
   

         [The Underwriters have advised the Depositor that they propose to offer
the Class A Certificates for sale from time to time in one or more  transactions
(which may include block transactions), in negotiated transactions or otherwise,
or a combination  of such methods of sale,  at market  prices  prevailing at the
time  of  sale  or at  negotiated  prices.  The  Underwriters  may  effect  such
transactions by selling the Class A Certificates to or through dealers, and such
dealers  may  receive  compensation  in  the  form  of  underwriting  discounts,
concessions or commissions  from the  Underwriters  and/or the purchasers of the
Class A  Certificates  for whom they may act as agents.  In connection  with the
sale  of the  Class A  Certificates,  the  Underwriters  may be  deemed  to have
received compensation from the Depositor in the form of underwriting  discounts,
and the Underwriters may also receive commissions from purchasers of the Class A
Certificates for whom it may act as agent. The Underwriters and any dealers that
participate   with  the   Underwriters  in  the  distribution  of  the  Class  A
Certificates may be deemed to be underwriters,  and any discounts or commissions
received  by them and any  profit on the resale of the Class A  Certificates  by
them may be deemed to be underwriting discounts or commissions.]


         [The  Underwriting  Agreement  provides  that  the  obligations  of the
Underwriters  are  subject  to  certain   conditions   precedent  and  that  the
Underwriters will be obligated to purchase all the Class A Certificates  offered
hereby if any are purchased. ]


         [The  Class  A  Certificates  are a new  issue  of  securities  with no
established  trading market.  The  Underwriters  have advised the Depositor that
they intend to act as market makers for the Class A Certificates.  However,  the
Underwriters are not obligated to do so and may discontinue any market making at
any time

                                      S-74





without  notice.  No assurance  can be given as to the  liquidity of the trading
market for the Class A Certificates.]


         [The Depositor has agreed to indemnify each Underwriter against certain
liabilities,  including civil  liabilities  under the Securities Act of 1933, or
contribute  to  payments  which  either  Underwriter  may be required to make in
respect thereof.]


         [This Supplement to the Prospectus is to be used by First Union Capital
Markets  Corp.  in  connection  with offers and sales  related to  market-making
transactions in the Certificates in which First Union Capital Markets Corp. acts
as principal.  First Union Capital  Markets Corp.  also may act as agent in such
transactions.  Sales will be made at negotiated prices determined at the time of
sale.]

    


                                     EXPERTS


         The consolidated  balance sheets of ________________  and Subsidiaries,
as of  __________  and ____ and the related  consolidated  statements of income,
changes in  shareholder's  equity and cash flows for each of the three  years in
the period  ended  __________,  incorporated  by  reference  in this  Prospectus
Supplement,  have  been  incorporated  herein  in  reliance  upon the  report of
__________,  independent  accountants,  given on the  authority  of that firm as
experts in accounting and auditing.


                              CERTAIN LEGAL MATTERS


         Certain legal matters  concerning the issuance of the Certificates will
be passed upon by __________.



                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

   
         Except  in  certain  limited   circumstances,   the  globally   offered
__________  Home  Equity  Loan Trust _____  Class A  Certificates  (the  "Global
Securities") will be available only in book-entry form.  Investors in the Global
Securities  may  hold  such  Global  Securities  through  any of DTC,  CEDEL  or
Euroclear.  The Global Securities will be tradable as home market instruments in
both the European and U.S. domestic markets. settlement and all secondary trades
will settle in same-day funds.

    

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


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


         Secondary  cross-market  trading  between  CEDEL or  Euroclear  and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis  through  the  respective  Depositories  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.

                                      S-75





Settlement


         All Global  Securities  will be held in  book-entry  form by DTC in the
name of Cede 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 Relevant Depository
which in turn will hold such positions in their accounts as DTC Participants.


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


         Investors  electing to hold their Global  Securities  through  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.


         Trading between DTC, Company and CEDEL or Euroclear Participants.  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 Relevant Depository,  as the case may be, to receive
the Global Securities against payment.  Payment will include interest accrued on
the Global  Securities  from and including  the last coupon  payment date to and
excluding the settlement date, on the basis of the actual number of days in such
accrual  period and a year  assumed to  consist  of 360 days.  For  transactions
settling on the 31st of the month,  payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
Relevant  Depository to the DTC  Participant's  account against  delivery of the
Global  Securities.  After settlement has been completed,  the Global Securities
will be credited to the respective  clearing system and by the clearing  system,
in accordance with its usual procedures, to the 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


                                       ii




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 account 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 to  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  the  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  crediting  Global
Securities  to the  respective  European  Depository  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  Company 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  Depository,  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 Depository, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist of
360 days.  For  transactions  settling  on the 31st of the month,  payment  will
include  interest accrued to and excluding the first day of the following month.
The  payment  will then be  reflected  in the  account of 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). In the event that 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 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 is taken.  At least  three  techniques
should be readily available to eliminate this potential problem:


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


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

                                      iii






         (c)  staggering the value dates for the buy and sell sides of the trade
so that the value date for the purchase from the DTC Participant is at least one
day prior to the value date for the sale to the 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 (as defined below), unless (i) each clearing system, bank
or other financial  institution that holds customers' securities in the ordinary
course of its trade or  business  in the chain of  intermediaries  between  such
beneficial  owner and the U.S.  entity  required to withhold tax  complies  with
applicable  certification  requirements and (ii) such beneficial owner takes one
of the following steps to obtain an exemption or reduced tax rate:


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


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


         Exemption  or reduced  rate for  non-U.S.  Persons  resident  in treaty
countries  (Form 1001).  Non-U.S.  Persons  residing in a country that has a tax
treaty  with the  United  States  can obtain an  exemption  or reduced  tax rate
(depending  on the treaty  terms) by filing Form 1001  (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 Certificate Owners or their agent.


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


         U.S.  Federal  Income Tax  Reporting  Procedure.  The Owner of a Global
Security or, in the case of a Form 1001 or a Form 4224 filer,  his agent,  files
for exemption 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 each are  effective  for three
calendar years and Form 4224 is effective for one calendar year.


         On April 22, 1996 the IRS issued proposed  regulations  relating to (i)
withholding  income tax on  U.S.-source  income paid to Non-U.S.  Persons;  (ii)
claiming Non-U.S. Person status to avoid backup withholding; and (iii) reporting
to the IRS of payments to  Non-U.S.  Persons.  The  proposed  regulations  would
substantially  revise some aspects of the current system for  withholding on and
reporting  amounts  paid to Non-U.S.  Persons.  The  regulations  unify  current
certification  procedures and forms and reliance  standards are clarified.  Most
forms are proposed to be combined into a single form:  Form W-8. The regulations
are  proposed  to be  effective  for  payments  made after  December  31,  1997.
Certificates  issued,  however,  on or before the date that is 60 days after the
proposed regulations are made final will continue to be valid until they expire.
All proposed  regulations  are subject to change before  adoption in their final
form.  No reliable  prediction  can be made as to when,  if ever,  the  proposed
regulations will be made final and if so, as to their final form.


                                       iv





         The term "U.S.  Person"  means (i) a citizen 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  political  subdivision  thereof,  (iii) an
estate that is subject to U.S.  federal  income tax  regardless of the source of
its  income or (iv) a trust if a court  within the  United  States can  exercise
primary  supervision  over its  administration  and at least one  United  States
fiduciary has the authority to control all  substantial  decisions of the trust.
The term  "Non-U.S.  Person"  means any  person who is not a U.S.  Person.  This
discussion 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.



                                       v



 



                                           INDEX OF PRINCIPAL DEFINITIONS

Term                                             Page         Term                                             Page

                                                               Cooperative........................................52
1933 Act............................................4          Coupon Rates........................................8
                                                               CPR................................................38
Account............................................61          Cut-Off Date........................................8
Appraised Values...........................25, 26, 32
                                                               D&P................................................73
Balloon Loans.......................................8          Definitive Certificate.............................51
Beneficial Certificate Owners......................16          Delinquency Advances...............................45
Book-Entry Certificates............................50          Depositor........................................3, 6
business day.......................................47          Depositor Optional Termination Date................18
                                                               DTC.............................................4, 16
Cede............................................4, 16          DTC Participants...................................52
CEDEL..............................................16
CEDEL Participants.................................52          Eligible Investments...............................62
Certificate Account................................45          ERISA..........................................19, 71
Certificate Insurance Policy........................1          ERISA Plan.........................................71
Certificate Insurer.................................1          Euroclear..........................................16
Certificateholder...................................4          Euroclear Operator.................................52
Certificates.....................................1, 6          Euroclear Participants.............................52
Chase..............................................16          European Depositories..........................16, 50
Citibank...........................................16          Exchange Act........................................5
Class..............................................43          Exemption..........................................71
Class A Carry-Forward Amount.......................15
Class A Certificate Principal Balance..............14          Financial Intermediary.............................51
Class A Certificates.............................1, 6          Fitch..............................................73
Class A Distribution Amount........................15
Class A Group I Certificate Principal Balance......14          Global Securities..................................76
Class A Group I Certificates.....................1, 6          Group I...................................3, 6, 8, 23
Class A Group II Certificate Principal Balance.....14          Group I Available Funds Pass-Through Rate..........10
Class A Insured Distribution Amount................15          Group I Certificates.............................1, 6
Class A Principal Distribution Amount..............12          Group I Monthly Remittance.........................44
Class A-1 Pass-Through Rate........................10          Group I Principal Remittance Amount................44
Class A-2 Pass-Through Rate........................10          Group I Subordination Deficit......................49
Class A-3 Pass-Through Rate........................10          Group I Total Available Funds......................50
Class A-4 Pass-Through Rate........................10          Group II..................................3, 6, 8, 23
Class A-5 Lockout Distribution Amount..........12, 46          Group II Certificates............................1, 6
Class A-5 Lockout Percentage.......................12          Group II Monthly Remittance........................44
Class A-5 Lockout Pro Rata                                     Group II Principal Remittance Amount...............44
   Distribution Amount.........................14, 46          Group II Subordination Deficit.....................49
Class A-5 Pass-Through Rate........................10          Group II Supplemental Interest Amount..............10
Class A-6 Available Funds Pass-Through Rate........10          Group II Supplemental Interest Amounts.............45
Class A-6 Formula Pass-Through Rate................10          Group II Total Available Funds.....................50
Class A-6 Group II Certificates..................1, 6
Class A-6 Pass-Through Rate........................10          HEP................................................38
Class B Certificates.............................3, 6          Home Equity Prepayment.............................38
Code................................................3
Combined Loan-to-Value Ratio.......................32          Insurance Agreement................................17
Commission..........................................4          Insurance Proceeds.................................12
Company.............................................6          Interest Determination Date........................47

                                       i




 


Term                                             Page         Term                                             Page


   
Interest Remittance Amount.........................44          Supplemental Interest Account......................45

LIBOR..............................................10          Terms and Conditions...............................53
Liquidation Proceeds...............................12          Total Available Funds..............................50
                                                               Trust............................................1, 6
Master Servicer..............................3, 6, 54          Trust Estate.......................................65
Monthly Remittance.................................44          Trustee..........................................3, 6
Moody's............................................73
 Home Equity Loan Group..................3, 6, 8, 23           U.S. Person.........................................v
 Home Equity Loan Groups...........................3           Underwriters....................................1, 75
 Home Equity Loans..............................1, 6           Underwriting Agreement.............................75
Mortgaged Properties................................6
Mortgages........................................6, 8          Weighted average life..............................38
Mortgagors.........................................37
    
Net Liquidation Proceeds...........................12
Notional Principal Contract Regulations............70

Original Group I Pool Principal Balance.............8
Original Group II Pool Principal Balance............8
Original Pool Principal Balance.....................8
Originators.........................................3
Owner...............................................4

Participants.......................................50
Payment Date................................3, 11, 43
Plans..........................................19, 71
Policy Payments Account............................45
Pool................................................1
Pooling and Servicing Agreement..............3, 6, 43
Prepayment Assumption..........................38, 70
Prepayments........................................12
Principal and Interest Account.....................44
Principal Remittance Amount........................44

Record Date.........................................3
Reference Banks....................................47
Released Mortgaged Property Proceeds...............12
Relief Act.........................................15
REMICs..............................................3
Remittance Period..................................45
Residual Certificates...........................6, 43
Restricted Group...................................72
Reuters Screen LIBO Page...........................47
Rules..............................................51

S&P................................................72
Sale Agreement......................................3
Servicing Fee......................................17
SMMEA..............................................19
Specified Subordinated Amount......................48
Subordinated Amount................................48
Subordination Deficiency...........................49
Subordination Increase Amount......................49
Subordination Reduction Amount.....................49





                                       ii



 

===========================================================      ===========================================================
   
No  dealer,  salesperson  or any  other  person  has  been
authorized  to  give  any   information  or  to  make  any                               __________
representation    not   contained   in   this   Prospectus                         Home Equity Loan Trust
Supplement  and the  Prospectus,  if given  or made,  such                                 _____
information or  representations  may not be relied upon as
having been authorized by the Company,  the Depositor,  or
by the  Underwriters.  This Prospectus  Supplement and the                               $
Prospectus  do not  constitute  an  offer  to  sell,  or a
solicitation  of an offer to buy, the  securities  offered
hereby  in any  jurisdiction  to any  person to whom it is
unlawful   to  make  such  offer  in  such   jurisdiction.                     Home Equity Loan Pass-Through
Neither the  delivery  of this  Prospectus  Supplement  or                             Certificates,
Prospectus  nor any sale made hereunder  shall,  under any
circumstances,  create any  implication  that  information
herein is  correct as of any time  subsequent  to the date                              Series _____
hereof or that there has been no change in the  affairs of
the Company,  the Master Servicer,  the Depositor,  or the
Certificate Insurer since such date.

- ------------------------------------------
                    TABLE OF CONTENTS
                  PROSPECTUS SUPPLEMENT
                                                      Page
Available Information...................................4
Reports to the Holders..................................4
Incorporation of Certain Documents by ReferenceError! Boo
kmark not defined
Summary.................................................5
Risk Factors...........................................18
Use of Proceeds........................................20
The Company............................................20
Servicing..............................................20
Loan Loss  Experience on the  Company'sportfolio
   of  Home Equity Loans...............................22
The  Home Equity Loan Pool.............................22
Description of the Certificates........................43
Trustee................................................63
The   Certificate   Insurance   Policy  and  the
   Certificate Insurer.................................67                         $__________ Class A-1 Group I Certificates,
Federal Income Tax Consequences........................69                                  Variable Pass-Through Rate
Erisa Considerations...................................70                                       --------------
Ratings................................................73                         $__________ Class A-2 Group I Certificates,
Legal Investment Considerations........................74                                    _____% Pass-Through Rate
 Plan of DistributionError! Bookmark not defined.                                                    --------------
                                                                                   $__________ Class A-3 Group I Certificates,
Experts................................................75                                    _____% Pass-Through Rate
Certain Legal Matters..................................75                                            --------------
                                                                                    $_________ Class A-4 Group I Certificates,
- ------------------------------------------                                                   _____% Pass-Through Rate
                        PROSPECTUS                                                                   --------------
Summary of Prospectus....................................                          $__________ Class A-5 Group I Certificates,
Risk Factors.............................................                                    _____% Pass-Through Rate
Prospectus Supplement....................................                                          --------------
Reports to Holders.......................................                         $__________ Class A-6 Group II Certificates,
Available Information....................................                                   Variable Pass-Through Rate
Incorporation of Certain Documents by Reference.
The  Home Equity Loan Pool...............................                                           --------------
Summary of Prospectus....................................
Description of the Securities..........................43                                           __________
The Trust Funds........................................63                                            Company
Credit Enhancement.....................................67
Servicing of Loans.....................................69                        --------------------------------------------
The Agreements.........................................70                                    PROSPECTUS SUPPLEMENT
Certain Legal Aspects..................................73
Legal Investment Considerations........................74                        --------------------------------------------
 Plan of DistributionError! Bookmark not defined.
Experts................................................75
Certain Legal Matters..................................75                                           ----------
                                                                                                    __________
- ------------------------------------------

Until  90  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  or  a  Prospectus.   This  is  in
addition  to  the  obligation  of  dealers  to  deliver  a
Prospectus   Supplement  and  Prospectus  when  acting  as
underwriters  and with respect to their unsold  allotments
or  subscriptions.
===========================================================      ===========================================================