AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 8, 1998
====================================================================================================================================
    


                                                                                                           Registration No.333-44409
====================================================================================================================================


   
                                                 SECURITIES AND EXCHANGE COMMISSION
                                                       WASHINGTON, D.C. 20549
                                                          ----------------
                                            PRE-EFFECTIVE AMENDMENT NO. 6 TO FORM S-3
                                                       REGISTRATION STATEMENT
                                                               UNDER
                                                     THE SECURITIES ACT OF 1933
                                                          ----------------
                                                  HOME EQUITY SECURITIZATION CORP.
                                       (Exact Name of Registrant as Specified in its Charter)
    


NORTH CAROLINA                                         301 South College Street                                           56-2064715
                                                 Charlotte, North Carolina 28202-6001
(State or other jurisdiction of                    (Address, including zip code, and          I.R.S. Employer Identification Number)
incorporation or organization)                 telephone number, including area code, of
                                               registrant's principal executive offices)

                                                    Marion A. Cowell, Jr., Esq.
                                      Executive Vice President, Secretary and General Counsel
                                                      First Union Corporation
                                                       One First Union Center
                                                      301 South College Street
                                                Charlotte, North Carolina 28202-6001
               (Name, address, including zip code, and telephone number, including area code, of agent for service)
                                                              Copy to:
                                                      Christopher J. DiAngelo
                                                        Dewey Ballantine LLP
                                                    1301 Avenue of the Americas
                                                   New York, New York 10019-6092


         Approximate Date of Commencement of Proposed Sale to the Public: As
soon as practicable after the effective date of this Registration Statement.
         If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box: / /
         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, check the following box: /X/
         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration number of the earlier effective
registration statement for the same offering. / /
         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering.
         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.


 

   
                                                  CALCULATION OF REGISTRATION FEE
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------
   Title of each class of        Amount to be       Proposed Maximum Aggregate      Proposed Maximum Aggregate         Amount of
    securities registered         Registered(1)           Price Per Unit                  Offering Price           Registration Fee
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------
   Asset Backed Securities        $500,000,000                 100%                        $500,000,000(2)           $147,500(3)
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------

    


         (1) There is also being registered hereunder an indeterminate amount of
Securities that may be sold by the Registrant or any affiliate of the
Registrant, including First Union Capital Markets Corp., in furtherance of
market-making activities in the Securities, and in connection therewith, it is
necessary under the federal securities laws to deliver a market-making
prospectus.

    (2) Estimated solely for the purpose of calculating the registration fee.

   
    (3) Of which, $295 has been paid previously.
    



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

                                        2





 




                                         HOME EQUITY SECURITIZATION CORP..
                                               CROSS REFERENCE SHEET
                             (PURSUANT TO RULE 404(a) AND ITEM 501 OF REGULATION S-K)

Item Location in Form S-3
- ---------------------------------------------------------------------------------- ----------------------------------
1.       Forepart of the Registration Statement and Outside Front Cover Page of
         Prospectus...........................................................     Forepart of Registration
                                                                                   Statement and Outside Front
                                                                                   Cover Page of  Prospectus
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
2.       Inside Front and Outside Back Cover Pages of Prospectus..............     Inside Front and Outside Back
                                                                                       Cover Pages**
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
3.       Summary Information; Risk Factors and Ratio of Earnings to Fixed
         Charges*.............................................................     Prospectus Summary**; Risk
                                                                                       Factors**; *
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
4.       Use of Proceeds......................................................     Use of Proceeds
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
5.       Determination of Offering Price .....................................                     *
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
6.       Dilution.............................................................                     *
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
7.       Selling Security Holders.............................................                     *
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
8.       Plan of Distribution.................................................     Underwriting**
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
9.       Description of Securities to be Registered...........................     Outside Front Cover Page**;
                                                                                   Prospectus Summary**;
                                                                                   The Trust Fund**; Description of
                                                                                        Certificates**
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
10.      Interests of Named Experts and Counsel...............................                     *
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
11.      Material Changes.....................................................                     *
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
12.      Incorporation of Certain Information by Reference....................     Incorporation of Certain
                                                                                   Documents by Reference
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------
13.      Disclosure of Commission Position on Indemnification for Securities Act
         Liabilities..........................................................     See Part II
- ---------------------------------------------------------------------------------- ----------------------------------
- ---------------------------------------------------------------------------------- ----------------------------------

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

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


- --------------------------
*        Answer negative or item inapplicable.
**       To be completed from time to time by Prospectus Supplement

                                       3




PROSPECTUS
      Asset Backed Notes and Asset Backed Certificates, issuable in Series
                        Home Equity Securitization Corp.
                                   (Depositor)

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


         The  Certificates  of a Series will  evidence  undivided  interests  in
certain  assets  deposited  into a trust (each, a "Trust Fund") by the Depositor
pursuant  to a  Pooling  and  Servicing  Agreement  or  a  Trust  Agreement  (an
"Agreement"),  as  described  herein.  The Notes of a Series  will be issued and
secured  pursuant to an Indenture and will  represent  indebtedness  secured the
related  Trust  Fund.  The Trust Fund for a Series of  Securities  will  include
assets   originated  or  acquired  by  the   originator  or   originators   (the
"Originator")  specified in the related  Prospectus  Supplement  composed of (a)
primary  assets,  which may  include one or more pools  (each,  a "Pool") of (i)
loans (the "Home Equity  Loans")  that are secured by  mortgages on  residential
properties and that may be secured by fixtures,  as further described herein and
(ii)  securities  backed or  secured by Home  Equity  Loans  (collectively,  the
"Primary Assets"),  (b) all monies due thereunder net, if and as provided in the
related Prospectus Supplement, of certain amounts payable to the servicer of the
Home Equity Loans, which servicer may also be the related Originator,  specified
in the  related  Prospectus  Supplement  (the  "Servicer"),  (c) as  more  fully
described in the related Prospectus Supplement,  funds on deposit in one or more
pre-funding amounts and/or capitalized  interest accounts and (d) reserve funds,
letters of credit,  surety  bonds,  insurance  policies or other forms of credit
support as described herein and in the related Prospectus  Supplement.  The Home
Equity  Loans will be secured by mortgages  and deeds of trust or other  similar
security  instruments  creating  a lien on a  Mortgaged  Property,  which may be
subordinated to one or more senior liens on the Mortgaged Property.


         

                                                  (cover continued on next page)

         NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS SECURED BY, AND
CERTIFICATES OF A SERIES EVIDENCE BENEFICIAL INTERESTS IN, THE RELATED TRUST
FUND ONLY AND ARE NOT GUARANTEED BY ANY GOVERNMENTAL AGENCY OR BY THE DEPOSITOR,
THE RELATED ORIGINATOR, THE TRUSTEE, THE SERVICER OR BY ANY OF THEIR RESPECTIVE
AFFILIATES. THE DEPOSITOR'S ONLY OBLIGATIONS WITH RESPECT TO ANY SERIES OF
SECURITIES WILL BE PURSUANT TO CERTAIN REPRESENTATIONS AND WARRANTIES SET FORTH
IN THE RELATED AGREEMENT AS DESCRIBED HEREIN OR IN THE RELATED PROSPECTUS
SUPPLEMENT.
                              --------------------
For a discussion of material risks associated with an investment in the
Securities, see the information herein under "Risk Factors" beginning on page
15.
                              --------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                  PROSPECTUS OR THE PROSPECTUS SUPPLEMENT. ANY
                       REPRESENTATION TO THE CONTRARY IS A
                                CRIMINAL OFFENSE.
                              --------------------

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


                                  June __, 1998






                                                       
(Continued from previous page)

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

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


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

       

                                       2





                              PROSPECTUS SUPPLEMENT

         The  Prospectus  Supplement  relating to a Series of  Securities  to be
offered  hereunder  will,  among other  things,  set forth with  respect to such
Series of Securities:  (i) the aggregate  principal  amount,  interest rate, and
authorized  denominations  of  each  Class  of  such  Securities;  (ii)  certain
information  concerning  the Primary  Assets,  the  Originator and any Servicer;
(iii) the terms of any credit enhancement with respect to such Series;  (iv) the
terms of any insurance related to the Primary Assets; (v) information concerning
any other assets in the related Trust Fund, including any Reserve Fund; (vi) the
final scheduled  distribution  date of each Class of such Securities;  (vii) the
method to be used to calculate the amount of principal required to be applied to
the  Securities  of each Class of such  Series on each  Distribution  Date,  the
timing  of the  application  of  principal  and the  order  of  priority  of the
application of such  principal to the  respective  Classes and the allocation of
principal  to be so  applied;  (viii)  the  Distribution  Dates and any  Assumed
Reinvestment Rate (as defined herein); (ix) additional  information with respect
to the plan of distribution of such  Securities;  and (x) the federal income tax
characterization of the Securities.

                               REPORTS TO HOLDERS

         Periodic and annual  reports  concerning  the related  Trust Fund for a
Series of Securities are required under the related Agreement to be forwarded to
holders of the related Series of Securities (the  "Holders").  If the Securities
are issued in  book-entry  form,  (i)  owners of  beneficial  interests  in such
Securities  will not be considered  "Holders"  under the Agreements and will not
receive such reports directly from the related Trust Fund; rather,  such reports
will  be  furnished  to  such  owners  through  the  participants  and  indirect
participants of the applicable  book-entry  system and (ii) references herein to
the rights of "Holders"  shall refer to the rights of such owners as they may be
exercised indirectly through such participants. See "THE AGREEMENTS-- Reports to
Holders" herein.

                              AVAILABLE INFORMATION

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

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

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


                                       3


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents  subsequently  filed by or on behalf  of the Trust  Fund
referred  to in the  accompanying  Prospectus  Supplement  with  the  Commission
pursuant to Section 13(a),  13(c), 14 or 15(d) of the Securities Exchange Act of
1934, as amended (the  "Exchange  Act"),  after the date of this  Prospectus and
prior to the termination of any offering of the Securities  issued by such Trust
Fund shall be deemed to be  incorporated  by reference in this Prospectus and to
be a part of this Prospectus from the date of the filing of such documents.  Any
statement  contained in a document  incorporated or deemed to be incorporated by
reference  herein shall be deemed to be modified or superseded  for all purposes
of this  Prospectus to the extent that a statement  contained  herein (or in the
accompanying  Prospectus Supplement) or in any other subsequently filed document
which also is or is deemed to be incorporated by reference  modifies or replaces
such  statement.  Any such  statement  so  modified or  superseded  shall not be
deemed,  except as so  modified  or  superseded,  to  constitute  a part of this
Prospectus.

         The Depositor on behalf of any Trust Fund will provide  without  charge
to each  person to whom this  Prospectus  is  delivered,  on the written or oral
request of such person, a copy of any or all of the documents  referred to above
that have been or may be  incorporated  by  reference  in this  Prospectus  (not
including  exhibits to the information  that is incorporated by reference unless
such exhibits are  specifically  incorporated  by reference into the information
that this  Prospectus  incorporates).  Such  requests  should be directed to the
Depositor at One First Union Center,  301 S. College  Street,  Charlotte,  North
Carolina 28288-0630.







                                       4





                              SUMMARY OF PROSPECTUS

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



 

Securities Offered...................................Asset-Backed    Certificates    (the    "Certificates")    and
                                                     Asset-Backed  Notes (the "Notes").  Certificates  are issuable
                                                     from  time  to  time  in  Series  pursuant  to a  Pooling  and
                                                     Servicing   Agreement   or  Trust   Agreement   (the   related
                                                     "Agreement").  Each  Certificate  of a Series will evidence an
                                                     interest  in the Trust  Fund for such  Series,  or in an Asset
                                                     Group specified in the related  Prospectus  Supplement.  Notes
                                                     are  issuable  from  time  to time in  Series  pursuant  to an
                                                     Indenture  between  the Issuer and the  related  trustee  (the
                                                     "Trustee")  whereby  the Issuer  will pledge the Trust Fund to
                                                     secure  the  Notes  under  the  lien  of the  Indenture.  Each
                                                     series  of  Notes  will  represent  the  indebtedness  of  the
                                                     Issuer.  Each  Series of  Securities  will  consist  of one or
                                                     more  Classes,  one  or  more  of  which  may  be  Classes  of
                                                     compound  interest  securities,   planned  amortization  class
                                                     ("PAC") securities,  variable interest securities, zero coupon
                                                     securities,   principal   only   securities,   interest   only
                                                     securities,  participating  securities,  senior  securities or
                                                     subordinate  securities.  Each  Class  may  differ  in,  among
                                                     other  things,  the amounts  allocated  to and the priority of
                                                     principal    and   interest    payments,    final    scheduled
                                                     distribution  dates,  Distribution  Dates and interest  rates.
                                                     The   Securities  of  each  Class  will  be  issued  in  fully
                                                     registered  form  in  the   denominations   specified  in  the
                                                     related  Prospectus  Supplement.  The  Securities  or  certain
                                                     Classes of such  Securities  offered  thereby may be available
                                                     in book-entry form only.

Depositor ...........................................Home  Equity   Securitization   Corp.  (the  "Depositor")  was
                                                     incorporated  in the  State  of  North  Carolina  in  December
                                                     1997, and is a  wholly-owned,  special  purpose  subsidiary of
                                                     First Union  National  Bank,  a national  banking  association
                                                     with its  headquarters in Charlotte,  North Carolina.  Neither
                                                     First  Union  National  Bank nor any  other  affiliate  of the
                                                     Depositor,  the Servicer,  the Trustee or the  Originator  has
                                                     guaranteed  or is  otherwise  obligated  with  respect  to the
                                                     Securities of any Series.  See "THE DEPOSITOR" herein.

Issuer ..............................................With  respect  to  each  series  of  Notes,  the  issuer  (the
                                                     "Issuer")   will  be  an  owner  trust  (the  "Owner   Trust")
                                                     established   for  the  purpose  of  issuing  such  series  of
                                                     Notes.  Each such  Owner  Trust will be  created  pursuant  to
                                                     the  Trust  Agreement  (the  "Trust  Agreement")  between  the
                                                     Depositor and the Owner  Trustee.  With respect to each series
                                                     of  Certificates,  the  Issuer  will be the Trust  established
                                                     pursuant to the related Agreement.

Trustees ............................................The trustee or indenture trustee (each, the "Trustee") for each
                                                     series of Certificates and Notes,  respectively,  will be named
                                                     in the related Prospectus Supplement. The Owner Trustee (the



                                                         5


 

                                                     "Owner  Trustee") for each series of Notes will be named in the
                                                     related  Prospectus   Supplement.   See  "The   Agreements--The
                                                     Trustee" herein.


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


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

Final Scheduled Distribution Date of the
Securities...........................................The "Final  Scheduled  Distribution  Date" with respect to each
                                                     Class  of  Notes is the  date no  later  than  which  principal
                                                     thereof  will be fully  paid and with  respect to each Class of
                                                     Certificates  is the date after which no  Certificates  of such
                                                     Class  are  expected  to  remain  outstanding,   in  each  case
                                                     calculated on the basis of the  assumptions  applicable to such
                                                     Series  described  in the related  Prospectus  Supplement.  The
                                                     Final  Scheduled  Distribution  Date of a Class  may  equal the
                                                     maturity  date of the Primary  Asset in the related  Trust Fund
                                                     which has the latest  stated  maturity or will be determined as
                                                     described herein and in the related Prospectus Supplement.


                                                     The  actual  final  Distribution  Date of the  Securities  of a
                                                     Series  will  depend   primarily   upon  the  rate  of  payment
                                                     (including  prepayments,   liquidations  due  to  default,  the
                                                     receipt  of  proceeds  from  casualty  insurance  policies  and
                                                     repurchases)  of the  Home  Equity  Loans or  Underlying  Loans
                                                     relating  to the  Private  Securities,  as  applicable,  in the
                                                     related  Trust Fund.  The actual final  Distribution  Date of a
                                                     Security  may occur  substantially  earlier or may occur  later
                                                     than its Final



                                                         6


 

                                                     Scheduled  Distribution  Date as a result of the application of
                                                     prepayments  to the reduction of the principal  balances of the
                                                     Securities  and as a result of defaults on the Primary  Assets.
                                                     The rate of  payments on the Home  Equity  Loans or  Underlying
                                                     Loans relating to the Private Securities, as applicable, in the
                                                     Trust Fund for a Series  will  depend on a variety of  factors,
                                                     including certain  characteristics of such Home Equity Loans or
                                                     Underlying  Loans, as applicable,  and the prevailing  level of
                                                     interest  rates  from time to time,  as well as on a variety of
                                                     economic, demographic, tax, legal, social and other factors. No
                                                     assurance can be given as to the actual  prepayment  experience
                                                     with respect to a Series.  See "RISK  FACTORS--Yield  May Vary"
                                                     and  "DESCRIPTION OF THE  SECURITIES--Weighted  Average Life of
                                                     the Securities" herein.




   
Optional Termination................................ One or more Classes of Securities of any Series may be redeemed
                                                     or  repurchased  in  whole  or in part,  at such  time,  by the
                                                     related Originator,  Servicer, Credit Enhancer, or an affiliate
                                                     thereof at the price set forth in the related  Agreement (which
                                                     would not be less than an amount necessary to pay all principal
                                                     and  interest  or  the  securities   outstanding).   Each  such
                                                     redemption or repurchase may occur on or after such time as the
                                                     aggregate  principal balance of the Securities of the Series or
                                                     the  Primary  Assets  relating  to such Series is less than the
                                                     percentage (which percentage shall not exceed 20%) specified in
                                                     the    related    Agreement.    See    "DESCRIPTION    OF   THE
                                                     SECURITIES--Optional   Redemption,   Purchase  or  Termination"
                                                     herein.
    


Mandatory Termination; Auction Sale .................The  Trustee,  the Servicer or the related  Originator  may be
                                                     required to effect early  retirement  of a series of Securities
                                                     by soliciting  competitive bids for the purchase of the related
                                                     Primary Assets or otherwise,  under other  circumstances and in
                                                     the manner  specified in "THE  AGREEMENTS--Termination"  and in
                                                     the related Agreement.


   
                                                     A mandatory  termination  may take the form of an auction sale.
                                                     Within a certain period  following the failure of the holder of
                                                     the  optional  termination  right to exercise  such right,  the
                                                     required  party shall solicit bids for the purchase of all Home
                                                     Equity  Loans  remaining  in  the  Trust.  In  the  event  that
                                                     satisfactory bids are received, (which would  not be less  than
                                                     an amount  necessary  to pay all principal and interest  on the
                                                     securities   outstanding),   the  net  sale  proceeds  will  be
                                                     distributed  to  Holders,  in the  same  order of  priority  as
                                                     collections  received in respect of the Home Equity  Loans.  If
                                                     satisfactory bids are not received, such party 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.
    


                                                         7



 

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

     A.  Primary Assets..............................The   Primary   Assets  for  a  Series  may   consist  of  any
                                                     combination  of the  following  assets,  to the  extent and as
                                                     specified in the related  Prospectus  Supplement.  The Primary
                                                     Assets will be  acquired  by the  related  Trust Fund from the
                                                     related  Originator,  or may be acquired in the open market or
                                                     in privately negotiated transactions.


(1)       Home Equity Loans......................... The Primary  Assets for a Series will consist,  in whole or in
                                                    part,  of loans which are  secured by  mortgages  on  residential
                                                    properties and which may be secured by fixtures (the "Home Equity
                                                    Loans").  Some Home Equity Loans may be  delinquent to the extent
                                                    specified in the related Prospectus Supplement. The percentage of
                                                    those Home Equity Loans which are delinquent shall not exceed 10%
                                                    of the aggregate  principal  balance of the Primary  Assets as of
                                                    the cut-off date for that Series (the "Cut-Off Date").


                                                     The  Home  Equity  Loans  will  consist  of what  are  commonly
                                                     referred  to as "home  equity"  loans,  as  distinguished  from
                                                     "purchase money" loans. Both of these concepts refer to the use
                                                     of proceeds  made by the related  borrower,  rather than to any
                                                     legal or other documentary differences between the two types of
                                                     loans,  except that "home  equity"  loans are usually  (but not
                                                     always)  secured by mortgages  which are in a subordinate  lien
                                                     position  while  "purchase  money"  loans are usually  (but not
                                                     always)  secured  by  mortgages  which  are  in a  senior  lien
                                                     position,  and  "home  equity"  loans  are  typically  (but not
                                                     always) shorter in maturity than "purchase  money" loans (i.e.,
                                                     fifteen  rather than thirty years).  The Home Equity Loans,  in
                                                     addition to being secured by mortgages on real estate, may also
                                                     be secured by  "fixtures"  treated as personal  property  under
                                                     local state law.  Although fixtures may turn up more frequently
                                                     in the case of loans in  which  the  proceeds  are used to fund
                                                     home improvements, fixtures as a part of the collateral package
                                                     may be a part of either a "home  equity"  or  "purchase  money"
                                                     loan.

                                                     A "home  equity"  loan is a loan the  proceeds of which are not
                                                     used to purchase the related mortgaged  property;  the proceeds
                                                     of a "purchase  money"  mortgage are applied to the purchase of
                                                     the related  mortgaged  property.  Typical  uses of proceeds of
                                                     "home   equity"   loans   would  be  home   improvement,   debt
                                                     consolidation and the funding of large expenses such as college
                                                     tuition.

                                                     Payment Features of Home Equity Loans; Balloon Loans. The Trust
                                                     Fund   may   contain   loans   which   have   various   payment
                                                     characteristics,  including  balloon  or other  non-traditional
                                                     payment features, and may accrue interest at a fixed rate or an
                                                     adjustable  rate.  Balloon  loans do not amortize  their entire
                                                     principal balance by their stated maturity in accordance



                                                         8


 


                                                     with their terms and require a balloon payment of the remaining
                                                     principal  balance at maturity  (each such Home Equity  Loan, a
                                                     "Balloon  Loan").   See  "RISK   FACTORS--Balloon   Loans"  and
                                                     "DESCRIPTION  OF THE  SECURITIES--Weighted  Average Life of the
                                                     Securities" herein.

                                                     The Home Equity Loans will be secured by mortgages and deeds of
                                                     trust or other similar security  instruments creating a lien on
                                                     a Mortgaged Property,  which may be subordinated to one or more
                                                     senior liens on the Mortgaged Property.  The related Prospectus
                                                     Supplement will describe  certain  characteristics  of the Home
                                                     Equity Loans for a Series, including,  without limitation,  and
                                                     to the extent  relevant:  (a) the  aggregate  unpaid  principal
                                                     balance  of the Home  Equity  Loans  (or the  aggregate  unpaid
                                                     principal  balance  included  in the Trust Fund for the related
                                                     Series);  (b) the range and weighted average interest rate (the
                                                     "Loan  Rate") on the loans and in the case of  adjustable  rate
                                                     loans,  the range and  weighted  average of the current rate of
                                                     interest borne by such loans (the "Current Interest Rates") and
                                                     any maximum lifetime interest rates thereon (the "Lifetime Rate
                                                     Caps");  (c) the range and the  average  outstanding  principal
                                                     balance of the Home  Equity  Loans;  (d) the  weighted  average
                                                     original  and  remaining  term-to-stated  maturity  of the Home
                                                     Equity   Loans  and  the  range  of  original   and   remaining
                                                     terms-to-stated  maturity,  if  applicable;  (e) the  range and
                                                     combined  loan-to-value ratios (each a "Combined  Loan-to-Value
                                                     Ratio") or loan-to-value ratios, (each a "Loan-to-Value Ratio")
                                                     as applicable, of the Home Equity Loans, computed in the manner
                                                     described  in  the  related  Prospectus  Supplement;   (f)  the
                                                     percentage  (by  principal  balance as of the Cut-off  Date) of
                                                     Home Equity Loans that accrue  interest at  adjustable or fixed
                                                     interest rates; (g) any Credit Enhancement relating to the Home
                                                     Equity Loans; (h) the geographic  distribution of any Mortgaged
                                                     Properties securing the Home Equity Loans; (i) the use and type
                                                     of each Mortgaged Property securing a Home Equity Loan; (j) the
                                                     lien priority of the Home Equity Loans; and (k) the delinquency
                                                     status and year of origination of the Home Equity Loans.

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



                                                         9


 

                                                     agency or  instrumentality  thereof,  they need not be, and the
                                                     Private  Securities  themselves  will  not  be  so  insured  or
                                                     guaranteed. See "THE TRUST FUNDS--Private Securities" herein.


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


     B.  Collection and Distribution
         Accounts....................................All payments on or with respect to the Primary Assets for a
                                                     Series will be remitted directly to an account (the "Collection
                                                     Account") to be established for such Series with the Trustee or
                                                     the Servicer,  in the name of the Trustee. The Trustee shall be
                                                     required  to apply a portion  of the  amount in the  Collection
                                                     Account,  together  with  reinvestment  earnings  from eligible
                                                     investments specified in the related Prospectus Supplement,  to
                                                     the payment of certain amounts payable to the Servicer under
                                                     



                                                         10



 

                                                     the related  Agreement  and any other  person  specified in the
                                                     Prospectus  Supplement,  and to deposit a portion of the amount
                                                     in  the  Collection   Account  into  a  separate  account  (the
                                                     "Distribution Account") to be established for such Series, each
                                                     in the  manner  and at the  times  established  in the  related
                                                     Prospectus   Supplement.   The   amounts   deposited   in  such
                                                     Distribution  Account will be available for (i)  application to
                                                     the  payment of  principal  of and  interest  on such Series of
                                                     Securities on the next  Distribution  Date,  (ii) the making of
                                                     adequate  provision for future  payments on certain  Classes of
                                                     Securities and (iii) any other purpose specified in the related
                                                     Prospectus   Supplement.   After  applying  the  funds  in  the
                                                     Collection  Account as described  above, any funds remaining in
                                                     the  Collection  Account may be paid over to the Servicer,  the
                                                     Depositor,  any provider of Credit  Enhancement with respect to
                                                     such Series (a "Credit  Enhancer") or any other person entitled
                                                     thereto  in the  manner  and at the  times  established  in the
                                                     related Prospectus Supplement.

     C.  Pre-Funding and Capitalized Interest
         Accounts....................................A Trust Fund may include one or more segregated trust accounts
                                                     (each, a "Pre-Funding Account") established and maintained with
                                                     the  Trustee for the related  Series.  On the closing  date for
                                                     such  Series,  a  portion  of the  proceeds  of the sale of the
                                                     Securities  of  such  Series  (such  amount,   the  "Pre-Funded
                                                     Amount") will be deposited in the  Pre-Funding  Account and may
                                                     be used to purchase additional Primary Assets during the period
                                                     of time  specified in the related  Prospectus  Supplement  (the
                                                     "Pre-Funding  Period").  If any  Pre-Funded  Amount  remains on
                                                     deposit  in  the   Pre-Funding   Account  at  the  end  of  the
                                                     Pre-Funding  Period,  such amount will be applied in the manner
                                                     specified in the related  Prospectus  Supplement  to prepay the
                                                     Notes and/or the  Certificates of the applicable  Series.  If a
                                                     Trust Fund  includes a  Pre-Funding  Account and the  principal
                                                     balance of  additional  Primary  Assets  delivered to the Trust
                                                     Fund during the  Pre-Funding  Period is less than the  original
                                                     Pre-Funded Amount, the Holders of the Securities of the related
                                                     Series will  receive a  prepayment  of  principal as and to the
                                                     extent described in the related Prospectus Supplement. Any such
                                                     principal prepayment may adversely affect the yield to maturity
                                                     of the applicable Securities.

                                                     If a Pre-Funding  Account is  established,  (a) the Pre-Funding
                                                     Period will not exceed 90 days from the related  closing  date,
                                                     (b) the  additional  Primary  Assets to be acquired  during the
                                                     Pre-Funding Period will be subject to the same  representations
                                                     and warranties and satisfy the same eligibility requirements as
                                                     the Primary  Assets  included in the related  Trust Fund on the
                                                     closing  date,  subject  to such  exceptions  as are  expressly
                                                     stated  in such  Prospectus  Supplement,  (c)  the  Pre-Funding
                                                     Amount  will not  exceed  25% of the  principal  amount  of the
                                                     Securities  issued  pursuant to a  particular  offering and (d)
                                                     prior to the investment of the Pre-Funded  Amount in additional
                                                     Primary Assets,  such Pre-Funded Amount will be invested in one
                                                     or more "Eligible Investments" specified in the related



                                                         11


 
                                                     
                                                     Agreement  and  described  herein  under  "THE  TRUST  FUNDS --
                                                     Collection and Distribution  Accounts." Any Eligible Investment
                                                     must  mature no later than the  Business  Day prior to the next
                                                     Distribution  Date.  "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 the Trustee are closed.

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

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

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

     B.  Insurance ..................................Credit Enhancement for a Series may consist of special hazard
                                                     insurance  policies,   bankruptcy  bonds  and  other  types  of
                                                     insurance supporting payments on the Securities.

                                                         12


 

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

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

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


Servicing............................................The Servicer will be responsible  for servicing,  managing and
                                                     making  collections  on the Home Equity Loans for a Series.  In
                                                     addition,  the Servicer may act as custodian and be responsible
                                                     for  maintaining  custody of the Home Equity  Loans and related
                                                     documentation  on behalf of the Trustee.  Advances with respect
                                                     to  delinquent  payments  of  principal  or  interest on a Home
                                                     Equity  Loan will be made by the  Servicer  only to the  extent
                                                     described in the related Prospectus  Supplement.  Such advances
                                                     will be  intended  to provide  liquidity  only and the  related
                                                     Prospectus Supplement will specify the extent to which they are
                                                     reimbursable  to  the  Servicer  from  scheduled   payments  of
                                                     principal and interest, late collections,  or from the proceeds
                                                     of  liquidation  of the related Home Equity Loans or from other
                                                     recoveries  relating to such Home Equity  Loan  (including  any
                                                     insurance  proceeds or payments from other credit support).  In
                                                     performing these functions, the Servicer will exercise the same



                                                         13


 

                                                     degree  of skill and care that it  customarily  exercises  with
                                                     respect to similar  receivables  or Home Equity  Loans owned or
                                                     serviced  by  it.  Under  certain  limited  circumstances,  the
                                                     Servicer  may resign or be removed,  in which event  either the
                                                     Trustee  or  a  third-party   servicer  will  be  appointed  as
                                                     successor servicer. The Servicer will receive a periodic fee as
                                                     servicing  compensation  (the  "Servicing  Fee")  and  may,  as
                                                     specified  herein  and in the  related  Prospectus  Supplement,
                                                     receive certain additional compensation. See "SERVICING OF HOME
                                                     EQUITY LOANS -- Servicing Compensation and Payment of Expenses"
                                                     herein.



Material Federal Income
Tax Consequences.....................................Securities of each series offered hereby will, for federal
                                                     income tax purposes,  constitute either (i) interests ("Grantor
                                                     Trust  Securities") in a Trust treated as a grantor trust under
                                                     applicable  provisions of the Code,  (ii)  "regular  interests"
                                                     ("REMIC Regular  Securities") or "residual  interests"  ("REMIC
                                                     Residual  Securities")  in a  Trust  treated  as a real  estate
                                                     mortgage   investment   conduit   ("REMIC")   (or,  in  certain
                                                     instances,  containing  one or more REMICs) under Sections 860A
                                                     through 860G of the Code, (iii) debt issued by an Issuer ("Debt
                                                     Securities")  (iv) interests in an Issuer which is treated as a
                                                     partnership   ("Partnership   Interests"),   or  (v)   "regular
                                                     interests" ("FASIT Regular Securities"), "high-yield interests"
                                                     ("FASIT  High-Yield   Securities")  or  an  ownership  interest
                                                     ("FASIT Ownership  Security") in a Trust treated as a financial
                                                     asset  securitization  investment  conduit  ("FASIT")  (or,  in
                                                     certain  circumstances  containing  one or more  FASITs)  under
                                                     Sections 860H through 860L of the Code. In the event that FASIT
                                                     securities  are issued,  any revolving  period,  or addition or
                                                     substitution of collateral  provisions  otherwise  available by
                                                     means of the FASIT election will be restricted so as to conform
                                                     to the requirements of REMICs.


                                                     Dewey  Ballantine  LLP,  special tax counsel to the  Depositor,
                                                     will render an opinion upon  issuance of a series of Securities
                                                     which  will be filed  with the  Commission  as an  exhibit to a
                                                     post-effective  amendment  or in a current  report on Form 8-K.
                                                     Investors are urged to consult their tax advisors and to review
                                                     "Material  Federal Income Tax  Consequences"  herein and in the
                                                     related Prospectus Supplement.

ERISA Considerations.................................A  fiduciary  of any  employee  benefit  plan  subject  to the
                                                     Employee  Retirement  Income  Security Act of 1974,  as amended
                                                     ("ERISA"),  or the Code  should  carefully  review with its own
                                                     legal  advisors  whether the purchase or holding of  Securities
                                                     could  give  rise  to a  transaction  prohibited  or  otherwise
                                                     impermissible  under  ERISA or the  Code.  A  violation  of the
                                                     prohibited  transaction rules may generate excise tax and other
                                                     liabilities under ERISA and the Code. If the Securities offered
                                                     are   Certificates,   an  individual   prohibited   transaction
                                                     exemption   issued  by  the  Department  of  Labor  to  various
                                                     underwriters  may exempt the  purchase,  holding  and resale of
                                                     such Certificates.  In addition,  Prohibited  Transaction Class
                                                     Exemption 83-1 may exempt the sale or exchange of the


                                                         14


 
                                                     Certificates.  If the  Securities  offered  are Notes which are
                                                     treated as indebtedness without substantial equity features for
                                                     purposes of ERISA, various Department of Labor Class Exemptions
                                                     may exempt the  purchase  and holding of such  Notes,  and each
                                                     purchaser  and  transferee  of such  Notes may be  required  to
                                                     represent  and warrant that such an exemption is  applicable to
                                                     its   purchase   and   holding   of  the   Notes.   See  "ERISA
                                                     CONSIDERATIONS" herein.

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

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


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


Absence of Market ...................................The  Securities  will be a new  issue  of  securities  with no
                                                     established  trading  market.  The  Issuer  does not expect to
                                                     apply  for  listing  of  the   Securities   on  any   national
                                                     securities  exchange or quote the  Securities in the automated
                                                     quotation  system  of  a  registered  securities  association.
                                                     The   Underwriter(s)   specified  in  the  related  Prospectus
                                                     Supplement   expects  to  make  a  secondary   market  in  the
                                                     Securities,  but  has  no  obligation  to  do  so.  See  "RISK
                                                     FACTORS" herein.

                                                         15


 

Risk Factors ........................................There are material risks associated with an investment in the
                                                     Securities.  For a  discussion  of all  material  factors  that
                                                     should  be   considered   by   prospective   investors  in  the
                                                     Securities,  see  "RISK  FACTORS"  herein  and in  the  related
                                                     Prospectus Supplement.



                                                         16





                                RISK FACTORS

         For a  discussion  of all  material  risk  factors  that could make the
offering of the  Securities  speculative or one of high risk,  Investors  should
consider  the  following  factors and "Risk  Factors" in the related  Prospectus
Supplement.

An Investment in Any Security May Be an Illiquid Investment, which May Result in
the Holder Holding such Investment to Maturity.

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

The Assets of the Trust Fund, as Well as Any Applicable Credit Enhancement, Will
Be Limited and, if such Assets and/or Credit Enhancement Become Insufficient to
Service the Related Securities, Losses May Result.

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

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

         The only obligations, if any, of the Depositor with respect to the
Securities of any Series will be pursuant to certain representations and
warranties. See "THE AGREEMENTS--Assignment of Primary Assets" herein.

Credit Enhancement Will Be Limited in Amount and Scope of Coverage and May Not
be Sufficient to Cover Losses.

         Although  any  Credit  Enhancement  is  intended  to reduce the risk of
delinquent  payments or losses to Holders entitled to the benefit  thereof,  the
amount of such Credit  Enhancement will be limited and will decline and could be
depleted under certain circumstances prior to the payment in full of the related
Series of Securities,  and as a result  Holders may suffer losses.  Furthermore,
such Credit  Enhancement  may provide only very  limited  coverage as to certain
types of losses and may provide no coverage as to certain other types of losses.
Generally,  Credit  Enhancements do not directly or indirectly  guarantee to the
holders of Securities, any specific rate of prepayment. See "CREDIT ENHANCEMENT"
herein.

                                       17


The Timing of Principal Payments May Adversely Affect the Yield to Maturity of
the Securities.


         The yield to  maturity  experienced  by a Holder of  Securities  may be
affected  by the  rate of  payment  of  principal  of the Home  Equity  Loans or
Underlying Loans relating to the Private Securities,  as applicable.  The timing
of principal payments of the Securities of a Series will be affected by a number
of factors,  including the following:  (i) the extent of prepayments of the Home
Equity  Loans  or  Underlying  Loans  relating  to the  Private  Securities,  as
applicable;  (ii) the manner of allocating  principal payments among the Classes
of  Securities  of a Series as specified in the related  Prospectus  Supplement;
(iii)  the  exercise  by the party  entitled  thereto  of any right of  optional
termination;  (iv)  liquidations  due to defaults  and (v)  repurchases  of Home
Equity Loans or  Underlying  Loans due to conversion  of  adjustable-rate  loans
("ARM Loans") to  fixed-rate  loans or breaches of the related  Originator's  or
Servicer's   representations   and   warranties).   See   "DESCRIPTION   OF  THE
SECURITIES--Weighted Average Life of Securities.".


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

Prepayments May Adversely Affect the Yield to Maturity of the Securities.



         The yield to maturity of the Securities of each series may be adversely
affected  by a higher  or lower  than  anticipated  rate of  prepayments  on the
related  Home  Equity  Loans.  The yield to maturity  on  interest-only  Private
Securities or Private Securities purchased at premiums or discounted to par will
be  extremely  sensitive to the rate of  prepayments  on the related Home Equity
Loans.  In addition,  the yield to maturity on certain other types of classes of
Securities,  including certain classes in a series including more than one class
of Securities, may be relatively more sensitive to the rate of prepayment on the
related Home Equity Loans than other classes of Securities.

         The Home  Equity  Loans may be  prepaid in full or in part at any time;
however, a prepayment penalty or premium may be imposed in connection therewith.
Unless so specified in the related  Prospectus  Supplement,  such penalties will
not be property of the related Trust. The rate of prepayments of the Home Equity
Loans  cannot be  predicted  and is  influenced  by a wide  variety of economic,
social and other factors,  including  prevailing mortgage market interest rates,
the  availability  of  alternative   financing,   local  and  regional  economic
conditions and homeowner  mobility.  Therefore,  no assurance can be given as to
the level of prepayments that a Trust will experience.

         Prepayments  may result from mandatory  prepayments  relating to unused
monies  held in  Pre-Funding  Accounts,  if any,  voluntary  early  payments  by
borrowers  (including  payments in connection  with  refinancings of the related
senior Home  Equity Loan or Loans),  sales of  Mortgaged  Properties  subject to
"due-on-sale" provisions and liquidations due to default, as well as the receipt
of proceeds from physical damage, credit life and disability insurance policies.
In  addition,  repurchases  or  purchases  from a Trust of Home Equity  Loans or
substitution  adjustments  required to be made under the  Pooling and  Servicing
Agreement  will have the same effect on the  Securityholders  as a prepayment of
such Home Equity Loans. The related  Prospectus  Supplement will specify whether
any or all of the Home Equity Loans contain "due-on-sale" provisions.

         Collections  on the Home  Equity  Loans  may  vary due to the  level of
incidence of delinquent  payments and of  prepayments.  Collections  on the Home
Equity  Loans may also vary due to seasonal  purchasing  and  payment  habits of
borrowers.



                                       18


As a Result of Optional  Redemption or Repurchase or Auction Sale, Holders Could
Be Fully Paid Significantly Earlier than Would Otherwise Be the Case.

   
         One or more  Classes  of  Securities  of any  Series  may be subject to
optional redemption or repurchase, in whole or in part, on or after such time as
the aggregate  outstanding  principal  amount of the Primary Assets is less than
the amount or  percentage  specified  in the related  Agreement,  such amount or
percentage not to exceed 20% of the aggregate  principal  balance of the Primary
Assets as of the Cut-off Date for that Series. Neither the Trust nor the Holders
will have any continuing liability under such optional redemption or repurchase.
If the  optional  termination  is not  exercised,  then one or more  Classes  of
Securities  may be subject to early  retirement  by an  auction  sale.  See "THE
AGREEMENTS--Termination"   herein.   The   risk   of   reinvesting   unscheduled
distributions  resulting from redemption or repurchase of the Securities will be
borne by the Holders. See "DESCRIPTION OF THE  SECURITIES--Optional  Redemption,
Purchase or  Termination."  The optional  termination and mandatory  termination
described  herein are the only  circumstances  in which the Securities  could be
retired earlier than would be the case if the Trust were allowed to go to term.
    


Home Equity Loans with Balloon and Non-Traditional Payment Methods May Create
Greater Default Risk.

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

         Other types of loans that may be included in the Trust Fund may involve
additional uncertainties not present in traditional types of loans. For example,
certain of the Home Equity Loans may provide for escalating or variable payments
by the  borrower  under  the Home  Equity  Loan,  as to which  the  borrower  is
generally  qualified  on the  basis  of the  initial  payment  amount.  In  some
instances the borrower's income may not be sufficient to enable them to continue
to make their loan payments as such payments increase and thus the likelihood of
default will increase. The Depositor does not have any information regarding the
default history or prepayment history of payments on these non-traditional loans


Junior Liens May Experience Higher Rates of Delinquencies and Losses.

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

Property Values May Decline, Leading to Higher Losses.


         There are  several  factors  that could  adversely  affect the value of
Mortgaged  Properties  such that the  outstanding  balance of the  related  Home
Equity Loan,  together with any senior  financing on the  Mortgaged  Properties,
would equal or exceed the value of the Mortgaged  Properties.  Among the factors
that could adversely affect the value of the Mortgaged Properties are an overall
decline in the residential real estate market in the areas in



                                       19


         which the Mortgaged  Properties are located or a decline in the general
condition  of the  Mortgaged  Properties  as a result of failure of borrowers to
maintain  adequately the Mortgaged  Properties or of natural  disasters that are
not necessarily  covered by insurance,  such as earthquakes and floods. Any such
decline could extinguish the value of a junior interest in a Mortgaged  Property
before  having any effect on the  related  senior  interest  therein.  If such a
decline occurs, the actual rates of delinquencies, foreclosure and losses on the
junior loans could be higher than those  currently  experienced  in the mortgage
lending industry in general.

Geographic Concentration of Mortgaged Properties May Result in Higher Losses, if
Particular Regions Experience Downturns.


         Certain  geographic  regions from time to time will  experience  weaker
regional economic  conditions and housing markets than will other regions,  and,
consequently,  will  experience  higher  rates of loss and  delinquency  on home
equity loans  generally.  The Home Equity  Loans  underlying  certain  Series of
Securities may be  concentrated  in such regions,  and such  concentrations  may
present risk  considerations  in addition to those generally present for similar
home  equity  loan   asset-backed   securities   without  such   concentrations.
Information  with respect to geographic  concentration  of Mortgaged  Properties
that is known at the  time of the  offering  will be  specified  in the  related
Prospectus Supplement.


Pre-Funding May Adversely Affect Investment.

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

         Each  additional  Primary Asset must satisfy the  eligibility  criteria
specified in the related Prospectus Supplement and the related agreements.  Such
eligibility  criteria will be determined in consultation with each Rating Agency
(and/or  Credit  Enhancer)  prior to the issuance of the related  Series and are
designed to ensure that if such  additional  Primary Asset were included as part
of the initial Trust Fund, the credit quality of such assets would be consistent
with the initial  rating of each Class of Securities  of such Series.  Following
the  transfer  of  additional   Primary  Assets  to  the  Trust,  the  aggregate
characteristics of the Primary Assets then held in the Trust may vary from those
of the initial Primary Assets of such Trust. As a result, the additional Primary
Assets may  adversely  affect the  performance  of the  related  Securities  

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

Environmental Conditions on the Mortgaged Property May Give Rise to Liability.

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

                                       20



State and Federal Credit Protection Laws May Limit Collection of Principal and
Interest on the  Home Equity Loans.

         Applicable  state  laws  generally  regulate  interest  rates and other
charges and require certain disclosures.  In addition,  other state laws, public
policy and general principles of equity relating to the protection of consumers,
unfair and deceptive  practices and debt  collection  practices may apply to the
origination, servicing and collection of the Home Equity Loans.

         The Home Equity Loans may also be subject to Federal  laws,  including:
(i) the Federal Truth in Lending Act and  Regulation Z  promulgated  thereunder,
which require  certain  disclosures to the borrowers  regarding the terms of the
Home Equity  Loans;  (ii) the Equal  Credit  Opportunity  Act and  Regulation  B
promulgated thereunder, which prohibit discrimination on the basis of age, race,
color,  sex,  religion,  marital  status,  national  origin,  receipt  of public
assistance  or the  exercise of any right under the Consumer  Credit  Protection
Act, in the extension of credit;  and (iii) the Fair Credit Reporting Act, which
regulates the use and reporting of information  related to the borrower's credit
experience.

         Depending  on the  provisions  of the  applicable  law and the specific
facts  and  circumstances  involved,  violations  of these  laws,  policies  and
principles  may limit the ability of the  Servicer to collect all or part of the
principal of or interest on the Home Equity Loans, may entitle the borrower to a
refund of amounts  previously paid and, in addition,  could subject the owner of
the Home Equity Loan to damages and  administrative  enforcement.  See  "CERTAIN
LEGAL ASPECTS OF THE HOME EQUITY LOANS" herein.


Ratings Are Not Recommendations. A Reduction in the Rating of Any Credit
Enhancer Would Likely Adversely Impact the Rating of the Securities.

         It will be a condition to the issuance of a Series of  Securities  that
they be rated in one of the four highest rating  categories by the Rating Agency
identified in the related Prospectus Supplement.  Any such rating would be based
on, among other things,  the adequacy of the value of the Primary Assets and any
Credit Enhancement with respect to such Series. Such rating should not be deemed
a recommendation to purchase,  hold or sell Securities,  inasmuch as it does not
address market price or suitability for a particular investor.

A Reduction in the Rating of Any Credit Enhancer Would Likely Adversely Impact
the Rating of the Securities.

         There is also no  assurance  that any such rating will remain in effect
for any given period of time or may not be lowered or withdrawn  entirely by the
Rating  Agency if in its  judgment  circumstances  in the future so warrant.  In
addition to being lowered or withdrawn due to any erosion in the adequacy of the
value of the Primary  Assets,  such rating  might also be lowered or  withdrawn,
among other  reasons,  because of an adverse  change in the  financial  or other
condition  of a  Credit  Enhancer  or a  change  in the  rating  of such  Credit
Enhancer's long term debt.

ERISA May Restrict the Acquisition, Ownership and Disposition of Securities.

         Generally,  ERISA  applies to  investments  made by  benefit  plans and
transactions  involving  the  assets of such  plans.  Due to the  complexity  of
regulations which govern such plans,  prospective  investors that are subject to
ERISA are urged to consult their own counsel regarding  consequences under ERISA
of   acquisition,   ownership  and   disposition  of   Securities.   See  "ERISA
CONSIDERATIONS" herein.


                          DESCRIPTION OF THE SECURITIES


General

         Each  Series of Notes  will be issued  pursuant  to an  indenture  (the
"Indenture")  between  the  related  Issuer and the entity  named in the related
Prospectus  Supplement as trustee (the "Trustee") with respect to such Series. A
form of Indenture has been filed as an exhibit to the Registration  Statement of
which this  Prospectus  forms a part.  The  Certificates  will also be issued in
Series pursuant to separate agreements (each, a "Pooling and Servicing


                                       21



Agreement" or a "Trust  Agreement")  among the Depositor,  the Servicer,  if the
Series  relates to Home Equity  Loans,  and the  Trustee.  A form of Pooling and
Servicing  Agreement has been filed as an exhibit to the Registration  Statement
of which this  Prospectus  forms a part.  A Series may consist of both Notes and
Certificates.


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

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

         Each  Series of  Securities  will  consist  of one or more  Classes  of
Securities,  one or more of which may be compound interest securities,  variable
interest  securities,  PAC securities,  zero coupon  securities,  principal only
securities,  interest only securities or participating  securities. A Series may
also include one or more Classes of  subordinate  securities.  The Securities of
each Series will be issued only in fully  registered form,  without coupons,  in
the authorized  denominations for each Class specified in the related Prospectus
Supplement.  Upon satisfaction of the conditions,  if any, applicable to a Class
of a Series, the transfer of the Securities may be registered and the Securities
may be  exchanged  at the  office of the  Trustee  specified  in the  Prospectus
Supplement  without  the  payment of any  service  charge  other than any tax or
governmental  charge payable in connection with such registration of transfer or
exchange.  One or more Classes of a Series may be available in  book-entry  form
only.

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

         Payments of principal of and interest on the Securities will be made by
the Trustee,  or a paying  agent on behalf of the  Trustee,  as specified in the
related Prospectus Supplement. Payments with respect to the Primary Assets for a
Series,  together with reinvestment  income thereon,  amounts withdrawn from any
Reserve Fund,  and amounts  available  pursuant to any other Credit  Enhancement
will be  deposited  into the  Collection  Account.  Such  amounts  may be net of
certain amounts payable to the related  Servicer and any other person  specified
in the Prospectus Supplement. Such amounts thereafter will be deposited into the
Distribution Account and will be available to make payments on the Securities of
such Series on the next Distribution Date. See "THE TRUST  FUNDS--Collection and
Distribution Accounts" herein.

Payments of Interest


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



                                       22


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

Payments of Principal

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

Final Scheduled Distribution Date

         The Final  Scheduled  Distribution  Date with  respect to each Class of
Notes is the date no later than which the  principal  thereof will be fully paid
and with respect to each Class of a Series of  Certificates  will be the date on
which the entire  aggregate  principal  balance of such Class is  expected to be
reduced  to zero,  in each  case  calculated  on the  basis  of the  assumptions
applicable to such Series described in the related  Prospectus  Supplement.  The
Final Scheduled  Distribution  Date for each Class of a Series will be specified
in the related Prospectus Supplement.  Since payments on the Primary Assets will
be used to make  distributions in reduction of the outstanding  principal amount
of the Securities,  it is likely that the actual final  Distribution Date of any
such Class will occur earlier,  and may occur  substantially  earlier,  than its
Final Scheduled Distribution Date.

         Furthermore,  with  respect  to a Series  of  Certificates,  as will be
further  described  in  the  related  Prospectus  Supplement,  as  a  result  of
delinquencies,  defaults  and  liquidations  of the Primary  Assets in the Trust
Fund, the actual final Distribution Date of any Certificate may occur later than
its Final  Scheduled  Distribution  Date.  No  assurance  can be given as to the
actual  prepayment  experience with respect to a Series.  See "Weighted  Average
Life of the Securities" below.


Optional Redemption, Purchase or Termination

   
         One or more  Classes  of  Securities  of any  Series  may be subject to
optional redemption or repurchase, in whole or in part, on any Distribution Date
by the related Originator,  Servicer or Credit Enhancer or an affiliate thereof.
Such  redemption or repurchase  may occur or on or after a date specified in the
related  Prospectus  Supplement,  or on or  after  such  time  as the  aggregate
outstanding principal amount of the Securities or Primary Assets, is less than a
percentage not to exceed 20% of the aggregate  principal  balance of the Primary
Assets  as of the  Cut-off  Date for that  Series.  Notice  of such  redemption,
purchase or  termination  must be given by the Depositor or the Trustee prior to
the related date. The redemption,  purchase or repurchase price (which would not
be less  than an amount  necessary  to pay all  principal  and  interest  on the
securities  outstanding) will be set forth in the related Prospectus Supplement.
In the event that a REMIC  election has been made,  the Trustee  shall receive a
satisfactory  opinion of  counsel  that the  optional  redemption,  purchase  or
termination will be conducted so as to
    



                                       23


constitute a "qualified liquidation" under Section 860F of the Code. The risk of
reinvesting   unscheduled   distributions  resulting  form  prepayments  of  the
Securities will be borne by the Holders.  Neither the Trust nor the Holders will
have any continuing liability under such optional redemption or repurchase.

         In  addition,  the  Trustee,  the  Servicer or certain  other  entities
specified in the related  Prospectus  Supplement may be required to effect early
retirement  of a series of Securities  by  soliciting  competitive  bids for the
purchase of the related Primary Assets or otherwise,  under other  circumstances
and in the manner specified in "THE AGREEMENTS--Termination " herein.

Weighted Average Life of the Securities

         Weighted  average  life refers to the average  amount of time that will
elapse from the date of issue of a security  until each dollar of  principal  of
such security will be repaid to the investor.  The weighted  average life of the
Securities  of a Class  will be  influenced  by the  rate at  which  the  amount
financed under Primary  Assets  included in the Trust Fund for a Series is paid.
Such repayment may be in the form of scheduled amortization or prepayments.


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

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

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


                                       24


                                 THE TRUST FUNDS

General


         The Notes of each Series will be secured by the pledge of the assets of
the  related  Trust Fund,  and the  Certificates  of each Series will  represent
interests in the assets of the related Trust Fund. The Trust Fund of each Series
will include  assets  acquired from the  Originator  composed of (i) the Primary
Assets, (ii) any Credit Enhancement, (iii) any Mortgaged Property that secured a
Home  Equity  Loan  but  which is  acquired  by  foreclosure  or deed in lieu of
foreclosure or repossession and (iv) the amount, if any, initially  deposited in
the Collection Account or Distribution  Account for a Series as specified in the
related  Prospectus  Supplement.  A maximum  of 5% (by  Cut-off  Date  Principal
Balance) of the  aggregate  Primary  Assets that are included in a Trust Fund as
such Trust Fund will be  constituted  at the closing  date will deviate from the
characteristics that are described in the related Prospectus Supplement.


         The Securities will be non-recourse  obligations secured by the related
Trust  Fund.  Holders  of a  Series  of  Notes  may only  proceed  against  such
collateral  securing  such Series of Notes in the case of a default with respect
to such Series of Notes and may not proceed  against any assets of the Depositor
or the related Trust Fund not pledged to secure such Notes.


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


         As  used  herein,  "Agreement"  means,  with  respect  to a  Series  of
Certificates,  the Pooling and Servicing Agreement or Trust Agreement,  and with
respect to a Series of Notes, the Indenture and the Servicing Agreement,  as the
context requires.

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

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


         Primary  Assets  included in the Trust Fund for a Series may consist of
any combination of Home Equity Loans and Private  Securities,  to the extent and
as specified in the related Prospectus Supplement. Some of the Home Equity Loans
may be  delinquent  to the extent and as  specified  in the  related  Prospectus
Supplement. The percentage of those Home Equity Loans which are delinquent shall
not exceed 10% of the aggregate  principal  balance of the Primary  Assets as of
the Cut-off Date for that Series.  The following is a brief  description  of the
Home Equity Loans expected to be included in the related Trusts.

The  Home Equity Loans

         Home Equity  Loans.  The Primary  Assets for a Series may  consist,  in
whole or in part,  of loans (the "Home  Equity  Loans")  secured by mortgages on
one- to four-family residential housing ("Single Family Properties"),  including
condominium units ("Condominium Units") and cooperative dwellings  ("Cooperative
Dwellings")  which may be  subordinated to other mortgages on the same Mortgaged
Property.  The Home Equity  Loans may have fixed  interest  rates or  adjustable
interest  rates and may provide for other payment  characteristics  as described
below and in the related Prospectus Supplement.




                                       25




         The Home Equity Loans will consist of what are commonly  referred to as
"home equity" loans, as distinguished from "purchase money" loans. Both of these
concepts refer to the use of proceeds made by the related borrower,  rather than
to any legal or other  documentary  differences  between the two types of loans,
except  that  "home  equity"  loans are  usually  (but not  always)  secured  by
mortgages which are in a subordinate  lien position while "purchase money" loans
are usually  (but not always)  secured by  mortgages  which are in a senior lien
position,  and "home  equity" loans are  typically  (but not always)  shorter in
maturity than "purchase  money" loans (i.e.,  fifteen rather than thirty years).
The Home Equity Loans, in addition to being secured by mortgages on real estate,
may also be secured by "fixtures" treated as personal property under local state
law. Although fixtures may turn up more frequently in the case of loans in which
the  proceeds  are used to fund  home  improvements,  fixtures  as a part of the
collateral  package may be a part of either a "home equity" or "purchase  money"
loan.

         A "home  equity"  loan is a loan the  proceeds of which are not used to
purchase the related  mortgaged  property;  the  proceeds of a "purchase  money"
mortgage are applied to the purchase of the related mortgaged property.  Typical
uses of  proceeds  of  "home  equity"  loans  would  be home  improvement,  debt
consolidation and the funding of large expenses such as college tuition.

         The Home Equity Loans may be (i)  "conventional"  loans,  that is, they
will not be insured or guaranteed by any  governmental  agency,  (ii) insured by
the Federal  Housing  Authority  ("FHA") or (iii)  partially  guaranteed  by the
Veteran's Administration, as specified in the related Prospectus Supplement. The
Home Equity Loans may be either  "closed-end"  loans  (i.e.,  loans which do not
permit the  related  borrower  to obtain the  proceeds  of future  advances)  or
"open-end" loans (i.e.,  loans  structured as lines of credit,  which permit the
related  borrower,  subject to a maximum dollar amount,  to obtain more than one
advance of proceeds).  The Home Equity Loans will be secured by first, second or
more junior  liens on fee simple or leasehold  interests in one- to  four-family
residential  properties.  The  principal  and  interest on the Home Equity Loans
included in the Trust for a Series of Securities  will be payable  either on the
first day of each month or on different  scheduled days  throughout  each month,
and the  interest  will be  calculated  either on a simple  interest,  actuarial
method  or  "Rule  of  78s"  method,  as  described  herein  and in the  related
Prospectus Supplement. When a full principal prepayment is paid on a Home Equity
Loan during a month,  the  Mortgagor is generally  charged  interest only on the
days of the month actually elapsed up to the date of such prepayment, at a daily
interest rate that is applied to the principal amount of the Home Equity Loan so
prepaid.

         Payment  Terms.  The  payment  terms  of the  Home  Equity  Loans to be
included in a Trust for a Series  will be  described  in the related  Prospectus
Supplement and may include any of the following features of combinations thereof
or other features described in the related Prospectus Supplement:

                            (a)  Interest may be payable at a fixed rate, a rate
         adjustable  from time to time in  relation  to an index  (which will be
         specified in the related Prospectus  Supplement),  a rate that is fixed
         for a period of time or under certain  circumstances and is followed by
         an adjustable  rate, a rate that otherwise varies from time to time, or
         a rate that is convertible  from and  adjustable  rate to a fixed rate.
         Changes to an adjustable  rate may be subject to periodic  limitations,
         maximum  rates,  minimum  rates or a combination  of such  limitations.
         Accrued  interest may be deferred and added to the  principal of a Home
         Equity  Loan for such  periods and under such  circumstances  as may be
         specified in the related Prospectus  Supplement.  Home Equity Loans may
         provide for the payment of interest at a rate lower than the  specified
         Loan Rate for a period of time of for the life of the Home Equity Loan,
         and the amount of any difference may be contributed from funds supplied
         by the seller of the Mortgaged Property or another source.

                            (b) Principal may be payable on a level debt service
         basis to fully  amortize  the Home  Equity  Loan over its term,  may be
         calculated  on the basis of an assumed  amortization  schedule  that is
         significantly  longer  than  the  original  term to  maturity  or on an
         interest  rate  that is  different  from  the  Loan  Rate or may not be
         amortized during all or a portion of the original term.  Payment of all
         or a  substantial  portion  of the  principal  may be due on  maturity.
         Principal may include  interest that has been deferred and added to the
         principal balance of the Home Equity Loan.

                            (c) Monthly  Payments of principal  and interest may
         be fixed for the life of the Home  Equity  Loan,  may  increase  over a
         specified period of time or may change from period to period. Home




                                       26



         Equity Loans may include limits on periodic increases or decreases in
         the amount of Monthly Payments and may include maximum or minimum
         amounts of Monthly Payments.


                            (d)  Prepayments  of  principal  may be subject to a
         prepayment fee, which may be fixed for the life of the Home Equity Loan
         or may decline  over time,  and may be  prohibited  for the life of the
         Home Equity Loan or for certain periods.  Certain Home Equity Loans may
         permit  prepayments  after expiration of the applicable  lockout period
         and may require the payment of a prepayment fee in connection  with any
         such  subsequent  prepayment.   Other  Home  Equity  Loans  may  permit
         prepayments  without  payment  of a fee unless  the  prepayment  occurs
         during  specified time periods.  The Home Equity Loans may include "due
         on sale" clauses  which permit the  mortgagee to demand  payment of the
         entire  Home  Equity  Loan in  connection  with  the  sale  or  certain
         transfers of the related  Mortgaged  Property.  Other Home Equity Loans
         may be assumable by persons  meeting the then  applicable  underwriting
         standards of the Originator.

         Amortization  of the Home  Equity  Loans.  The Home  Equity  Loans will
provide for payments that are  allocated to principal and interest  according to
either the  actuarial  method (an  "Actuarial  Home  Equity  Loan"),  the simple
interest  method (a "Simple  Interest  Home  Equity  Loan") or the "Rule of 78s"
method  (a  "Rule  of 78s  Home  Equity  Loan"),  as set  forth  in the  related
Prospectus Supplement.  The related Prospectus Supplement will set forth whether
any of the Home  Equity  Loans will  provide for  deferred  interest or negative
amortization.

         An Actuarial  Home Equity Loan  provides for payments in level  monthly
installments  (except,  in the  case  of a  Balloon  Loan,  the  final  payment)
consisting of interest equal to  one-twelfth  of the applicable  Loan Rate times
the unpaid  principal  balance,  with the  remainder of such payment  applied to
principal.

         A Simple Interest Home Equity Loan provides for the amortization of the
amount  financed  under  such Home  Equity  Loan over a series of equal  Monthly
Payments  (except,  in the case of a  Balloon  Loan,  the final  payment).  Each
Monthly  Payment  consists of an  installment of interest which is calculated on
the basis of the  outstanding  principal  balance of the Home  Equity Loan being
multiplied  by the stated Loan Rate and further  multiplied  by a fraction,  the
numerator  of  which is the  number  of days in the  period  elapsed  since  the
preceding  payment  of  interest  was made and the  denominator  of which is the
number of days in the  annual  period  for which  interest  accrues on such Home
Equity Loan. As payments are received under a Simple  Interest Home Equity Loan,
the amount received is applied first to interest  accrued to the date of payment
and the balance is applied to reduce the unpaid principal balance.  Accordingly,
if a borrower pays a fixed monthly  installment on a Simple Interest Home Equity
Loan before its  scheduled  due date,  the portion of the payment  allocable  to
interest for the period since the  preceding  payment was made will be less than
it would have been had the payment  been made as  scheduled,  and the portion of
the  payment   applied  to  reduce  the  unpaid   principal   balance   will  be
correspondingly greater.  However, the next succeeding payment will result in an
allocation  of a  greater  amount to  interest  if such  payment  is made on its
scheduled due date.

         Conversely,  if a borrower pays a fixed monthly  installment  after its
scheduled  due date,  the portion of the payment  allocable  to interest for the
period since the  preceding  payment was made will be greater than it would have
been had the payment been made as scheduled,  and the remaining portion, if any,
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly  less. If each  scheduled  payment under a Simple  Interest Home
Equity Loan is made on or prior to its scheduled due date, the principal balance
of the Home Equity Loan will  amortize in the manner  described in the preceding
paragraph.  However, if the borrower consistently makes scheduled payments after
the  scheduled  due date,  the Home Equity Loan will  amortize  more slowly than
scheduled.  If a Simple  Interest  Home Equity Loan is prepaid,  the borrower is
required to pay interest only to the date of prepayment.

         Certain  of the Home  Equity  Loans  contained  in a Trust may be loans
insured  under the FHA Title I credit  insurance  program  created  pursuant  to
Sections 1 and 2(a) of the National Housing Act of 1934 (the "Title I Program").
Under  the  Title I  Program,  the FHA is  authorized  and  empowered  to insure
qualified  lending  institutions  against losses on eligible loans.  The Title I
Program operates as a coinsurance  program in which the FHA insures up to 90% of
certain  losses  incurred on an individual  insured  loan,  including the unpaid
principal balance of the loan, but only to the extent of the insurance  coverage
available in the lender's FHA insurance  coverage reserve account.  The owner of
the loan bears the uninsured loss on each loan.



                                       27



         The Mortgaged  Properties  will include Single Family  Property  (i.e.,
one-to  four-family   residential  housing,   including  Condominium  Units  and
Cooperative   Dwellings)  The  Mortgaged  Properties  may  consist  of  detached
individual dwellings, individual condominiums, townhouses, duplexes, row houses,
individual units in planned unit developments and other attached dwelling units.
Each Single  Family  Property will be located on land owned in fee simple by the
borrower or on land leased by the borrower for a term at least equal to the term
of  the  related  Mortgage.   Attached  dwellings  may  include   owner-occupied
structures where each borrower owns the land upon which the unit is built,  with
the  remaining  adjacent  land owned in common or  dwelling  units  subject to a
proprietary  lease or occupancy  agreement in a  cooperatively  owned  apartment
building.


         The related Prospectus Supplement will specify whether or not Mortgages
on  Cooperative  Dwellings  consist  of a lien  on the  shares  issued  by  such
Cooperative  Dwelling and the proprietary lease or occupancy  agreement relating
to such Cooperative Dwelling.


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

         The  initial  Combined  Loan-to-Value  Ratio of a Home  Equity  Loan is
computed in the manner described in the related  Prospectus  Supplement,  taking
into account the amounts of any related senior loans.

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

         The Home Equity  Loans for a Series may include  Home Equity Loans that
do not amortize  their  entire  principal  balance by their  stated  maturity in
accordance  with their  terms and  require a balloon  payment  of the  remaining
principal  balance  at  maturity,   as  specified  in  the  related   Prospectus
Supplement.  The Home Equity  Loans for a Series may  include  loans that do not
have a specified stated maturity.

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



                                       28



         If specific  information  respecting the Home Equity Loans is not known
at the time the related series of Securities  initially is offered,  information
of the nature described above will be provided in the Prospectus Supplement, and
specific  information will be set forth in a report on Form 8-K to be filed with
the  Commission   within  fifteen  days  after  the  initial  issuance  of  such
Securities.  A copy of the Pooling and Servicing  Agreement with respect to each
Series of Securities  will be attached to the Form 8-K and will be available for
inspection at the corporate trust office of the Trustee specified in the related
Prospectus  Supplement.  A schedule  of the Home Equity  Loans  relating to such
Series will be attached to the Pooling and Servicing  Agreement delivered to the
Trustee upon delivery of the Securities.


Private Securities


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


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

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

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

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

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


                                       29




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


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

Collection and Distribution Accounts

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

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

Pre-Funding Accounts

         A Trust Fund may include one or more segregated trust accounts (each, a
"Pre-Funding  Account")  established  and  maintained  with the  Trustee for the
related Series.  On the closing date for such Series,  a portion of the proceeds
of the sale of the  Securities  of such Series  (such  amount,  the  "Pre-Funded
Amount") will be deposited in the Pre-Funding Account and may be used to acquire
additional  Primary  Assets  during the period of time  specified in the related
Prospectus  Supplement  (the  "Pre-Funding  Period").  If any Pre-Funded  Amount
remains  on  deposit in the  Pre-Funding  Account at the end of the  Pre-Funding
Period,  such  amount  will be applied in the manner  specified  in the  related
Prospectus  Supplement  to  prepay  the Notes  and/or  the  Certificates  of the
applicable Series.

                                       30


         If a Pre-Funding  Account is established,  (a) the  Pre-Funding  Period
will not  exceed 90 days  from the  related  closing  date,  (b) the  additional
Primary Assets to be acquired during the  Pre-Funding  Period will be subject to
the same  representations  and  warranties  and  satisfy  the  same  eligibility
requirements  as the Primary  Assets  included in the related  Trust Fund on the
closing  date,  subject  to such  exceptions  as are  expressly  stated  in such
Prospectus  Supplement,  (c) the  Pre-Funding  Amount will not exceed 25% of the
principal amount of the Securities issued pursuant to a particular  offering and
(d) prior to the  investment  of the  Pre-Funded  Amount in  additional  Primary
Assets,  such  Pre-Funded  Amount  will  be  invested  in one or  more  Eligible
Investments.  Any Eligible Investment must mature no later than the Business Day
prior to the next Distribution Date.

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

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

                               CREDIT ENHANCEMENT

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

Subordinate Securities

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

Insurance

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


         Pool Insurance Policy. The related Prospectus  Supplement will describe
any pool insurance policy obtained by the Depositor for the Home Equity Loans in
the related Trust Fund. The pool insurance policy will




                                       31



cover any loss  (subject to the  limitations  described in a related  Prospectus
Supplement)  by  reason  of  default.  but will not  cover  the  portion  of the
principal  balance of any Home Equity Loan that is required to be covered by any
primary  mortgage  insurance  policy.  The amount and terms of any such coverage
will be set forth in the related Prospectus Supplement.

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

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

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

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

Reserve Funds

         The Depositor may deposit into one or more funds to be established with
the  Trustee as part of the Trust Fund for such Series or for the benefit of any
Credit Enhancer with respect to such Series (the "Reserve Funds")



                                       32


cash,  a letter  or  letters  of  credit,  cash  collateral  accounts,  Eligible
Investments,  or other  instruments  meeting the  criteria of the Rating  Agency
rating any Series of the Securities in the amount  specified in such  Prospectus
Supplement.  In the  alternative or in addition to such deposit,  a Reserve Fund
for a Series may be funded over time through  application of all or a portion of
the excess  cash flow from the  Primary  Assets for such  Series,  to the extent
described  in the related  Prospectus  Supplement.  If  applicable,  the initial
amount of the Reserve Fund and the Reserve Fund  maintenance  requirements for a
Series of Securities will be described in the related Prospectus Supplement.

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

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

Minimum Principal Payment Agreement

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

Deposit Agreement

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

                         SERVICING OF HOME EQUITY LOANS


General


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


Collection Procedures; Escrow Accounts


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

         The  Servicer,  to the extent  permitted  by law,  will  establish  and
maintain  escrow or impound  accounts  ("Escrow  Accounts") with respect to Home
Equity Loans in which payments by obligors to pay taxes,  assessments,  mortgage
and hazard  insurance  premiums,  and other  comparable items will be deposited.
Home  Equity  Loans  may not  require  such  payments  under  the  loan  related
documents,  in which case the Servicer  would not be required to  establish  any
Escrow Account with respect to such Home Equity Loans. Withdrawals from the

                                       33




Escrow  Accounts are to be made to effect timely  payment of taxes,  assessments
and mortgage and hazard insurance,  to refund to obligors amounts  determined to
be overages,  to pay  interest to obligors on balances in the Escrow  Account to
the  extent  required  by law,  to repair or  otherwise  protect  the  Mortgaged
Property  securing the related Home Equity Loan and to clear and terminate  such
Escrow Account.  The Servicer will be responsible for the  administration of the
Escrow  Accounts  and  generally  will make  advances  to such  accounts  when a
deficiency exists therein.


Deposits to and Withdrawals from the Collection Account


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

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


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


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

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

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

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

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

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

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

                                       34


         The Servicer may be permitted,  from time to time, to make  withdrawals
from the Collection Account for each Series for the following purposes:

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


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


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

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

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

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

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

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

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

Advances and Limitations Thereon


         The related Prospectus  Supplement will describe the circumstances,  if
any,  under which the Servicer  will make  Advances  with respect to  delinquent
payments on Home Equity Loans.  The Servicer will be obligated to make Advances,
and such  obligation may be limited in amount,  or may not be activated  until a
certain portion of a specified  Reserve Fund is depleted.  Advances are intended
to  provide  liquidity  and,  except  to the  extent  specified  in the  related
Prospectus Supplement,  not to guarantee or insure against losses.  Accordingly,
any funds advanced are  recoverable  by the Servicer out of amounts  received on
particular Home Equity Loans which represent late




                                       35



recoveries  of  principal  or  interest,   proceeds  of  insurance  policies  or
Liquidation  Proceeds  respecting which any such Advance was made. If an Advance
is made and subsequently  determined to be nonrecoverable from late collections,
proceeds of insurance  policies,  or Liquidation  Proceeds from the related Home
Equity Loan, the Servicer may be entitled to  reimbursement  from other funds in
the Collection  Account or Distribution  Account,  as the case may be, or from a
specified  Reserve Fund as  applicable,  to the extent  specified in the related
Prospectus Supplement.


Maintenance of Insurance Policies and other Servicing Procedures

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

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

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

         Any  amounts  collected  by the  Servicer  under any such  policies  of
insurance  (other than amounts to be applied to the restoration or repair of the
Mortgaged Property,  released to the obligor in accordance with normal servicing
procedures or used to reimburse the Servicer for amounts to which it is entitled
to reimbursement) will be deposited in the Collection Account. In the event that
the Servicer obtains and maintains a blanket policy insuring



                                       36


against  hazard  losses on all of the Home Equity  Loans,  written by an insurer
then acceptable to each Rating Agency which assigns a rating to such Series,  it
will  conclusively  be deemed to have  satisfied its  obligations to cause to be
maintained  a standard  hazard  insurance  policy  for each Loan or related  REO
Property. This blanket policy may contain a deductible clause, in which case the
Servicer  will be  required,  in the event that there has been a loss that would
have been covered by such policy absent such  deductible  clause,  to deposit in
the Collection Account the amount not otherwise payable under the blanket policy
because of the application of such deductible clause.

Realization upon Defaulted Home Equity Loans

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

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


Enforcement of Due-On-Sale Clauses


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


Servicing Compensation and Payment of Expenses


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


                                       37


         The Servicer may pay certain  expenses  incurred in connection with the
servicing of the Home Equity Loans, including,  without limitation,  the payment
of the fees and expenses of the Trustee and independent accountants,  payment of
insurance policy premiums and the cost of credit support, if any, and payment of
expenses incurred in preparation of reports to Holders.

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

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

         The rights of the Servicer to receive funds from the Collection Account
for a Series,  whether as the  Servicing Fee or other  compensation,  or for the
reimbursement  of Advances,  expenses or otherwise,  may be  subordinate  to the
rights of Holders of such Series as set forth in the related Agreement. 


Evidence as to Compliance



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

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

Certain Matters Regarding the Servicer

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

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

                                       38


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

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

                                 THE AGREEMENTS

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

Assignment of Primary Assets

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

                                       39


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

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

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

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

         Repurchase and Substitution of  Non-Conforming  Primary Assets.  If any
document  required to be in the file relating to the Primary Assets delivered by
the  Depositor to the Trustee (or  Custodian)  is found by the Trustee  within a
period  not to exceed 90 days of the  execution  of the  related  Agreement  (or
promptly after the Trustee's  receipt of any document  permitted to be delivered
after  the  Closing  Date)  to be  defective  in any  material  respect  and the
Depositor or Originator  does not cure such defect within a period not to exceed
90 days, the Depositor or Originator will, not later than a period not to exceed
90 days after the Trustee's  notice to the Depositor or the  Originator,  as the
case may be, of the defect, repurchase the related Primary Asset or any property
acquired in respect  thereof from the Trustee at a price generally equal to, (a)
the lesser of (i) the  outstanding  principal  balance of such Primary Asset and
(ii) the Trust  Fund's  federal  income tax basis in the  Primary  Asset and (b)
accrued and unpaid  interest to the date of the next  scheduled  payment on such
Primary Asset at the rate set forth in the related Agreement, provided, however,
the purchase price shall not be limited in (i) above to the Trust Fund's federal
income tax basis if the repurchase at a price equal to the outstanding principal
balance of such Primary Asset will not result in any prohibited  transaction tax
under Section 860F(a) of the Code.


         The  Depositor  or  Originator,  as the case may be,  may,  rather than
repurchase the Primary Asset as described above,  remove such Primary Asset from
the Trust Fund (the "Deleted Primary Asset") and substitute in its


                                       40


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

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

         The  above-described  cure,  repurchase  or  substitution   obligations
constitute  the sole  remedies  available  to the  Holders or the  Trustee for a
material defect in a document for a Primary Asset.

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

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

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

Reports to Holders

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

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

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

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

                                       41


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

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

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

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

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

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

Events of Default; Rights Upon Event of Default

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

         The related  Agreement will specify the  circumstances  under which the
Trustee of the Holders of Securities may remove the Servicer upon the occurrence
and continuance of an Event of Default  thereunder  relating to the servicing of
Home  Equity  Loans  (other than its right to  recovery  of other  expenses  and
amounts  advanced  pursuant  to the terms of such  Agreement  which  rights  the
Servicer  will retain  under all  circumstances),  whereupon  the  Trustee  will
succeed to all the  responsibilities,  duties and  liabilities  of the  Servicer
under such Agreement and will be entitled to reasonable  servicing  compensation
not to exceed the  applicable  servicing  fee,  together  with  other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in such Agreement.


                                       42


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

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

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

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

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

         In the event that the Trustee  liquidates  the collateral in connection
with an Event of Default involving a default for thirty (30) days or more in the
payment of principal of or interest on the Notes of a Series, the Indenture




                                       43


provides  that the  Trustee  will have a prior lien on the  proceeds of any such
liquidation  for unpaid fees and expenses.  As a result,  upon the occurrence of
such  an  Event  of  Default,  the  amount  available  for  distribution  to the
Noteholders may be less than would otherwise be the case.  However,  the Trustee
may not  institute  a  proceeding  for the  enforcement  of its lien  except  in
connection  with a proceeding  for the  enforcement of the lien of the Indenture
for the  benefit of the  Noteholders  after the  occurrence  of such an Event of
Default.

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

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

The Trustee

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

Duties of the Trustee

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

         The Trustee may be held liable for its own negligent  action or failure
to act, or for its own misconduct;  provided, however, that the Trustee will not
be personally liable with respect to any action taken, suffered or omitted to be
taken by it in good faith in accordance  with the direction of the Holders in an
Event of Default. The Trustee is not required to expend or risk its own funds or
otherwise incur any financial  liability in the performance of any of its duties
under the  Agreement,  or in the exercise of any of its rights or powers,  if it
has  reasonable  grounds for believing  that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it.

                                       44


Resignation of Trustee

         The Trustee may, upon written  notice to the  Depositor,  resign at any
time, in which event the Depositor  will be obligated to use its best efforts to
appoint a successor Trustee.  If no successor Trustee has been appointed and has
accepted  the  appointment  within 30 days  after the  giving of such  notice of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction  for  appointment of a successor  Trustee.  The Trustee may also be
removed at any time (i) if the Trustee ceases to be eligible to continue as such
under the  Agreement,  (ii) if the  Trustee  becomes  insolvent  or (iii) by the
Holders of Securities  evidencing over 50% of the aggregate voting rights of the
Securities  in the Trust  Fund upon  written  notice to the  Trustee  and to the
Depositor.  Any  resignation  or removal of the  Trustee  and  appointment  of a
successor  Trustee will not become effective until acceptance of the appointment
by the successor Trustee.

Amendment of Agreement


         The  Agreement  for each  Series of  Securities  may be  amended by the
Depositor,  the  Servicer  (with  respect to a Series  relating  to Home  Equity
Loans),  and the  Trustee  with  respect to such  Series,  without  notice to or
consent of the Holders (i) to cure any ambiguity,  (ii) to correct any defective
provisions or to correct or supplement  any provision  therein,  (iii) to add to
the duties of the Depositor,  the Trust Fund or Servicer,  (iv) to add any other
provisions with respect to matters or questions  arising under such Agreement or
related Credit Enhancement, (v) to add or amend any provisions of such Agreement
as required by a Rating Agency in order to maintain or improve the rating of the
Securities (it being understood that none of the Depositor, the Originator,  the
Servicer or Trustee is obligated to maintain or improve such rating), or (vi) to
comply  with  any  requirements  imposed  by the  Code;  provided  that any such
amendment  except pursuant to clause (vi) above will not adversely affect in any
material respect the interests of any Holders of such Series, as evidenced by an
opinion of counsel.  Any such  amendment  except  pursuant to clause (vi) of the
preceding  sentence  shall be deemed  not to  adversely  affect in any  material
respect the interests of any Holder if the Trustee receives written confirmation
from each Rating  Agency rating such  Securities  that such  amendment  will not
cause  such  Rating  Agency to  reduce  the then  current  rating  thereof.  The
Agreement for each Series may also be amended by the Trustee,  the Servicer,  if
applicable,  and the  Depositor  with respect to such Series with the consent of
the  Holders  possessing  not  less  than 66 2/3% of the  aggregate  outstanding
principal amount of the Securities of such Series or, if only certain Classes of
such Series are affected by such amendment, 66 2/3% of the aggregate outstanding
principal  amount  of the  Securities  of each  Class  of such  Series  affected
thereby,  for the purpose of adding any  provisions to or changing in any manner
or  eliminating  any of the  provisions  of such  Agreement  or modifying in any
manner the rights of Holders of such  Series;  provided,  however,  that no such
amendment  may (a)  reduce the  amount or delay the  timing of  payments  on any
Security  without the consent of the Holder of such Security;  or (b) reduce the
aforesaid percentage of the aggregate outstanding principal amount of Securities
of each  Class,  the  Holders  of which  are  required  to  consent  to any such
amendment  without  the  consent  of  the  Holders  of  100%  of  the  aggregate
outstanding principal amount of each Class of Securities affected thereby.


Voting Rights

         The  related  Prospectus  Supplement  will  set  forth  the  method  of
determining allocation of voting rights with respect to a Series.

List of Holders

         Upon written request of three or more Holders of record of a Series for
purposes of communicating  with other Holders with respect to their rights under
the Agreement, which request is accompanied by a copy of the communication which
such Holders  propose to transmit,  the Trustee will afford such Holders  access
during  business hours to the most recent list of Holders of that Series held by
the Trustee.

         No  Agreement  will  provide  for the  holding  of any  annual or other
meeting of Holders.

                                       45


Form of Securities

         The  Securities  in each  Series  will  either be  issued  as  physical
certificates  or  in  uncertificated   book-entry  form.  Physical  certificates
("Physical  Certificates")  in fully  registered form only in the  denominations
specified in the related  Prospectus  Supplement,  and will be transferable  and
exchangeable  at the corporate  trust office of the registrar of the  Securities
(the  "Security  Registrar")  named in the  related  Prospectus  Supplement.  No
service  charge  will be made for any  registration  of  exchange or transfer of
Securities, but the Trustee may require payment of a sum sufficient to cover any
tax or other government charge.

         If so specified in the related Prospectus Supplement, specified classes
of a series  of  Securities  will be issued in  uncertificated  book-entry  form
("Book-Entry  Securities"),  and  will be  registered  in the name of Cede & Co.
("Cede"),  the nominee of DTC. DTC is a limited purpose trust company  organized
under the laws of the State of New York, a member of the Federal Reserve System,
a  "clearing  corporation"  within the meaning of the  Uniform  Commercial  Code
("UCC") and a "clearing agency" registered pursuant to the provisions of Section
17A of the Securities Exchange Act of 1934, as amended.  DTC was created to hold
securities for its participating  organizations  ("Participants") and facilitate
the clearance and  settlement of securities  transactions  between  Participants
through electronic book-entry changes in their accounts, thereby eliminating the
need for physical  movement of  certificates.  Participants  include  securities
brokers and dealers,  banks,  trust companies and clearing  corporations and may
include certain other  organizations.  Indirect access to the DTC system also is
available to others such as brokers,  dealers,  banks and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participant").

         Under  a  book-entry  format,  Holders  that  are not  Participants  or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of the  Securities  registered in the name of Cede, as nominee of DTC,
may do so only through Participants and Indirect Participants. In addition, such
Holders  will  receive all  distributions  of  principal  of and interest on the
Securities from the Trustee through DTC and its Participants. Under a book-entry
format,  Holders will receive  payments after the related  Payment Date because,
while payments are required to be forwarded to Cede, as nominee for DTC, on each
such date, DTC will forward such payments to its Participants,  which thereafter
will be required to forward such payments to Indirect  Participants  or Holders.
Unless and until Physical Securities are issued, it is anticipated that the only
Holder  will be Cede,  as nominee  of DTC,  and that the  beneficial  holders of
Securities  will not be  recognized  by the Trustee as Holders under the Pooling
and Servicing Agreement.  The beneficial holders of such Securities will only be
permitted  to exercise  the rights of Holders  under the  Pooling and  Servicing
Agreement  indirectly through DTC and its Participants who in turn will exercise
their rights through DTC.

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

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

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

                                       46


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


         Any Securities  initially  registered as Physical  Certificates  in the
name  of  Cede,  as  nominee  of  DTC,  will  be  issued  in  fully  registered,
certificated  form to  Holders  or  their  nominees,  rather  than to DTC or its
nominee  only under the events  specified in the related  Pooling and  Servicing
Agreement  and  described  in  the  related  Prospectus  Supplement.   Upon  the
occurrence of any of the events  specified in the related  Pooling and Servicing
Agreement  and the  Prospectus  Supplement,  DTC will be  required to notify all
Participants  of the  availability  through DTC of Physical  Certificates.  Upon
surrender by DTC of the securities  representing  the Securities and instruction
for  re-registration,  the  Trustee  will  take  the  Securities  in the form of
Physical Certificates,  and thereafter the Trustee will recognize the holders of
such Physical Certificates as Holders. Thereafter,  payments of principal of and
interest on the  Securities  will be made by the Trustee  directly to Holders in
accordance with the procedures set forth herein and in the Pooling and Servicing
Agreement. The final distribution of any Security (whether Physical Certificates
or Securities  registered in the name of Cede),  however, will be made only upon
presentation  and surrender of such Securities on the final Payment Date at such
office or agency as is specified in the notice of final payment to Holders.


REMIC Administrator

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

Termination

         Pooling and  Servicing  Agreement;  Trust  Agreement.  The  obligations
created by the Pooling and Servicing  Agreement or Trust  Agreement for a Series
will terminate upon the distribution to Holders of all amounts  distributable to
them  pursuant to such  Agreement  after the earlier of (i) the later of (a) the
final payment or other  liquidation  of the last Primary Asset  remaining in the
Trust Fund for such Series and (b) the disposition of all property acquired upon
foreclosure  or deed in lieu of foreclosure  or  repossession  in respect of any
Primary Asset; (ii) the repurchase, as described below, by the Servicer or other
entity specified in the related Prospectus  Supplement from the Trustee for such
Series of all Primary  Assets and other  property  at that time  subject to such
Agreement;  or (iii) the mandatory  termination of the Trust by the Trustee, the
Servicer  or  certain  other  entities   specified  in  the  related  Prospectus
Supplement by soliciting competitive bids for the purchase of the Primary Assets
of the related Trust Fund

         Repurchase  of the  Remaining  Primary  Assets.  The Agreement for each
Series may permit,  but not require,  the Servicer or other entity  specified in
the  related  Prospectus  Supplement  to  purchase  from the Trust Fund for such
Series all  remaining  Primary  Assets at a price equal to 100% of the aggregate
Principal  Balance of such  Primary  Assets  plus,  with respect to any property
acquired  in respect  of a Primary  Asset,  if any,  the  outstanding  Principal
Balance of the related Primary Asset at the time of foreclosure, less, in either
case, related unreimbursed  Advances (in the case of the Primary Assets, only to
the extent not already  reflected in the computation of the aggregate  Principal
Balance of such Primary Assets) and unreimbursed expenses (that are reimbursable
pursuant to the terms of the Pooling and  Servicing  Agreement)  plus, in either
case,  accrued  interest  thereon at the  weighted  average  rate on the related
Primary Assets  through the last day of the Due Period in which such  repurchase
occurs; provided,  however, that if an election is made for treatment as a REMIC
under the Code,  the  repurchase  price may equal the greater of (a) 100% of the
aggregate  Principal  Balance of such  Primary  Assets,  plus  accrued  interest
thereon at the  applicable  net rates on the Primary Assets through the last day
of the month of such  repurchase and (b) the aggregate fair market value of such
Primary Assets plus the fair market value of any property acquired in respect of
a Primary Asset and remaining in the Trust Fund. The exercise of such right will
effect early  retirement  of the  Securities  of such Series,  but such entity's
right to so  purchase  is  subject  to the  aggregate  Principal  Balance of the
Primary Assets


                                       47


at the time of repurchase being less than a fixed percentage, to be set forth in
the related  Prospectus  Supplement,  of the aggregate  Principal Balance of the
Primary Assets as of the Cut-off Date.


         Mandatory  Termination;  Auction Sale. The Trustee, the Servicer or the
related  Originator  may be required to effect early  retirement  of a series of
Securities by soliciting  competitive bids for the purchase of the related Trust
Estate.

   
         The mandatory  termination may take the form of an auction sale. Within
a certain period following the failure of the holder of the optional termination
right to exercise  such right,  the  required  party shall  solicit bids for the
purchase  of all Home Equity  Loans  remaining  in the Trust.  In the event that
satisfactory  bids (which would not be less than an amount  necessary to pay all
principal and interest on the securities  outstanding) are received as specified
in the related Agreement,  the net sale proceeds will be distributed to Holders,
in the same order of  priority  as  collections  received in respect of the Home
Equity Loans. If satisfactory bids are not received, such party 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.
    


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

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

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


                   CERTAIN LEGAL ASPECTS OF HOME EQUITY LOANS

         The following discussion contains summaries of certain legal aspects of
home equity loans,  which are general in nature.  Because  certain of such legal
aspects  are   governed  by   applicable   state  law  (which  laws  may  differ
substantially), the summaries do not purport to be complete nor reflect the laws
of any  particular  state,  nor  encompass  the laws of all  states in which the
properties securing the Home Equity Loans are situated.


                                       48



General

         The Home Equity Loans will be represented by a Note and an accompanying
Mortgage.  Pursuant to the Note,  the related  borrower is personally  liable to
repay the  indebtedness  evidenced  by the Home  Equity  Loan;  pursuant  to the
Mortgage,  such  indebtedness  is  secured  by a lien on the  related  Mortgaged
Property.



Enforcement of the Note

         Pursuant to the Note,  the related  borrower  is  personally  liable to
repay the indebtedness evidenced by the Home Equity Loan. In certain states, the
lender on a note secured by a lien on real property has the option of bringing a
personal  action against the borrower on the debt without first  exhausting such
security;  however,  in some of these states the lender,  following  judgment on
such  personal  action,  may be  deemed  to have  elected  a  remedy  and may be
precluded  from  exercising  remedies  with  respect  to  the  related  property
security.  Consequently,  the practical effect of the election  requirement,  in
those states  permitting  such  election,  is that lenders will usually  proceed
against the property  first rather than bringing a personal  action  against the
borrower on the Note.

         Certain  states  have  imposed  statutory  prohibitions  that limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In  some  states,  including  California,   statutes  limit  the  right  of  the
beneficiary  or mortgagee to obtain a deficiency  judgment  against the borrower
following foreclosure.  A deficiency judgment is a personal judgment against the
former borrower equal in most cases to the difference  between the amount due to
the  lender  and the net  amount  realized  upon  the  public  sales of the real
property.  In the case of a Home  Equity Loan  secured by a property  owned by a
trust where the Mortgage  Note is executed on behalf of the trust,  a deficiency
judgment against the trust following  foreclosure or sale under a deed of trust,
even if obtainable under applicable law, may be of little value to the mortgagee
or  beneficiary  if there are no trust  assets  against  which  such  deficiency
judgment may be executed. Other statutes require the beneficiary or mortgagee to
exhaust the security  afforded  under a deed of trust or mortgage by foreclosure
in an attempt to satisfy the full debt before bringing a personal action against
the borrower.  Finally, in certain other states,  statutory provisions limit any
deficiency  judgment against the former borrower  following a foreclosure to the
excess of the  outstanding  debt over the fair value of the property at the time
of the public  sale.  The purpose of these  statutes is  generally  to prevent a
beneficiary or mortgagee from obtaining a large deficiency  judgment against the
former borrower as a result of low or no bids at the judicial sale.

         In  addition  to laws  limiting or  prohibiting  deficiency  judgments,
numerous  other federal and state  statutory  provisions,  including the federal
bankruptcy laws and state laws affording  relief to debtors,  may interfere with
or affect the ability of the secured  mortgage lender to realize upon collateral
or  enforce  a  deficiency  judgment.  For  example,  with  respect  to  federal
bankruptcy law, a court with federal bankruptcy jurisdiction may permit a debtor
through  his or her  Chapter  11 or  Chapter  13  rehabilitative  plan to cure a
monetary  default  in  respect  of a loan  on a  debtor's  residence  by  paying
arrearages  within a reasonable  time period and  reinstating  the original loan
payment schedule even though the lender  accelerated the loan and final judgment
of  foreclosure  had  been  entered  in  state  court  (provided  no sale of the
residence had yet occurred) prior to the filing of the debtor's  petition.  Some
courts with federal  bankruptcy  jurisdiction have approved plans,  based on the
particular facts of the reorganization  case, that effected the curing of a loan
default by paying arrearages over a number of years.

         Court with federal bankruptcy jurisdiction also have indicated that the
terms of a loan secured by property of the debtor may be modified.  These courts
have  allowed  modifications  that  include  reducing the amount of each monthly
payment,  changing  the  rate of  interest,  altering  the  repayment  schedule,
forgiving  all or a  portion  of the debt and  reducing  the  lender's  security
interest  to the  value of the  residence,  thus  leaving  the  lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan.

         Certain states have imposed general equitable  principles upon judicial
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower from the legal effect of the borrower's  default under the related loan
documents.  Examples  of  judicial  remedies  that have been  fashioned  include
judicial  requirements  that the  lender  undertake  affirmative  and  expensive
actions to determine the causes for the  borrower's  default and the  likelihood
that the borrower will be able to reinstate the loan. In some cases, lender have
been  required  to  reinstate  loans or  recast  payment  schedules  in order to
accommodate  borrowers who are suffering from temporary financial  disabilities.
In other cases, such courts have limited the right of the lender to foreclose if
the default under the loan


                                       49


is not  monetary,  such as the  borrower  failing  to  adequately  maintain  the
property  or the  borrower  executing  a  second  deed of  trust  affecting  the
property.

         Certain tax liens arising  under the Internal  Revenue Code of 1986, as
amended,  may in  certain  circumstances  provide  priority  over  the lien of a
mortgage or deed of trust.  In addition,  substantive  requirements  are imposed
upon mortgage  lenders in connection  with the  origination and the servicing of
loans by numerous  federal and some state consumer  protection  laws. These laws
include, by example,  the federal  Truth-in-Lending  Act, Real Estate Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair
Credit  Reporting  Act  and  related  statutes  and  state  laws,  such  a s the
California Fair Debt Collection Practices Act. These laws and regulations impose
specific  statutory  liabilities  upon lenders who  originate  loans and fail to
comply with the provisions of the law. In some cases,  this liability may affect
assignees of the loans.


Security Interests


         Real  Estate  Mortgages.  The Home  Equity  Loans for a Series  will be
secured by either  mortgages or deeds of trust or deeds to secure debt depending
upon the  prevailing  practice  in the  state in which  the  Mortgaged  Property
subject to a Home  Equity Loan is  located.  The filing of a  mortgage,  deed of
trust or deed to  secure  debt  creates a lien or title  interest  upon the real
property  covered  by  such  instrument  and  represents  the  security  for the
repayment of an obligation that is customarily  evidenced by a promissory  note.
It is not  prior to the lien for real  estate  taxes  and  assessments  or other
charges  imposed  under  governmental  police  powers and may also be subject to
other liens  pursuant  to the laws of the  jurisdiction  in which the  Mortgaged
Property is located.  Priority with respect to such instruments depends on their
terms,  the  knowledge of the parties to the mortgage and generally on the order
of recording with the applicable state,  county or municipal  office.  There are
two parties to a mortgage, the mortgagor,  who is the borrower/property owner or
the land trustee (as described  below),  and the  mortgagee,  who is the lender.
Under the mortgage instrument, the mortgagor delivers to the mortgagee a note or
bond and the  mortgage.  In the case of a land  trust,  there are three  parties
because title to the  Mortgaged  Property is held by a land trustee under a land
trust  agreement of which the  borrower/property  owner is the  beneficiary;  at
origination of a Home Equity Loan, the borrower executes a separate  undertaking
to make payments on the mortgage note. A deed of trust transaction  normally has
three parties: The trustor, who is the borrower/property owner; the beneficiary,
who is the lender;  and the  trustee,  a  third-party  grantee.  Under a deed of
trust, the trustor grants the Mortgaged Property,  irrevocably until the debt is
paid, in trust, generally with a power of sale, to the trustee to secure payment
of the obligation.  The mortgagee's authority under a mortgage and the trustee's
authority  under a deed of trust are  governed  by the law of the state in which
the real property is located,  the express provisions of the mortgage or deed of
trust, and, in some cases, in deed of trust transactions,  the directions of the
beneficiary.


         Foreclosure  on  Mortgages.  Foreclosure  of a  mortgage  is  generally
accomplished  by judicial  action.  Generally,  the action is  initiated  by the
service of legal  pleadings upon all parties having an interest of record in the
real property.  Delays in completion of the foreclosure  occasionally may result
from difficulties in locating necessary parties defendant.  When the mortgagee's
right to foreclosure is contested,  the legal  proceedings  necessary to resolve
the  issue can be  time-consuming  and  expensive.  After  the  completion  of a
judicial foreclosure  proceeding,  the court may issue a judgment of foreclosure
and  appoint a receiver or other  officer to conduct  the sale of the  Mortgaged
Property.  In some states,  mortgages may also be  foreclosed by  advertisement,
pursuant to a power of sale provided in the mortgage.  Foreclosure of a mortgage
by  advertisement  is  essentially  similar to foreclosure of a deed of trust by
nonjudicial power of sale.

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
nonjudicial trustee's sale under a specific provision in the deed of trust which
authorizes  the trustee to sell the  Mortgaged  Property upon any default by the
borrower under the terms of the note or deed of trust. In certain  states,  such
foreclosure  also may be  accomplished by judicial action in the manner provided
for foreclosure of mortgages.  In some states,  the trustee must record a notice
of  default  and send a copy to the  borrower-trustor  and to any person who has
recorded  a request  for a copy of a notice of default  and  notice of sale.  In
addition, the trustee in some states must provide notice to any other individual
having an interest in the real property,  including any junior  lienholders.  If
the deed of trust is not reinstated  within any applicable cure period, a notice
of sale must be posted in a public  place and, in most states,  published  for a
specified period of time in one or more newspapers. In addition, some state laws
require  that a copy of the notice of sale be posted on the  Mortgaged  Property
and sent to all parties having an interest of record in the Mortgaged  Property.
The trustor,  borrower,  or any person having a junior  encumbrance  on the real
estate, may,



                                       50


during a reinstatement  period,  cure the default by paying the entire amount in
arrears  plus the costs and  expenses  incurred  in  enforcing  the  obligation.
Generally,  state law  controls  the amount of  foreclosure  expenses and costs,
including  attorney's fees,  which may be recovered by a lender.  If the deed of
trust is not reinstated,  a notice of sale must be posted in a public place and,
in  most  states,  published  for a  specified  period  of  time  in one or more
newspapers.  In  addition,  some state laws require that a copy of the notice of
sale be posted  on the  Mortgaged  Property,  recorded  and sent to all  parties
having an interest in the real property.

         An action to  foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage.  It is regulated by
statutes  and rules and  subject  throughout  to the court's  equitable  powers.
Generally,  a mortgagor is bound by the terms of the related  mortgage  note and
the  mortgage as made and cannot be relieved  from his default if the  mortgagee
has exercised his rights in a commercially  reasonable manner.  However, since a
foreclosure action  historically was equitable in nature, the court may exercise
equitable  powers to relieve a  mortgagor  of a default  and deny the  mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in bad faith or the mortgagee's action  established a waiver,  fraud, bad faith,
or oppressive or unconscionable  conduct such as to warrant a court of equity to
refuse affirmative relief to the mortgagee.  Under certain circumstances a court
of equity may relieve the  mortgagor  from an entirely  technical  default where
such default was not willful.

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

         In the case of foreclosure  under either a mortgage or a deed of trust,
the sale by the  referee  or other  designated  officer  or by the  trustee is a
public sale. However, because of the difficulty potential third party purchasers
at the sale have in  determining  the exact  status  of title  and  because  the
physical  condition of the Mortgaged  Property may have deteriorated  during the
foreclosure  proceedings,  it is  uncommon  for a third  party to  purchase  the
Mortgaged Property at a foreclosure sale. Rather, it is common for the lender to
purchase the Mortgaged  Property from the trustee or referee for an amount which
may be equal to the unpaid  principal amount of the mortgage note secured by the
mortgage or deed of trust plus  accrued and unpaid  interest and the expenses of
foreclosure,  in which event the  mortgagor's  debt will be  extinguished or the
lender may purchase for a lesser amount in order to preserve its right against a
borrower  to seek a  deficiency  judgment  in states  where such a  judgment  is
available.  Thereafter,  subject to the right of the  borrower in some states to
remain in possession  during the redemption  period,  the lender will assume the
burdens of ownership,  including  obtaining hazard  insurance,  paying taxes and
making such repairs at its own expense as are  necessary to render the Mortgaged
Property  suitable for sale.  The lender will commonly  obtain the services of a
real estate broker and pay the broker's  commission in connection  with the sale
of the  Mortgaged  Property.  Depending  upon market  conditions,  the  ultimate
proceeds  of the sale of the  Mortgaged  Property  may not  equal  the  lender's
investment in the Mortgaged Property.  Any loss may be reduced by the receipt of
any mortgage guaranty insurance proceeds.

         Rights of Redemption.  In some states, after sale pursuant to a deed of
trust or  foreclosure  of a mortgage,  the trustor or mortgagor  and  foreclosed
junior  lienors  are given a statutory  period in which to redeem the  Mortgaged
Property  from  the  foreclosure   sale.  The  right  of  redemption  should  be
distinguished from the equity of redemption, which is a non-statutory right that
must be exercised prior to the foreclosure sale. In some states,  redemption may
occur only upon  payment of the entire  principal  balance of the loan,  accrued
interest  and  expenses  of  foreclosure.  In other  states,  redemption  may be
authorized  if the  former  borrower  pays only a portion  of the sums due.  The
effect of a statutory  right of  redemption  is to  diminish  the ability of the
lender to sell the  foreclosed  Mortgaged  Property.  The exercise of a right of
redemption would defeat the title of any purchaser at a foreclosure  sale, or of
any purchaser from the lender  subsequent to foreclosure or sale under a deed of
trust.  Consequently  the practical  effect of a right of redemption is to force
the lender to retain the  Mortgaged  Property  and pay the expenses of ownership
until the redemption period has run. In some states, there is no right to redeem
Mortgaged Property after a trustee's sale under a deed of trust.

                                       51



         Junior  Mortgages;  Rights of Senior  Mortgages.  The Home Equity Loans
comprising or  underlying  the Primary  Assets  included in the Trust Fund for a
Series  will be secured by  mortgages  or deeds of trust  which may be second or
more junior  mortgages to other mortgages held by other lenders or institutional
investors.  The  rights  of the Trust  Fund  (and  therefore  the  Holders),  as
mortgagee  under a junior  mortgage,  are  subordinate to those of the mortgagee
under the senior mortgage, including the prior rights of the senior mortgagee to
receive hazard  insurance and  condemnation  proceeds and to cause the Mortgaged
Property securing the Home Equity Loan to be sold upon default of the mortgagor,
thereby  extinguishing  the junior  mortgagee's lien unless the junior mortgagee
asserts its  subordinate  interest  in the  Mortgaged  Property  in  foreclosure
litigation and,  possibly,  satisfies the defaulted  senior  mortgage.  A junior
mortgagee may satisfy a defaulted  senior loan in full and, in some states,  may
cure such default and bring the senior loan current,  in either event adding the
amounts expended to the balance due on the junior loan. In most states, absent a
provision in the mortgage or deed of trust,  no notice of default is required to
be given to a junior mortgagee.


         The standard  form of the mortgage used by most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds  collected under
any hazard insurance policy and all awards made in connection with  condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness  secured
by the  mortgage,  in such order as the mortgagee  may  determine.  Thus, in the
event improvements on the Mortgaged Property are damaged or destroyed by fire or
other casualty, or in the event the Mortgaged Property is taken by condemnation,
the mortgagee or beneficiary  under  underlying  senior  mortgages will have the
prior right to collect any insurance  proceeds  payable under a hazard insurance
policy and any award of damages in connection with the condemnation and to apply
the same to the indebtedness secured by the senior mortgages. Proceeds in excess
of the amount of senior mortgage indebtedness,  in most cases, may be applied to
the indebtedness of a junior mortgage.

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


         Due-On-Sale  Clauses in Home Equity Loans.  Due-on-sale  clauses permit
the lender to  accelerate  the  maturity  of the loan if the  borrower  sells or
transfers,  whether  voluntarily  or  involuntarily,  all or  part  of the  real
Mortgaged Property securing the loan without the lender's prior written consent.
The  enforceability  of these  clauses  has been the subject of  legislation  or
litigation in many states, and in some cases,  typically involving single family
residential  mortgage  transactions,  their  enforceability  has been limited or
denied. In any event, the Garn-St.  Germain Depository  Institutions Act of 1982
(the "Garn-St.  Germain Act") preempts state constitutional,  statutory and case
law that prohibits the enforcement of due-on-sale clauses and permits lenders to
enforce  these  clauses  in  accordance  with  their  terms,  subject to certain
exceptions.  As a result,  due-on-sale clauses have become generally enforceable
except in those states whose legislatures  exercised their authority to regulate
the  enforceability  of such  clauses  with  respect  to  loans  that  were  (i)
originated or assumed during the "window period" under the Garn-St.  Germain Act
which ended in all cases not later than October 15, 1982, and (ii) originated by
lenders other than national  banks,  federal  savings  institutions  and federal
credit unions.  The Federal Home Loan Mortgage  Corporation  ("FHLMC") has taken
the position in its published mortgage servicing  standards that, out of a total
of eleven "window period states," five states (Arizona, Michigan, Minnesota, New
Mexico and Utah)  have  enacted  statutes  extending,  on various  terms and for
varying  periods,  the  prohibition on  enforcement of due-on-sale  clauses with
respect to certain categories of window period loans. Also, the Garn-St. Germain
Act does "encourage"  lenders to permit assumption of loans at the original rate
of interest or at some other rate less than the average of the original rate and
the market rate.


         In addition,  under federal bankruptcy law, due-on-sale clauses may not
be enforceable in bankruptcy  proceedings and may, under certain  circumstances,
be  eliminated  in  any  modified   mortgage   resulting  from  such  bankruptcy
proceeding.

                                       52


         Enforceability  of Prepayment  and Late Payment  Fees.  Forms of notes,
mortgages and deeds of trust used by lenders may contain  provisions  obligating
the borrower to pay a late charge if payments  are not timely made,  and in some
circumstances  may provide for prepayment fees or penalties if the obligation is
paid  prior  to  maturity.  In  certain  states,  there  are or may be  specific
limitations,  upon the late  charges  which a lender may collect from a borrower
for delinquent payments. Certain states also limit the amounts that a lender may
collect  from a borrower as an  additional  charge if the loan is prepaid.  Late
charges and  prepayment  fees are typically  retained by servicers as additional
servicing compensation.

         Equitable Limitations on Remedies. In connection with lenders' attempts
to  realize  upon  their  security,   courts  have  invoked  general   equitable
principles.  The  equitable  principles  are  generally  designed to relieve the
borrower  from the  legal  effect  of his  defaults  under  the loan  documents.
Examples  of  judicial  remedies  that  have  been  fashioned  include  judicial
requirements  that the lender  undertake  affirmative  and expensive  actions to
determine  the causes of the  borrower's  default  and the  likelihood  that the
borrower  will be able to  reinstate  the  loan.  In  some  cases,  courts  have
substituted  their  judgment for the lender's  judgment and have  required  that
lenders  reinstate  loans or recast  payment  schedules in order to  accommodate
borrowers who are suffering from temporary financial disability. In other cases,
courts have  limited the right of a lender to realize  upon his  security if the
default  under the security  agreement is not monetary,  such as the  borrower's
failure  to  adequately  maintain  the  Mortgaged  Property  or  the  borrower's
execution of secondary financing affecting the Mortgaged Property. Finally, some
courts  have  been  faced  with the issue of  whether  or not  federal  or state
constitutional  provisions  reflecting due process  concerns for adequate notice
require that borrowers under security  agreements receive notices in addition to
the statutorily-prescribed  minimums. For the most part, these cases have upheld
the notice provisions as being reasonable or have found that, in cases involving
the sale by a trustee  under a deed of trust or by a mortgagee  under a mortgage
having  a  power  of  sale,  there  is  insufficient   state  action  to  afford
constitutional protections to the borrower.

         Most conventional single-family loans may be prepaid in full or in part
without penalty. The regulations of the Office of Thrift Supervision (the "OTS")
prohibit the  imposition  of a prepayment  penalty or  equivalent  fee for or in
connection with the acceleration of a loan by exercise of a due-on-sale  clause.
A mortgagee to whom a prepayment  in full has been  tendered may be compelled to
give either a release of the mortgage or an  instrument  assigning  the existing
mortgage. The absence of a restraint on prepayment, particularly with respect to
loans having higher mortgage  rates,  may increase the likelihood of refinancing
or other early retirements of such loans.

         Applicability  of Usury Laws.  Title V of the  Depository  Institutions
Deregulation  and  Monetary  Control Act of 1980,  enacted in March 1980 ("Title
V"),  provides that state usury  limitations shall not apply to certain types of
residential  first loans  originated  by certain  lenders  after March 31, 1980.
Similar  federal  statutes  were in effect with respect to loans made during the
first three months of 1980.  The OTS, as successor to the Federal Home Loan Bank
Board,   is   authorized  to  issue  rules  and   regulations   and  to  publish
interpretations  governing implementation of Tide V. Tide V authorizes any state
to reimpose interest rate limits by adopting, before April 1, 1983, a state law,
or by  certifying  that the  voters  of such  state  have  voted in favor of any
provision,  constitutional or otherwise,  which expressly rejects an application
of the federal law. Fifteen states adopted such a law prior to the April 1, 1983
deadline.  In  addition,  even where  Title V is not so  rejected,  any state is
authorized  by the law to adopt a provision  limiting  discount  points or other
charges on loans covered by Title V.


         Security Interests in Personal Property and Fixtures. A portion of each
Mortgaged  Property may consist of property  which is  "personal  property" or a
"fixture" under local state law. This will most commonly occur when the proceeds
of the related Home Equity Loan were applied to property improvements,  although
any Mortgaged Property may have some personal property  components.  A financing
statement  generally  is not  required  to be filed to perfect a purchase  money
security interest in consumer goods. Such purchase money security  interests are
assignable.  In general, a purchase money security interest grants to the holder
a security  interest that has priority over a conflicting  security  interest in
the same collateral and the proceeds of such collateral.  However, to the extent
that the  collateral  subject to a purchase money  security  interest  becomes a
fixture,  in order for the  related  purchase  money  security  interest to take
priority over a conflicting  interest in the fixture,  the holder's  interest in
such personal  property must generally be perfected by a timely fixture  filing.
In general,  under the Uniform  Commercial Code (the "UCC"), a security interest
does not exist under the UCC in ordinary building material  incorporated into an
improvement  on land.  Contracts  that finance  lumber,  bricks,  other types of
ordinary  building  material  or  other  


                                       53


goods that are deemed to lose such characterization,  upon incorporation of such
materials  into the related  property,  will not be secured by a purchase  money
security interest in the personal property being financed.

         Enforcement of Security Interest in Personal  Property.  So long as the
personal  property has not become subject to the real estate law, a creditor can
repossess  such  property  securing  a  contract  by  voluntary  surrender,   by
"self-help"  repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess  without
breach of the peace, by judicial process. The holder of a contract must give the
debtor a number of days'  notice,  which varies from 10 to 30 days  depending on
the state,  prior to  commencement  of any  repossession.  The UCC and  consumer
protection  laws  in most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial  reasonableness in
effecting  such a sale.  The law in most states also requires that the debtor be
given  notice of any sale prior to resale of the unit that the debtor may redeem
it at or before such resale.

         Under the laws  applicable  in most  states,  a creditor is entitled to
obtain a deficiency  judgement from a debtor for any deficiency on  repossession
and resale of the  property  securing the debtor's  loan.  However,  some states
impose prohibitions or limitations on deficiency  judgements,  and in many cases
the defaulting borrower would have no assets with which to pay a judgement.

         Certain  other  statutory  provisions,   including  federal  and  state
bankruptcy and insolvency laws and general  equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral  or enforce a
deficiency judgement.

         Consumer Protection Laws. The so-called  "Holder-in-Due-Course" rule of
the Federal Trade Commission is intended to defeat the ability of the transferor
of a consumer  credit  contract  which is the seller of goods which gave rise to
the  transaction  (and certain  related  lenders and assignees) to transfer such
contract free of notice of claims by the debtor  thereunder.  The effect of this
rule is to subject the  assignee  of such a contract to all claims and  defenses
which the debtor could assert against the seller of goods.  Liability under this
rule is limited to amounts paid under a contract;  however, the obligor also may
be able to assert the rule to set off remaining amounts due as a defense against
a claim brought by the Trustee against such obligor.  Numerous other federal and
state consumer protection laws impose requirements applicable to the origination
and lending  pursuant to the contracts,  including the Truth in Lending Act, the
Federal  Trade  Commission  Act,  the Fair Credit  Billing  Act, the Fair Credit
Reporting  Act,  the Equal  Credit  Opportunity  Act,  the Fair Debt  Collection
Practices Act and the Uniform Consumer Credit Code. In the case of some of these
laws, the failure to comply with their provisions may affect the  enforceability
of the related contract.

Soldiers' and Sailors' Civil Relief Act of 1940


         Under the Soldiers' and Sailors'  Civil Relief Act of 1940,  members of
all branches of the military on active duty,  including  draftees and reservists
in military service,  (i) are entitled to have interest rates reduced and capped
at 6% per annum, on obligations  (including Home Equity Loans) incurred prior to
the commencement of military service for the duration of military service,  (ii)
may  be  entitled  to a stay  of  proceedings  on any  kind  of  foreclosure  or
repossession  action in the case of defaults on such  obligations  entered  into
prior to  military  service for the  duration of military  service and (iii) may
have  the  maturity  of such  obligations  incurred  prior to  military  service
extended,  the payments lowered and the payment schedule readjusted for a period
of time after the completion of military service.  However, the benefits of (i),
(ii),  or (iii)  above are  subject to  challenge  by  creditors  and if, in the
opinion of the court, the ability of a person to comply with such obligations is
not  materially  impaired by  military  service,  the court may apply  equitable
principles  accordingly.  If a borrower's  obligation to repay amounts otherwise
due on a Home  Equity  Loan  included  in a Trust Fund for a Series is  relieved
pursuant to the  Soldiers'  and Sailors'  Civil Relief Act of 1940,  none of the
Trust Fund,  the  Servicer,  the  Depositor  nor the Trustee will be required to
advance  such  amounts,  and any loss in respect  thereof may reduce the amounts
available  to be paid to the  Holders  of the  Securities  of such  Series.  Any
shortfalls  in interest  collections  on Home Equity Loans or  Underlying  Loans
relating to the Private Securities, as applicable,  included in a Trust Fund for
a Series  resulting from  application of the Soldiers' and Sailors' Civil Relief
Act of 1940 will be allocated in the manner set forth in the related Agreement.


                                       54



                                  THE DEPOSITOR

General

         The  Depositor  was  incorporated  in the State of North  Carolina.  in
December 1997, and is a wholly-owned  subsidiary of First Union National Bank, a
national banking association with its headquarters in Charlotte, North Carolina.
The  Depositor's  principal  executive  offices  are  located at One First Union
Center,  301 S.  College  Street,  Charlotte,  North  Carolina  28288-0630.  Its
telephone number is (704) 373-6611.

         The  Depositor  will  not  engage  in  any  activities  other  than  to
authorize,  issue,  sell,  deliver,  purchase  and  invest  in (and  enter  into
agreements in connection with),  and/or to engage in the establishment of one or
more trusts which will issue and sell, bonds,  notes, debt or equity securities,
obligations  and  other  securities  and  instruments  ("Depositor  Securities")
collateralized or otherwise  secured or backed by, or otherwise  representing an
interest in, among other things,  receivables or pass-through  certificates,  or
participations  or certificates of participation or beneficial  ownership in one
or more pools of receivables,  and the proceeds of the foregoing,  that arise in
connection  with  loans  secured by certain  first or junior  mortgages  on real
estate or manufactured housing and any and all other commercial transactions and
commercial,  sovereign,  student  or  consumer  loans or  indebtedness  and,  in
connection  therewith or  otherwise,  purchasing,  acquiring,  owning,  holding,
transferring,  conveying, servicing, selling, pledging, assigning, financing and
otherwise  dealing  with  such  receivables,   pass-through   certificates,   or
participations or certificates of participation or beneficial ownership. Article
Third of the  Depositor's  Certificate of  Incorporation  limits the Depositor's
activities  to the above  activities  and certain  related  activities,  such as
credit  enhancement  with  respect  to  such  Depositor  Securities,  and to any
activities  incidental to and necessary or convenient for the  accomplishment of
such purposes.

                                 USE OF PROCEEDS

         The net  proceeds  from the sale of each Series of  Securities  will be
applied to one or more of the  following  purposes:  (i) to acquire  the related
Primary  Assets,  (ii) to repay  indebtedness  which has been incurred to obtain
funds to acquire  such Primary  Assets,  (iii) to  establish  any Reserve  Funds
described  in the  related  Prospectus  Supplement  and  (iv)  to pay  costs  of
structuring and issuing such Securities, including the costs of obtaining Credit
Enhancement,  if any. The  acquisition of the Primary Assets for a Series may be
effected  by an exchange  of  Securities  with the  Originator  of such  Primary
Assets.



                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES



General

         The  following  is a general  discussion  of the  material  anticipated
federal  income tax  consequences  to investors of the  purchase,  ownership and
disposition of the Securities offered hereby. The discussion is based upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below 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 are urged to consult their own tax advisors
in determining the particular  federal,  state and local consequences to them of
the purchase, ownership and disposition of the Securities.


         The following  discussion  addresses  securities of five general types:
(i) securities ("Grantor Trust Securities") representing interests in a trust (a
"Grantor Trust") which the Company will covenant not to elect to have treated as
a real  estate  mortgage  investment  conduit  ("REMIC")  or a  financial  asset
securitization  investment trust ("FASIT"); (ii) securities ("REMIC Securities")
representing  interests in a trust, or a portion thereof, which the Company will
covenant to elect to have treated as a REMIC under sections 860A through 860G of
the Internal  Revenue Code of 1986,  as amended (the "Code");  (iii)  securities
("Debt  Securities")  that are  intended to be treated  for  federal  income tax
purposes  as  indebtedness  secured by the  underlying  loans;  (iv)  securities
("Partnership


                                       55



Interests") representing interests in a trust (a "Partnership") that is intended
to be  treated  as a  partnership  under the Code;  and (v)  securities  ("FASIT
Securities")  representing  interests in a trust, or portion thereof,  which the
Company will  covenant to elect to have treated as a FASIT under  sections  860H
through  860L  of the  Code.  The  Prospectus  Supplement  for  each  series  of
Securities  will indicate  whether a REMIC or FASIT election (or elections) will
be made for the related  trust and, if a REMIC or FASIT  election is to be made,
will identify all "regular  interests" and "residual  interests" in the REMIC or
all "regular interests,"  "high-yield  interests" or the "ownership interest" in
the FASIT.


         The  Taxpayer  Relief  Act of 1997  adds  provisions  to the Code  that
require the  recognition of gain upon the  "constructive  sale of an appreciated
financial  position." A constructive sale of an appreciated  financial  position
occurs  if a  taxpayer  enters  into  certain  transactions  or  series  of such
transactions  with  respect to a  financial  instrument  that have the effect of
substantially  eliminating  the taxpayer's risk of loss and opportunity for gain
with respect to the financial instrument. These provisions apply only to Classes
of Securities that do not have a principal balance.

Grantor Trust Securities


         With  respect  to  each  series  of  Grantor  Trust  Securities,  Dewey
Ballantine LLP, special tax counsel to the Company,  will deliver its opinion to
the Company that the related Grantor Trust will be classified as a grantor trust
and not as a  partnership  or an  association  taxable  as a  corporation.  Such
opinion  shall be  attached on Form 8-K to be filed with the  Commission  within
fifteen  days after the initial  issuance of such  Securities  or filed with the
Commission as a post-effective  amendment to the Prospectus.  Accordingly,  each
beneficial  owner of a Grantor Trust  Security will  generally be treated as the
owner of an interest in the Home Equity Loans included in the Grantor Trust.


         For purposes of the  following  discussion,  a Grantor  Trust  Security
representing an undivided  equitable  ownership interest in the principal of the
Home Equity Loans constituting the related Grantor Trust, together with interest
thereon  at a  pass-through  rate,  will  be  referred  to as a  "Grantor  Trust
Fractional Interest Security." A Grantor Trust Security  representing  ownership
of all or a portion of the difference  between  interest paid on the Home Equity
Loans constituting the related Grantor Trust and interest paid to the beneficial
owners of Grantor Trust Fractional  Interest  Securities  issued with respect to
such Grantor Trust will be referred to as a "Grantor Trust Strip Security."


Taxation of Beneficial Owners of Grantor Trust Securities

         Beneficial  owners of  Grantor  Trust  Fractional  Interest  Securities
generally  will be required to report on their federal  income tax returns their
respective  shares of the income from the Home Equity Loans  (including  amounts
used to pay reasonable  servicing fees and other expenses but excluding  amounts
payable  to  beneficial  owners  of  any   corresponding   Grantor  Trust  Strip
Securities) and, subject to the limitations described below, will be entitled to
deduct their shares of any such reasonable servicing fees and other expenses. If
a beneficial owner acquires a Grantor Trust Fractional  Interest Security for an
amount that differs from its outstanding principal amount, the amount includible
in income on a Grantor Trust Fractional



                                       56


Interest Security may differ from the amount of interest  distributable thereon.
See  "Discount  and  Premium,"  below.   Individuals  holding  a  Grantor  Trust
Fractional Interest Security directly or through certain  pass-through  entities
will be allowed a deduction for such reasonable servicing fees and expenses only
to the  extent  that the  aggregate  of such  beneficial  owner's  miscellaneous
itemized deductions exceeds 2% of such beneficial owner's adjusted gross income.
Further,  beneficial owners (other than corporations) subject to the alternative
minimum tax may not deduct  miscellaneous  itemized  deductions  in  determining
alternative minimum taxable income.

         Beneficial  owners of Grantor Trust Strip Securities  generally will be
required to treat such  Securities as "stripped  coupons"  under section 1286 of
the Code.  Accordingly,  such a  beneficial  owner will be required to treat the
excess of the total  amount of payments on such a Security  over the amount paid
for such  Security as original  issue  discount and to include such  discount in
income  as it  accrues  over  the life of such  Security.  See  "--Discount  and
Premium," below.


         Grantor Trust Fractional Interest Securities may also be subject to the
coupon stripping rules if a class of Grantor Trust Strip Securities is issued as
part of the same series of Securities.  The  consequences  of the application of
the coupon stripping rules would appear to be that any discount arising upon the
purchase of such a Security (and perhaps all stated  interest  thereon) would be
classified as original issue  discount and includible in the beneficial  owner's
income  as  it  accrues   (regardless  of  the  beneficial   owner's  method  of
accounting),  as described  below under  "--Discount  and  Premium."  The coupon
stripping rules will not apply, however, if (i) the pass-through rate is no more
than 100 basis  points  lower  than the gross  rate of  interest  payable on the
underlying  Home Equity Loans and (ii) the  difference  between the  outstanding
principal  balance on the Security and the amount paid for such Security is less
than  0.25% of such  principal  balance  times the  weighted  average  remaining
maturity of the Security.


Sales of Grantor Trust Securities

         Any gain or loss  recognized  on the sale of a Grantor  Trust  Security
(equal  to the  difference  between  the  amount  realized  on the  sale and the
adjusted  basis of such Grantor  Trust  Security)  will be capital gain or loss,
except to the extent of accrued and unrecognized market discount,  which will be
treated  as  ordinary  income,  and in the case of  banks  and  other  financial
institutions  except as provided  under section 582(c) of the Code. The adjusted
basis of a Grantor Trust  Security will generally  equal its cost,  increased by
any income  reported by the  Originator  (including  original issue discount and
market  discount  income)  and reduced  (but not below  zero) by any  previously
reported losses, any amortized premium and by any distributions of principal.


Grantor Trust Reporting

         The Trustee will furnish to each  beneficial  owner of a Grantor  Trust
Fractional  Interest  Security with each  distribution a statement setting forth
the amount of such  distribution  allocable to principal on the underlying  Home
Equity Loans and to interest  thereon at the related interest rate. In addition,
within  a  reasonable  time  after  the  end of each  calendar  year,  based  on
information  provided by the Master  Servicer,  the Trustee will furnish to each
beneficial  owner during such year such  customary  factual  information  as the
Master  Servicer  deems  necessary or desirable to enable  beneficial  owners of
Grantor  Trust  Securities  to  prepare  their  tax  returns  and  will  furnish
comparable  information to the Internal  Revenue Service (the "IRS") as and when
required to do so by law.


REMIC Securities


         If provided in a related  Prospectus  Supplement,  an election  will be
made to  treat a Trust  as a REMIC  under  the  Code.  Qualification  as a REMIC
requires ongoing compliance with certain conditions. With respect to each series
of Securities for which such an election is made,  Dewey Ballantine LLP, special
tax counsel to the  Company,  will  deliver  its  opinion to the  Company  that,
assuming compliance with the Pooling and Servicing Agreement,  the trust will be
treated as a REMIC for federal  income tax  purposes.  A Trust for which a REMIC
election is made will be referred to herein as a "REMIC  Trust." The  Securities
of each class will be  designated  as  "regular  interests"  in the REMIC  Trust
except that a separate  class will be designated  as the "residual  interest" in
the REMIC Trust.  The Prospectus  Supplement for each series of Securities  will
state  whether  Securities of each class will  constitute a regular  interest (a
REMIC Regular Security) or a residual interest (a REMIC Residual Security). Such
opinion  shall be  attached on Form 8-K to be filed with the  Commission  within
fifteen  days after the initial  issuance of such  Securities  or filed with the
Commission as a post-effective amendment to the Prospectus.


         A REMIC  Trust will not be subject  to federal  income tax except  with
respect to income from  prohibited  transactions  and in certain other instances
described below. See "--Taxes on a REMIC Trust." Generally, the total

                                       57



income  from the Home  Equity  Loans in a REMIC  Trust  will be  taxable  to the
beneficial owners of the Securities of that series, as described below.


         Regulations issued by the Treasury Department on December 23, 1992 (the
"REMIC  Regulations")  provide some guidance  regarding  the federal  income tax
consequences  associated  with the purchase,  ownership and disposition of REMIC
Securities.  While  certain  material  provisions of the REMIC  Regulations  are
discussed below,  investors should consult their own tax advisors  regarding the
possible application of the REMIC Regulations in their specific circumstances.


Special Tax Attributes

         REMIC Regular Securities and REMIC Residual Securities will be "regular
or   residual   interests   in  a  REMIC"   within   the   meaning   of  section
7701(a)(19)(C)(xi)  of the Code and "real estate  assets"  within the meaning of
section  856(c)(5)(A)  of the Code.  If at any time during a calendar  year less
than 95% of the assets of a REMIC Trust consist of "qualified mortgages" (within
the  meaning of section  860G(a)(3)  of the Code) then the  portion of the REMIC
Regular  Securities and REMIC  Residual  Securities  that are qualifying  assets
under those sections  during such calendar year may be limited to the portion of
the assets of such REMIC Trust that are qualified mortgages.  Similarly,  income
on the REMIC Regular Securities and REMIC Residual Securities will be treated as
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of section  856(c)(3)(B) of the Code,  subject to the same limitation as
set forth in the preceding sentence. For purposes of applying this limitation, a
REMIC Trust should be treated as owning the assets  represented by the qualified
mortgages.  The assets of the Trust Estate will include, in addition to the Home
Equity Loans, payments on the Home Equity Loans held pending distribution on the
REMIC Regular  Securities  and REMIC Residual  Securities  and any  reinvestment
income thereon. REMIC Regular Securities and REMIC Residual Securities held by a
financial  institution to which section 585, 586 or 593 of the Code applies will
be treated as evidences of indebtedness for purposes of section 582(c)(1) of the
Code. REMIC Regular Securities will also be qualified  mortgages with respect to
other REMICs.


Taxation of Beneficial Owners of REMIC Regular Securities

         Except as indicated  below in this federal income tax  discussion,  the
REMIC Regular Securities will be treated for federal income tax purposes as debt
instruments issued by the REMIC Trust on the date such Securities are first sold
to the public (the  "Settlement  Date") and not as  ownership  interests  in the
REMIC Trust or its assets.  beneficial  owners of REMIC Regular  Securities that
otherwise  report income under a cash method of  accounting  will be required to
report  income with  respect to such  Securities  under an accrual  method.  For
additional tax consequences  relating to REMIC Regular Securities purchased at a
discount or with premium, see "--Discount and Premium," below.

Taxation of Beneficial Owners of REMIC Residual Securities

         Daily  Portions.  Except as indicated  below,  a beneficial  owner of a
REMIC Residual  Security for a REMIC Trust  generally will be required to report
its daily portion of the taxable  income or net loss of the REMIC Trust for each
day  during a  calendar  quarter  that the  beneficial  owner  owned  such REMIC
Residual  Security.  For this purpose,  the daily portion shall be determined by
allocating  to each day in the  calendar  quarter  its  ratable  portion  of the
taxable income or net loss of the REMIC Trust for such quarter and by allocating
the amount so allocated  among the Residual  beneficial  owners (on such day) in
accordance with their  percentage  interests on such day. Any amount included in
the gross income or allowed as a loss of any Residual beneficial owner by virtue
of this paragraph will be treated as ordinary income or loss.

         The requirement that each beneficial owner of a REMIC Residual Security
report its daily  portion of the  taxable  income or net loss of the REMIC Trust
will  continue  until there are no  Securities  of any class  outstanding,  even
though the  beneficial  owner of the REMIC  Residual  Security may have received
full  payment  of the  stated  interest  and  principal  on its  REMIC  Residual
Security.

         The  Trustee  will  provide  to  beneficial  owners  of REMIC  Residual
Securities of each series of Securities (i) such  information as is necessary to
enable  them to prepare  their  federal  income tax returns and (ii) any reports
regarding the Securities of such series that may be required under the Code.

         Taxable Income or Net Loss of a REMIC Trust.  The taxable income or net
loss of a REMIC Trust will be the income from the  qualified  mortgages it holds
and any reinvestment earnings less deductions allowed to the

                                       58


REMIC Trust.  Such taxable income or net loss for a given calendar  quarter will
be determined  in the same manner as for an individual  having the calendar year
as the taxable  year and using the accrual  method of  accounting,  with certain
modifications.  The first  modification  is that a deduction will be allowed for
accruals of interest (including any original issue discount,  but without regard
to the  investment  interest  limitation  in section  163(d) of the Code) on the
REMIC Regular  Securities (but not the REMIC Residual  Securities),  even though
REMIC  Regular  Securities  are for non-tax  purposes  evidences  of  beneficial
ownership rather than indebtedness of a REMIC Trust. Second,  market discount or
premium equal to the difference  between the total stated principal  balances of
the qualified  mortgages and the basis to the REMIC Trust therein generally will
be included in income (in the case of  discount) or  deductible  (in the case of
premium) by the REMIC Trust as it accrues under a constant yield method,  taking
into account the "Prepayment  Assumption" (as defined in the Related  Prospectus
Supplement,  see "--Discount and Premium--Original  Issue Discount," below). The
basis to a REMIC Trust in the qualified  mortgages is the aggregate of the issue
prices of all the REMIC Regular Securities and REMIC Residual  Securities in the
REMIC Trust on the Settlement Date. If, however, a substantial amount of a class
of REMIC Regular  Securities or REMIC  Residual  Securities has not been sold to
the public,  then the fair market value of all the REMIC  Regular  Securities or
REMIC  Residual  Securities  in that  class  as of the  date  of the  Prospectus
Supplement should be substituted for the issue price.

         Third,  no item of  income,  gain,  loss or  deduction  allocable  to a
prohibited transaction (see "--Taxes on a REMIC Trust--Prohibited  Transactions"
below)  will be taken into  account.  Fourth,  a REMIC Trust  generally  may not
deduct any item that would not be allowed in calculating the taxable income of a
partnership by virtue of section 703(a)(2) of the Code. Finally,  the limitation
on miscellaneous itemized deductions imposed on individuals by section 67 of the
Code will not be applied at the REMIC Trust level to any  servicing and guaranty
fees.  (See,  however,   "--Pass-Through  of  Servicing  and  Guaranty  Fees  to
Individuals" below.) In addition, under the REMIC Regulations, any expenses that
are incurred in connection  with the formation of a REMIC Trust and the issuance
of the REMIC Regular Securities and REMIC Residual Securities are not treated as
expenses of the REMIC Trust for which a deduction is allowed.  If the deductions
allowed to a REMIC Trust  exceed its gross income for a calendar  quarter,  such
excess will be a net loss for the REMIC  Trust for that  calendar  quarter.  The
REMIC  Regulations  also provide that any gain or loss to a REMIC Trust from the
disposition  of  any  asset,   including  a  qualified  mortgage  or  "permitted
investment"  (as defined in section  860G(a)(5)  of the Code) will be treated as
ordinary gain or loss.


         A  beneficial  owner of a REMIC  Residual  Security  may be required to
recognize  taxable  income  without  being  entitled to receive a  corresponding
amount of cash. This could occur,  for example,  if the qualified  mortgages are
considered to be purchased by the REMIC Trust at a discount,  some or all of the
REMIC Regular Securities are issued at a discount,  and the discount included as
a result of a prepayment  on a Home Equity Loan that is used to pay principal on
the REMIC Regular  Securities  exceeds the REMIC Trust's deduction for unaccrued
original  issue  discount  relating to such REMIC  Regular  Securities.  Taxable
income may also be greater in earlier years because interest expense deductions,
expressed  as a  percentage  of the  outstanding  principal  amount of the REMIC
Regular  Securities,  may  increase  over time as the  earlier  classes of REMIC
Regular  Securities are paid,  whereas interest income with respect to any given
Home Equity Loan expressed as a percentage of the outstanding  principal  amount
of that Home Equity Loan, will remain constant over time.


         Basis Rules and  Distributions.  A beneficial owner of a REMIC Residual
Security has an initial basis in its Security  equal to the amount paid for such
REMIC  Residual  Security.  Such basis is increased  by amounts  included in the
income of the  beneficial  owner and decreased by  distributions  and by any net
loss  taken  into  account  with  respect to such  REMIC  Residual  Security.  A
distribution on a REMIC Residual  Security to a beneficial owner is not included
in gross income to the extent it does not exceed such  beneficial  owner's basis
in the REMIC Residual Security  (adjusted as described above) and, to the extent
it exceeds the adjusted basis of the REMIC Residual  Security,  shall be treated
as gain from the sale of the REMIC Residual Security.

         A beneficial owner of a REMIC Residual  Security is not allowed to take
into account any net loss for any  calendar  quarter to the extent such net loss
exceeds such beneficial owner's adjusted basis in its REMIC Residual Security as
of the close of such calendar  quarter  (determined  without  regard to such net
loss).  Any loss  disallowed by reason of this limitation may be carried forward
indefinitely to future calendar  quarters and,  subject to the same  limitation,
may be used only to offset income from the REMIC Residual Security.

         Excess  Inclusions.  Any  excess  inclusions  with  respect  to a REMIC
Residual  Security are subject to certain  special tax rules.  With respect to a
beneficial owner of a REMIC Residual Security, the excess inclusion for any

                                       59


calendar  quarter is defined  as the  excess (if any) of the daily  portions  of
taxable  income  over the sum of the "daily  accruals"  for each day during such
quarter that such REMIC Residual Security was held by such beneficial owner. The
daily  accruals  are  determined  by  allocating  to each day  during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual Security at the beginning of the calendar quarter and 120% of the
"federal  long-term rate" in effect on the Settlement  Date,  based on quarterly
compounding,  and  properly  adjusted for the length of such  quarter.  For this
purpose,  the  adjusted  issue  price  of a REMIC  Residual  Security  as of the
beginning  of any  calendar  quarter  is equal to the  issue  price of the REMIC
Residual  Security,  increased  by the  amount of daily  accruals  for all prior
quarters  and  decreased  by any  distributions  made with respect to such REMIC
Residual  Security  before the beginning of such  quarter.  The issue price of a
REMIC Residual  Security is the initial offering price to the public  (excluding
bond houses and  brokers) at which a  substantial  number of the REMIC  Residual
Securities was sold. The federal  long-term rate is a blend of current yields on
Treasury  securities  having a maturity  of more than nine years,  computed  and
published monthly by the IRS.

         In general,  beneficial owners of REMIC Residual Securities with excess
inclusion income cannot offset such income by losses from other activities.  For
beneficial  owners that are subject to tax only on  unrelated  business  taxable
income (as  defined in section  511 of the Code),  an excess  inclusion  of such
beneficial owner is treated as unrelated  business taxable income.  With respect
to variable  contracts  (within the meaning of section 817 of the Code),  a life
insurance  company  cannot  adjust  its  reserve  to the  extent  of any  excess
inclusion,  except as provided in regulations.  The REMIC  Regulations  indicate
that if a  beneficial  owner of a REMIC  Residual  Security  is a  member  of an
affiliated group filing a consolidated  income tax return, the taxable income of
the  affiliated  group  cannot  be less  than the sum of the  excess  inclusions
attributable  to all  residual  interests  in  REMICs  held  by  members  of the
affiliated group. For a discussion of the effect of excess inclusions on certain
foreign investors that own REMIC Residual Securities,  see "--Foreign Investors"
below.

         The Treasury  Department  also has the  authority to issue  regulations
that would treat all taxable income of a REMIC Trust as excess inclusions if the
REMIC Residual Security does not have "significant value." Although the Treasury
Department  did not exercise  this  authority in the REMIC  Regulations,  future
regulations may contain such a rule. If such a rule were adopted,  it is unclear
how significant value would be determined for these purposes. If no such rule is
applicable, excess inclusions should be calculated as discussed above.

         In the case of any REMIC  Residual  Securities  that are held by a real
estate  investment  trust, the aggregate excess  inclusions with respect to such
REMIC  Residual  Securities  reduced  (but not  below  zero) by the real  estate
investment trust taxable income (within the meaning of section  857(b)(2) of the
Code,  excluding any net capital gain) will be allocated among the  shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Security  as  if  held  directly  by  such
shareholder.  Similar  rules  will  apply  in the case of  regulated  investment
companies,  common  trust  funds  and  certain  cooperatives  that  hold a REMIC
Residual Security.

         Pass-Through  of  Servicing  and  Guaranty  Fees  to   Individuals.   A
beneficial  owner of a REMIC  Residual  Security  who is an  individual  will be
required to include in income a share of any  servicing  and  guaranty  fees.  A
deduction  for such fees will be  allowed to such  beneficial  owner only to the
extent  that such fees,  along with  certain of such  beneficial  owner's  other
miscellaneous  itemized deductions exceed 2% of such beneficial owner's adjusted
gross income.  In addition,  a beneficial owner of a REMIC Residual Security may
not be able to deduct any  portion  of such fees in  computing  such  beneficial
owner's  alternative  minimum tax liability.  A beneficial owner's share of such
fees will  generally be determined by (i) allocating the amount of such expenses
for  each  calendar  quarter  on a pro rata  basis  to each day in the  calendar
quarter,  and (ii)  allocating the daily amount among the  beneficial  owners in
proportion to their respective holdings on such day.


Taxes on a REMIC Trust

         Prohibited  Transactions.  The Code  imposes a tax on a REMIC  equal to
100% of the net income derived from  "prohibited  transactions."  In general,  a
prohibited  transaction means the disposition of a qualified mortgage other than
pursuant to certain specified exceptions,  the receipt of investment income from
a source other than a Home Equity Loan or certain other  permitted  investments,
the  receipt  of  compensation  for  services,  or the  disposition  of an asset
purchased with the payments on the qualified mortgages for temporary  investment
pending distribution on the regular and residual interests.


                                       60


         Contributions  to a REMIC after the Startup Day. The Code imposes a tax
on a REMIC equal to 100% of the value of any property  contributed  to the REMIC
after the "startup day" (generally the same as the Settlement Date).  Exceptions
are provided for cash contributions to a REMIC (i) during the three month period
beginning  on the  startup  day,  (ii)  made to a  qualified  reserve  fund by a
beneficial  owner of a residual  interest,  (iii) in the nature of a  guarantee,
(iv) made to facilitate a qualified  liquidation  or clean-up  call,  and (v) as
otherwise permitted by Treasury regulations.

         Net Income from Foreclosure Property. The Code imposes a tax on a REMIC
equal to the highest  corporate rate on "net income from foreclosure  property."
The terms  "foreclosure  property" (which includes  property acquired by deed in
lieu of foreclosure) and "net income from  foreclosure  property" are defined by
reference to the rules applicable to real estate investment  trusts.  Generally,
foreclosure  property would be treated as such for a period of three years, with
a possible extension.  Net income from foreclosure property generally means gain
from the sale of  foreclosure  property  that is  inventory  property  and gross
income  from  foreclosure   property  other  than  qualifying  rents  and  other
qualifying income for a real estate investment trust.

Sales of REMIC Securities

         General.  Except as  provided  below,  if a Regular  or REMIC  Residual
Security is sold, the seller will recognize gain or loss equal to the difference
between the amount  realized in the sale and its adjusted basis in the Security.
The adjusted basis of a REMIC Regular Security  generally will equal the cost of
such Security to the seller,  increased by any original issue discount or market
discount included in the seller's gross income with respect to such Security and
reduced by distributions on such Security  previously  received by the seller of
amounts  included in the stated  redemption price at maturity and by any premium
that has reduced the seller's interest income with respect to such Security. See
"--Discount  and Premium." The adjusted  basis of a REMIC  Residual  Security is
determined as described  above under  "--Taxation of Beneficial  Owners of REMIC
Residual  Securities--Basis  Rules and Distributions." Except as provided in the
following  paragraph or under section  582(c) of the Code, any such gain or loss
will be  capital  gain or loss,  provided  such  Security  is held as a "capital
asset"  (generally,  property held for investment) within the meaning of section
1221 of the Code.

         Gain from the sale of a REMIC Regular  Security that might otherwise be
capital  gain will be treated as  ordinary  income to the extent  that such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includible in the income of the beneficial owner of a REMIC Regular Security had
income  accrued  at a rate  equal  to  110%  of the  "applicable  federal  rate"
(generally,  an average of current yields on Treasury securities) as of the date
of purchase over (ii) the amount actually  includible in such beneficial owner's
income.  In addition,  gain recognized on such a sale by a beneficial owner of a
REMIC Regular  Security who purchased such a Security at a market discount would
also be taxable as  ordinary  income in an amount not  exceeding  the portion of
such  discount  that  accrued  during the period such  Security was held by such
beneficial owner,  reduced by any market discount includible in income under the
rules described below under "--Discount and Premium."

         If a  beneficial  owner of a REMIC  Residual  Security  sells its REMIC
Residual  Security at a loss,  the loss will not be  recognized  if,  within six
months before or after the sale of the REMIC Residual Security,  such beneficial
owner  purchases  another  residual  interest in any REMIC or any  interest in a
taxable  mortgage pool (as defined in section 7701(i) of the Code) comparable to
a residual  interest in a REMIC.  Such disallowed loss would be allowed upon the
sale of the  other  residual  interest  (or  comparable  interest)  if the  rule
referred to in the preceding  sentence  does not apply to that sale.  While this
rule may be modified by Treasury regulations,  no such regulations have yet been
published.

         Transfers of REMIC  Residual  Securities.  Section  860E(e) of the Code
imposes a  substantial  tax,  payable by the  transferor  (or,  if a transfer is
through a broker, nominee, or other middleman as the transferee's agent, payable
by that agent) upon any transfer of a REMIC Residual  Security to a disqualified
organization  and upon a pass-through  entity  (including  regulated  investment
companies,  real estate  investment  trusts,  common trust funds,  partnerships,
trusts, estates, certain cooperatives,  and nominees) that owns a REMIC Residual
Security  if such  pass-through  entity  has a  disqualified  organization  as a
record-holder.  For purposes of the preceding sentence,  a transfer includes any
transfer of record or beneficial  ownership,  whether pursuant to a purchase,  a
default under a secured lending agreement or otherwise.

                                       61


         The term  "disqualified  organization"  includes the United States, any
state  or  political   subdivision   thereof,   any  foreign   government,   any
international  organization,  or any agency or  instrumentality of the foregoing
(other than certain taxable  instrumentalities),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas, or any organization  (other than a farmers'  cooperative)  that is exempt
from  federal  income  tax,  unless such  organization  is subject to the tax on
unrelated  business  income.  Moreover,  an entity  will not  qualify as a REMIC
unless there are  reasonable  arrangements  designed to ensure that (i) residual
interests  in such entity are not held by  disqualified  organizations  and (ii)
information  necessary for the  application of the tax described  herein will be
made available.  Restrictions  on the transfer of a REMIC Residual  Security and
certain  other  provisions  that  are  intended  to meet  this  requirement  are
described in the Pooling and  Servicing  Agreement,  and will be discussed  more
fully in the related Prospectus Supplement relating to the offering of any REMIC
Residual Security. In addition, a pass-through entity (including a nominee) that
holds  a REMIC  Residual  Security  may be  subject  to  additional  taxes  if a
disqualified  organization is a record-holder  therein.  A transferor of a REMIC
Residual Security (or an agent of a transferee of a REMIC Residual Security,  as
the case may be) will be relieved of such tax  liability  if (i) the  transferee
furnishes to the  transferor (or the  transferee's  agent) an affidavit that the
transferee is not a disqualified  organization,  and (ii) the transferor (or the
transferee's  agent) does not have actual  knowledge that the affidavit is false
at the  time of the  transfer.  Similarly,  no such  tax  will be  imposed  on a
pass-through  entity for a period with respect to an interest therein owned by a
disqualified organization if (i) the record-holder of such interest furnishes to
the pass-through entity an affidavit that it is not a disqualified organization,
and (ii) during such period,  the  pass-through  entity has no actual  knowledge
that the affidavit is false.

         The Taxpayer  Relief Act of 1997 adds  provisions to the Code that will
apply to an "electing large partnership." If an electing large partnership holds
a Residual  Certificate,  all interests in the electing  large  partnership  are
treated as held by  disqualified  organizations  for purposes of the tax imposed
upon a pass-through  entity by section 860E(e) of the Code. An exception to this
tax,  otherwise  available to a  pass-through  entity that is furnished  certain
affidavits  by record  holders of interests in the entity and that does not know
such affidavits are false, is not available to an electing large partnership.

         Under the REMIC  Regulations,  a transfer  of a  "noneconomic  residual
interest" to a U.S.  Person (as defined below in  "--Foreign  Investors--Grantor
Trust  Securities and REMIC Regular  Securities")  will be  disregarded  for all
federal tax purposes unless no significant  purpose of the transfer is to impede
the assessment or collection of tax. A REMIC Residual  Security would be treated
as  constituting  a noneconomic  residual  interest  unless,  at the time of the
transfer,  (i) the present  value of the expected  future  distributions  on the
REMIC Residual  Security is no less than the product of the present value of the
"anticipated  excess  inclusions"  with respect to such Security and the highest
corporate  rate of tax for the year in which the transfer  occurs,  and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the applicable REMIC Trust in an amount sufficient to satisfy the liability
for  income  tax on any  "excess  inclusions"  at or after  the time  when  such
liability accrues.  Anticipated excess inclusions are the excess inclusions that
are  anticipated to be allocated to each calendar  quarter (or portion  thereof)
following the transfer of a REMIC Residual  Security,  determined as of the date
such Security is  transferred  and based on events that have occurred as of that
date  and on  the  Prepayment  Assumption.  See  "--Discount  and  Premium"  and
"--Taxation   of  Beneficial   Owners  of  REMIC   Residual   Securities--Excess
Inclusions."

         The REMIC Regulations  provide that a significant purpose to impede the
assessment  or  collection  of tax  exists  if, at the time of the  transfer,  a
transferor of a REMIC Residual Security has "improper  knowledge" (i.e.,  either
knew, or should have known,  that the transferee would be unwilling or unable to
pay  taxes  due on its  share of the  taxable  income  of the  REMIC  Trust).  A
transferor  is presumed not to have  improper  knowledge  if (i) the  transferor
conducts, at the time of a transfer, a reasonable investigation of the financial
condition  of  the  transferee  and,  as a  result  of  the  investigation,  the
transferor  finds that the  transferee has  historically  paid its debts as they
come due and finds no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future;  and (ii) the
transferee  makes  certain  representations  to the  transferor in the affidavit
relating to disqualified  organizations discussed above.  Transferors of a REMIC
Residual  Security  should  consult  with  their own tax  advisors  for  further
information regarding such transfers.

         Reporting  and  Other  Administrative  Matters.  For  purposes  of  the
administrative  provisions  of the Code,  each REMIC  Trust will be treated as a
partnership  and the  beneficial  owners of REMIC  Residual  Securities  will be
treated as partners.  The Trustee will prepare, sign and file federal income tax
returns  for each REMIC  Trust,  which  returns are subject to audit by the IRS.
Moreover, within a reasonable time after the end of each calendar year, the


                                       62


Trustee  will  furnish to each  beneficial  owner that  received a  distribution
during  such  year  a  statement   setting   forth  the  portions  of  any  such
distributions that constitute interest  distributions,  original issue discount,
and such other  information  as is required by Treasury  regulations  and,  with
respect to  beneficial  owners of REMIC  Residual  Securities  in a REMIC Trust,
information  necessary to compute the daily  portions of the taxable  income (or
net loss) of such REMIC  Trust for each day during such year.  The Trustee  will
also act as the tax matters partner for each REMIC Trust, either in its capacity
as a beneficial owner of a REMIC Residual  Security or in a fiduciary  capacity.
Each  beneficial  owner of a REMIC Residual  Security,  by the acceptance of its
REMIC  Residual  Security,  agrees that the Trustee will act as its fiduciary in
the  performance  of any duties  required  of it in the event that it is the tax
matters partner.  

         Each beneficial owner of a REMIC Residual Security is required to treat
items on its return  consistently  with the treatment on the return of the REMIC
Trust,  unless the  beneficial  owner either files a statement  identifying  the
inconsistency  or  establishes  that the  inconsistency  resulted from incorrect
information  received  from the REMIC  Trust.  The IRS may  assert a  deficiency
resulting  from a failure to comply  with the  consistency  requirement  without
instituting an administrative proceeding at the REMIC Trust level.

Termination


         In general,  no special  tax  consequences  will apply to a  beneficial
owner of a REMIC  Regular  Security  upon the  termination  of a REMIC  Trust by
virtue  of the  final  payment  or  liquidation  of the last  Home  Equity  Loan
remaining  in the  Trust  Estate.  If a  beneficial  owner  of a REMIC  Residual
Security's  adjusted  basis in its  REMIC  Residual  Security  at the time  such
termination  occurs exceeds the amount of cash  distributed  to such  beneficial
owner in liquidation  of its interest,  although the matter is not entirely free
from doubt,  it would  appear that the  beneficial  owner of the REMIC  Residual
Security is entitled to a loss equal to the amount of such excess.


Debt Securities
General

          With  respect  to  each  series  of  Debt  Securities,   Dewey
Ballantine LLP, special tax counsel to the Company,  will deliver its opinion to
the  Company  that the  Securities  will be  classified  as debt  secured by the
related Home Equity Loans. Consequently, the Debt Securities will not be treated
as ownership interests in the Home Equity Loans or the Trust.  Beneficial owners
will be required to report income  received with respect to the Debt  Securities
in  accordance  with their  normal  method of  accounting.  For  additional  tax
consequences  relating  to  Debt  Securities  purchased  at a  discount  or with
premium, see "--Discount and Premium," below.

Special Tax Attributes

         As  described  above,  REMIC  Securities  will possess  certain special
tax attributes by virtue of the REMIC provisions of the Code. In  general,  Debt
Securities will not possess such special tax attributes.  Investors to whom such
attributes  are  important  should  consult  their  own tax  advisors  regarding
investment in Debt Securities.


Sale or Exchange

         If a  beneficial  owner  of a Debt  Security  sells or  exchanges  such
Security,  the  beneficial  owner  will  recognize  gain  or loss  equal  to the
difference,  if any,  between the amount  received  and the  beneficial  owner's
adjusted  basis in the Security.  The adjusted  basis in the Security  generally
will equal its initial cost,  increased by any original issue discount or market
discount  previously  included in the seller's  gross income with respect to the
Security and reduced by the payments previously received on the Security,  other
than payments of qualified stated interest, and by any amortized premium.

         In general  (except as described  in  "--Discount  and  Premium--Market
Discount," below), except for certain financial  institutions subject to section
582(c) of the Code,  any gain or loss on the sale or exchange of a Debt Security
recognized  by an investor who holds the Security as a capital asset (within the
meaning of section  1221 of the Code),  will be capital gain or loss and will be
long-term or short-term depending on whether the Security has been held for more
than one year.

Partnership Interests

                                       63






         With respect to each series of Partnership Interests,  Dewey Ballantine
LLP, special tax counsel to the Company, will deliver its opinion to the Company
that the trust will be treated as a partnership  and not an association  taxable
as a corporation for federal income tax purposes. Such opinion shall be attached
on Form 8-K to be filed  with the  Commission  within  fifteen  days  after  the
initial  issuance  of  such  Securities  or  filed  with  the  Commission  as  a
post-effective amendment to the Prospectus.  Accordingly,  each beneficial owner
of a Partnership  Interest will generally be treated as the owner of an interest
in the Home Equity Loans.

Special Tax Attributes

         As described  above,  REMIC Securities  will possess  certain special
tax  attributes  by  virtue  of  the  REMIC provisions of the Code. In general,
Partnership  Interests  will not possess such special tax attributes. Investors
to whom such attributes are important should consult their own tax advisors
regarding investment in Partnership Interests.



Taxation of Beneficial Owners of Partnership Interests

         If the  Trust is  treated  as a  partnership  for  Federal  Income  Tax
Purposes,  the Trust will not be subject to federal  income tax.  Instead,  each
beneficial  owner of a Partnership  Interest will be required to separately take
into account an allocable share of income,  gains, losses,  deductions,  credits
and other tax items of the  Trust.  These  partnership  allocations  are made in
accordance with the Code,  Treasury  regulations  and the partnership  agreement
(here, the Trust Agreement and related documents).


         The Trust's assets will be the assets of the  partnership.  The Trust's
income will  consist  primarily of interest  and finance  charges  earned on the
underlying Home Equity Loans. The Trust's  deductions will consist  primarily of
interest  accruing  with  respect  to any  indebtedness  issued  by  the  Trust,
servicing  and  other  fees,  and  losses  or  deductions   upon  collection  or
disposition of the Trust's assets.


         In  certain  instances,  the Trust  could  have an  obligation  to make
payments of  withholding  tax on behalf of a beneficial  owner of a  Partnership
Interest. (See "Backup Withholding" and "Foreign Investors" below).

         Substantially all of the taxable income allocated to a beneficial owner
of a Partnership Interest that is a pension,  profit sharing or employee benefit
plan or other tax-exempt  entity  (including an individual  retirement  account)
will constitute  "unrelated business taxable income" generally taxable to such a
holder under the Code.

         Under  section 708 of the Code,  the Trust will be deemed to  terminate
for  federal  income tax  purposes  if 50% or more of the  capital  and  profits
interests in the Trust are sold or exchanged within a 12-month period. Under the
final regulations issued on May 9, 1997 if such a termination  occurs, the Trust
is deemed to  contribute  all of its assets and  liabilities  to a newly  formed
partnership in exchange for a partnership interest.  Immediately thereafter, the
terminated  partnership  distributes  interests  in the new  partnership  to the
purchasing  partner and remaining  partners in proportion to their  interests in
liquidation of the terminated partnership.

Sale or Exchange of Partnership Interests

         Generally,  capital  gain  or  loss  will  be  recognized  on a sale or
exchange of Partnership  Interests in an amount equal to the difference  between
the amount  realized  and the seller's  tax basis in the  Partnership  Interests
sold. A beneficial owner of a Partnership  Interest's tax basis in a Partnership
Interest  will  generally  equal the  beneficial  owner's cost  increased by the
beneficial owner's share of Trust income (includible in income) and decreased by
any  distributions  received  with  respect  to such  Partnership  Interest.  In
addition, both the tax basis in the Partnership Interest and the amount realized
on a sale of a  Partnership  Interest  would take into  account  the  beneficial
owner's share of any  indebtedness  of the Trust. A beneficial  owner  acquiring
Partnership  Interests at different  prices may be required to maintain a single
aggregate  adjusted  tax basis in such  Partnership  Interest,  and upon sale or
other  disposition of some of the Partnership  Interests,  allocate a portion of
such  aggregate  tax  basis  to the  Partnership  Interests  sold  (rather  than
maintaining  a separate tax basis in each  Partnership  Interest for purposes of
computing gain or loss on a sale of that Partnership Interest).

         Any  gain on the sale of a  Partnership  Interest  attributable  to the
beneficial  owner's share of unrecognized  accrued market discount on the assets
of the Trust would generally be treated as ordinary income to


                                       64


the  holder  and would give rise to special  tax  reporting  requirements.  If a
beneficial owner of a Partnership Interest is required to recognize an aggregate
amount of income  over the life of the  Partnership  Interest  that  exceeds the
aggregate cash  distributions  with respect thereto,  such excess will generally
give rise to a capital loss upon the retirement of the Partnership  Interest. If
a  beneficial  owner sells its  Partnership  Interest  at a profit or loss,  the
transferee will have a higher or lower basis in the  Partnership  Interests than
the transferor  had. The tax basis of the Trust's assets will not be adjusted to
reflect  that  higher or lower basis  unless the Trust  files an election  under
section 754 of the Code.

Partnership Reporting Matters

         The Owner Trustee is required to (i) keep  complete and accurate  books
of the Trust,  (ii) file a partnership  information  return (IRS Form 1065) with
the IRS for each  taxable  year of the Trust and (iii)  report  each  beneficial
owner of a Partnership  Interest's  allocable share of items of Trust income and
expense to beneficial owners and the IRS on Schedule K-1. The Trust will provide
the Schedule K-1 information to nominees that fail to provide the Trust with the
information  statement  described  below and such  nominees  will be required to
forward such information to the beneficial owners of the Partnership  Interests.
Generally,  beneficial  owners of a Partnership  Interests must file tax returns
that are consistent with the information return filed by the Trust or be subject
to penalties unless the beneficial owner of a Partnership  Interest notifies the
IRS of all such inconsistencies.

         Under  section  6031 of the Code,  any person  that  holds  Partnership
Interests as a nominee at any time during a calendar year is required to furnish
the Trust with a statement  containing certain  information on the nominee,  the
beneficial  owners  and the  Partnership  Interests  so held.  Such  information
includes (i) the name, address and taxpayer identification number of the nominee
and (ii) as to each beneficial  owner (x) the name,  address and  identification
number of such person,  (y) whether  such person is a United  States  person,  a
tax-exempt entity or a foreign government,  and international  organization,  or
any wholly owned agency or instrumentality  of either of the foregoing,  and (z)
certain  information on Partnership  Interests that were held, bought or sold on
behalf of such person  throughout  the year. In addition,  brokers and financial
institutions  that hold Partnership  Interests through a nominee are required to
furnish  directly to the Trust  information as to themselves and their ownership
of Partnership  Interests. A clearing agency registered under section 17A of the
Exchange  Act is not required to furnish any such  information  statement to the
Trust.  Nominees,  brokers and financial  institutions  that fail to provide the
Trust with the information described above may be subject to penalties.

         The Code provides for administrative examination of a partnership as if
the partnership were a separate and distinct taxpayer. Generally, the statute of
limitations for  partnership  items does not expire before three years after the
date  on  which  the  partnership  information  return  is  filed.  Any  adverse
determination  following an audit of the return of the Trust by the  appropriate
taxing  authorities  could  result  in an  adjustment  of  the  returns  of  the
beneficial owner of a Partnership Interests, and, under certain circumstances, a
beneficial  owner of a  Partnership  Interest may be precluded  from  separately
litigating a proposed  adjustment to the items of the Trust. An adjustment could
also  result in an audit of the  beneficial  owner of a  Partnership  Interest's
returns and  adjustments  of items note  related to the income and losses of the
Trust.

FASIT Securities


         If provided in a related  Prospectus  Supplement,  an election  will be
made to treat the Trust as a FASIT within the meaning of Code  Section  860L(a).
Qualification  as a FASIT requires ongoing  compliance with certain  conditions.
With respect to each series of Securities  for which an election is made,  Dewey
Ballantine LLP, special tax counsel to the Company,  will deliver its opinion to
the Company that, assuming compliance with the Pooling and Servicing  Agreement,
the trust will be treated as a FASIT for federal  income tax  purposes.  A Trust
for  which a FASIT  election  is made  will be  referred  to  herein as a "FASIT
Trust." The  Securities of each class will be designated as "regular  interests"
or  "high-yield  regular  interests" in the FASIT Trust except that one separate
class will be designated  as the  "ownership  interest" in the FASIT Trust.  The
Prospectus   Supplement  for  each  series  of  Securities  will  state  whether
Securities  of each  class  will  constitute  either  a  regular  interest  or a
high-yield  regular interest (a FASIT Regular Security) or an ownership interest
(a FASIT Ownership  Security).  Such opinion shall be attached on Form 8-K to be
filed with the Commission within fifteen days after the initial issuance of such
Securities  or filed with the  Commission as a  post-effective  amendment to the
Prospectus.


Special Tax Attributes


                                       65



         FASIT Securities held by a real estate investment trust will constitute
"real  estate  assets"  within the  meaning of Code  Sections  856(c)(5)(A)  and
856(c)(6)  and  interest  on the FASIT  Regular  Securities  will be  considered
"interest on  obligations  secured by mortgages on real property or on interests
in real property"  within the meaning of Code Section  856(c)(3)(B)  in the same
proportion that, for both purposes, the assets of the FASIT Trust and the income
thereon  would  be so  treated.  FASIT  Regular  Securities  held by a  domestic
building  and loan  association  will be treated as  "regular  interest[s]  in a
FASIT" under Code Section  7701(a)(19)(C)(xi),  but only in the proportion  that
the FASIT Trust holds "loans . . . secured by an interest in real property which
is  . . .  residential  real  property"  within  the  meaning  of  Code  Section
7701(a)(19)(C)(v).  If at all times 95% or more of the assets of the FASIT Trust
or the income thereon  qualify for the foregoing  treatments,  the FASIT Regular
Securities  will qualify for the  corresponding  status in their  entirety.  For
purposes of Code Section  856(c)(5)(A),  payments of principal and interest on a
Home Equity Loan that are reinvested  pending  distribution  to holders of FASIT
Regular  Securities should qualify for such treatment.  FASIT Regular Securities
held  by  a  regulated  investment  company  will  not  constitute   "government
securities"  within the meaning of Code Section  851(b)(4)(A)(i).  FASIT Regular
Securities held by certain  financial  institutions will constitute an "evidence
of indebtedness" within the meaning of Code Section 582(c)(1).


Taxation of Beneficial Owners of FASIT Regular Securities

         A FASIT  Trust will not be subject  to federal  income tax except  with
respect to income from prohibited transactions and in certain other instances as
described  below.  The FASIT Regular  Securities  generally  will be treated for
federal income tax purposes as  newly-originated  debt instruments.  In general,
interest, original issue discount ("OID") and market discount on a FASIT Regular
Security  will be  treated  as  ordinary  income to the  beneficial  owner,  and
principal  payments  (other than  principal  payments that do not exceed accrued
market  discount) on an FASIT  Regular  Security  will be treated as a return of
capital  to the  extent  of the  beneficial  owner's  basis  allocable  thereto.
Beneficial  owners must use the accrual  method of  accounting  with  respect to
FASIT Regular Securities,  regardless of the method of accounting otherwise used
by such beneficial owners. See discussion of "Discount and Premium" below.

         In order for the  FASIT  Trust to  qualify  as a FASIT,  there  must be
ongoing  compliance with the  requirements set forth in the Code. The FASIT must
fulfill an asset test, which requires that  substantially  all the assets of the
FASIT,  as of the close of the third calendar month beginning after the "Startup
Day" (which for purposes of this discussion is the date of the initial  issuance
of the FASIT  Securities) and at all times  thereafter,  must consist of cash or
cash equivalents,  certain debt instruments  (other than debt instruments issued
by the owner of the FASIT or a related  party)  and  hedges  (and  contracts  to
acquire the same),  foreclosure  property and regular interests in another FASIT
or in a REMIC. Based on identical  statutory  language  applicable to REMICs, it
appears that the  "substantially  all" requirement should be met if at all times
the aggregate adjusted basis of the nonqualified assets is less than one percent
of the aggregate  adjusted basis of all the FASIT's assets. The FASIT provisions
of the Code  (sections  860H  through  860L) also  require  the FASIT  ownership
interest and certain "high-yield regular interests" (described below) to be held
only by certain fully taxable domestic corporations.

         Permitted debt  instruments  must bear interest,  if any, at a fixed or
qualified  variable  rate.  Permitted  hedges  include  interest rate or foreign
currency notional principal contracts, letters of credit, insurance,  guarantees
of payment default and similar  instruments to be provided in  regulations,  and
which are  reasonably  required to guarantee or hedge  against the FASIT's risks
associated with being the obligor on interests issued by the FASIT.  Foreclosure
property is real property  acquired by the FASIT in connection  with the default
or imminent  default of a qualified  mortgage,  provided  the  Depositor  had no
knowledge  or reason to know as of the date such asset was acquired by the FASIT
that such a default had occurred or would occur.

         In addition to the foregoing  requirements,  the various interests in a
FASIT also must meet certain requirements.  All of the interests in a FASIT must
be either of the following:  (a) one or more classes of regular interests or (b)
a single class of  ownership  interest.  A regular  interest is an interest in a
FASIT that is issued on or after the Startup Day with fixed terms, is designated
as a regular interest, and (i) unconditionally  entitles the holder to receive a
specified  principal  amount  (or other  similar  amount),  (ii)  provides  that
interest  payments (or other  similar  amounts),  if any, at or before  maturity
either are payable based on a fixed rate or a qualified variable rate, (iii) has
a stated  maturity  of not  longer  than 30 years,  (iv) has an issue  price not
greater  than  125% of its  stated  principal  amount,  and  (v) has a yield  to
maturity not greater than 5 percentage points higher than the related applicable
Federal rate (as defined in Code section 1274(d)).  In order to meet the 30 year
maturity requirement, the




                                       66


FASIT  Regular   Securities  will  be  retired  and  replaced,   to  the  extent
then-outstanding, with new regular interests on the 30th anniversary of the date
of  issuance  of the  FASIT  Regular  Securities.  A  regular  interest  that is
described in the preceding  sentence except that if fails to meet one or more of
requirements  (i),  (ii)  (iv)  or (v) is a  "high-yield  regular  interest."  A
high-yield  regular  interest  that  fails  requirement  (ii) must  consist of a
specified,  nonvarying portion of the interest payments on the permitted assets,
by reference to the REMIC rules. An ownership interest is an interest in a FASIT
other than a regular  interest  that is issued on the Startup Day, is designated
an  ownership  interest  and  is  held  by  a  single,  fully-taxable,  domestic
corporation. An interest in a FASIT may be treated as a regular interest even if
payments of principal with respect to such interest are subordinated to payments
on other  regular  interests  or the  ownership  interest in the FASIT,  and are
dependent on the absence of defaults or  delinquencies on permitted assets lower
than reasonably  expected returns on permitted  assets,  unanticipated  expenses
incurred by the FASIT or prepayment interest shortfalls.


         If an  entity  fails  to  comply  with  one  or  more  of  the  ongoing
requirements of the Code for status as a FASIT during any taxable year, the Code
provides that the entity or applicable  potion  thereof will not be treated as a
FASIT thereafter.  In this event, any entity that holds home equity loans and is
the obligor with respect to debt obligations  with two or more maturities,  such
as the Trust  Fund,  may be  treated  as a  separate  association  taxable  as a
corporation, and the FASIT Regular Securities may be treated as equity interests
therein.  The legislative  history to the FASIT Provisions  indicates,  however,
that an entity can continue to be a FASIT if loss of its status was inadvertent,
it takes prompt steps to requalify and other  requirements  that may be provided
in Treasury  regulations  are met. Loss of FASIT status results in retirement of
all regular interests and their reissuance.  If the resulting  instruments would
be treated as equity under general tax  principles,  cancellation of debt income
may result.


Taxes on a FASIT Trust

         Income  from  certain   transactions  by  a  FASIT,  called  prohibited
transactions,  are taxable to the holder of the ownership interest in a FASIT at
a 100% rate. Prohibited  transactions generally include (i) the disposition of a
permitted asset other than for (a) foreclosure,  default, or imminent default of
a qualified mortgage, (b) bankruptcy or insolvency of the FASIT, (c) a qualified
(complete)  liquidation,  (d) substitution for another permitted debt instrument
or distribution  of the debt instrument to the holder of the ownership  interest
to reduce  overcollateralization,  but only if a principal  purpose of acquiring
the debt instrument which is disposed of was not the recognition of gain (or the
reduction  of a loss) on the  withdrawn  asset as a result of an increase in the
market  value  of the  asset  after  its  acquisition  by the  FASIT  or (e) the
retirement  of a Class of FASIT  regular  interests;  (ii) the receipt of income
from  nonpermitted  assets;  (iii) the receipt of compensation for services;  or
(iv) the receipt of any income derived from a loan  originated by the FASIT.  It
is unclear the extent to which tax on such transactions  could be collected from
the FASIT Trust  directly  under the  applicable  statutes  rather than from the
holder of the FASIT Residual Security.

         DUE  TO  THE  COMPLEXITY  OF  THESE  RULES,  THE  ABSENCE  OF  TREASURY
REGULATIONS AND THE CURRENT UNCERTAINTY AS TO THE MANNER TO THEIR APPLICATION TO
THE TRUST AND TO HOLDERS OF FASIT SECURITIES,  IT IS PARTICULARLY IMPORTANT THAT
POTENTIAL  INVESTORS CONSULT THEIR OWN TAX ADVISORS  REGARDING THE TAX TREATMENT
OF THEIR ACQUISITION OWNERSHIP AND DISPOSITION OF THE FASIT REGULAR SECURITIES.

Discount and Premium

         A Security purchased for an amount other than its outstanding principal
amount will be subject to the rules governing  original issue  discount,  market
discount or premium. In addition, all Grantor Trust Strip Securities and certain
Grantor Trust Fractional  Interest Securities will be treated as having original
issue  discount by virtue of the coupon  stripping  rules in section 1286 of the
Code. In very general terms, (i) original issue discount is treated as a form of
interest  and must be  included  in a  beneficial  owner's  income as it accrues
(regardless of the  beneficial  owner's  regular  method of accounting)  using a
constant yield method;  (ii) market  discount is treated as ordinary  income and
must be included in a beneficial  owner's income as principal  payments are made
on the Security (or upon a sale of a Security);  and (iii) if a beneficial owner
so elects,  premium may be  amortized  over the life of the  Security and offset
against  inclusions of interest income.  These tax consequences are discussed in
greater detail below.

                                       67


Original Issue Discount

         In general,  a Security  will be  considered to be issued with original
issue discount equal to the excess,  if any, of its "stated  redemption price at
maturity"  over its "issue  price." The issue price of a Security is the initial
offering  price to the public  (excluding  bond  houses and  brokers) at which a
substantial number of the Securities was sold. The issue price also includes any
accrued  interest  attributable to the period between the beginning of the first
Remittance  Period  and the  Settlement  Date.  The stated  redemption  price at
maturity  of a  Security  that  has a  notional  principal  amount  or  receives
principal  only or that is or may be an Accrual  Security is equal to the sum of
all distributions to be made under such Security. The stated redemption price at
maturity of any other Security is its stated  principal  amount,  plus an amount
equal to the excess (if any) of the interest  payable on the first  Payment Date
over the interest  that accrues for the period from the  Settlement  Date to the
first Payment Date.


         Notwithstanding the general definition, original issue discount will be
treated as zero if such  discount  is less than  0.25% of the stated  redemption
price at maturity  multiplied by its weighted average life. The weighted average
life of a Security is  apparently  computed for this purpose as the sum, for all
distributions included in the stated redemption price at maturity of the amounts
determined by multiplying  (i) the number of complete  years  (rounding down for
partial  years)  from the  Settlement  Date  until  the date on which  each such
distribution  is expected to be made under the  assumption  that the Home Equity
Loans prepay at the rate  specified in the related  Prospectus  Supplement  (the
"Prepayment  Assumption")  by (ii) a  fraction,  the  numerator  of which is the
amount  of such  distribution  and the  denominator  of which is the  Security's
stated  redemption  price at maturity.  If original issue discount is treated as
zero under this rule,  the actual  amount of  original  issue  discount  must be
allocated to the  principal  distributions  on the Security  and, when each such
distribution  is  received,  gain  equal  to  the  discount  allocated  to  such
distribution will be recognized.


         Section 1272(a)(6) of the Code contains special original issue discount
rules directly applicable to REMIC Securities and Debt Securities.  The Taxpayer
Relief Act of 1997  extends  application  of Section  1272(a)(6)  to the Grantor
Trust Securities for tax years beginning after August 5, 1997. Under these rules
(described  in  greater  detail  below),  (i) the  amount and rate of accrual of
original  issue  discount on each series of Securities  will be based on (x) the
Prepayment Assumption,  and (y) in the case of a Security calling for a variable
rate of  interest,  an  assumption  that the value of the index  upon which such
variable rate is based remains equal to the value of that rate on the Settlement
Date, and (ii)  adjustments  will be made in the amount of discount  accruing in
each  taxable  year in  which  the  actual  prepayment  rate  differs  from  the
Prepayment Assumption.


         Section  1272(a)(6)(B)(iii)  of the Code requires  that the  prepayment
assumption used to calculate original issue discount be determined in the manner
prescribed  in Treasury  regulations.  To date,  no such  regulations  have been
promulgated.  The legislative  history of this Code provision indicates that the
assumed  prepayment  rate must be the rate used by the  parties in  pricing  the
particular transaction. The Depositor anticipates that the Prepayment Assumption
for each  series  of  Securities  will be  consistent  with this  standard.  The
Depositor  makes no  representation,  however,  that the Home Equity Loans for a
given series will prepay at the rate reflected in the Prepayment  Assumption for
that series or at any other rate. Each investor must make its own decision as to
the appropriate  prepayment  assumption to be used in deciding whether or not to
purchase any of the Securities.

         Each  beneficial  owner  must  include  in gross  income the sum of the
"daily  portions" of original issue discount on its Security for each day during
its taxable year on which it held such Security.  For this purpose,  in the case
of an original  beneficial  owner, the daily portions of original issue discount
will be determined as follows.  A calculation  will first be made of the portion
of the original issue  discount that accrued  during each "accrual  period." The
Trustee  will  supply,  at the time and in the manner  required  by the IRS,  to
beneficial  owners,  brokers  and  middlemen  information  with  respect  to the
original  issue  discount  accruing on the  Securities.  The Trustee will report
original  issue  discount  based on accrual  periods of no longer  than one year
either  (i)  beginning  on a  payment  date (or,  in the case of the first  such
period,  the Settlement Date) and ending on the day before the next payment date
or (ii)  beginning  on the next day  following a payment  date and ending on the
next payment date.


         Under  section  1272(a)(6) of the Code,  the portion of original  issue
discount  treated as accruing for any accrual  period will equal the excess,  if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Security,  if any, as of the end of the accrual period and (B)
the  distribution  made on such  Security  during the accrual  period of amounts
included in the stated  redemption  price at  maturity,  over (ii) the  adjusted
issue price of such Security at the beginning of the accrual period. The present
value of the remaining distributions


                                       68


referred to in the preceding  sentence will be calculated based on (i) the yield
to maturity of the Security, calculated as of the Settlement Date, giving effect
to the Prepayment  Assumption,  (ii) events (including actual  prepayments) that
have  occurred  prior to the end of the  accrual  period,  (iii) the  Prepayment
Assumption,  and (iv) in the case of a Security  calling for a variable  rate of
interest,  an  assumption  that the value of the index upon which such  variable
rate is based  remains  the same as its  value on the  Settlement  Date over the
entire life of such Security. The adjusted issue price of a Security at any time
will equal the issue price of such Security,  increased by the aggregate  amount
of previously accrued original issue discount with respect to such Security, and
reduced by the amount of any distributions made on such Security as of that time
of amounts  included in the stated  redemption  price at maturity.  The original
issue discount accruing during any accrual period will then be allocated ratably
to each day during the period to determine the daily  portion of original  issue
discount.

         In the  case of  Grantor  Trust  Strip  Securities  and  certain  REMIC
Securities,  the calculation  described in the preceding paragraph may produce a
negative amount of original issue discount for one or more accrual  periods.  No
definitive  guidance has been issued  regarding  the  treatment of such negative
amounts.  The  legislative  history to section  1272(a)(6)  indicates  that such
negative amounts may be used to offset subsequent  positive accruals but may not
offset prior  accruals  and may not be allowed as a deduction  item in a taxable
year in which negative accruals exceed positive  accruals.  Beneficial owners of
such Securities  should consult their own tax advisors  concerning the treatment
of such negative accruals.

         A subsequent  purchaser of a Security that purchases such Security at a
cost less than its remaining  stated  redemption  price at maturity also will be
required  to  include  in gross  income  for  each  day on  which it holds  such
Security,  the daily  portion of original  issue  discount  with respect to such
Security (but reduced,  if the cost of such Security to such  purchaser  exceeds
its adjusted  issue  price,  by an amount equal to the product of (i) such daily
portion and (ii) a constant fraction,  the numerator of which is such excess and
the  denominator  of which is the sum of the daily  portions of  original  issue
discount on such Security for all days on or after the day of purchase).

Market Discount

         A beneficial owner that purchases a Security at a market discount, that
is, at a  purchase  price less than the  remaining  stated  redemption  price at
maturity of such Security  (or, in the case of a Security  with  original  issue
discount, its adjusted issue price), will be required to allocate each principal
distribution  first to accrued  market  discount on the Security,  and recognize
ordinary  income to the extent such  distribution  does not exceed the aggregate
amount of accrued market  discount on such Security not  previously  included in
income.  With respect to Securities that have unaccrued original issue discount,
such market  discount  must be  included  in income in addition to any  original
issue  discount.  A beneficial  owner that incurs or continues  indebtedness  to
acquire  a  Security  at a market  discount  may also be  required  to defer the
deduction  of all or a portion of the  interest on such  indebtedness  until the
corresponding amount of market discount is included in income. In general terms,
market  discount  on a Security  may be treated as  accruing  either (i) under a
constant  yield method or (ii) in proportion  to remaining  accruals of original
issue discount, if any, or if none, in proportion to remaining  distributions of
interest  on the  Security,  in any case  taking  into  account  the  Prepayment
Assumption.  The  Trustee  will  make  available,  as  required  by the IRS,  to
beneficial owners of Securities  information necessary to compute the accrual of
market discount.

         Notwithstanding  the above rules, market discount on a Security will be
considered  to be zero if such  discount  is less  than  0.25% of the  remaining
stated redemption price at maturity of such Security  multiplied by its weighted
average  remaining life.  Weighted  average  remaining life presumably  would be
calculated in a manner  similar to weighted  average  life,  taking into account
payments  (including  prepayments)  prior  to the  date  of  acquisition  of the
Security  by the  subsequent  purchaser.  If market  discount  on a Security  is
treated as zero under this rule,  the actual  amount of market  discount must be
allocated to the  remaining  principal  distributions  on the Security and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

Securities Purchased at a Premium

         A  purchaser  of a Security  that  purchases  such  Security  at a cost
greater  than  its  remaining  stated  redemption  price  at  maturity  will  be
considered to have purchased such Security (a "Premium  Security") at a premium.
Such a  purchaser  need not  include  in income  any  remaining  original  issue
discount  and may elect,  under  section  171(c)(2)  of the Code,  to treat such
premium as  "amortizable  bond  premium."  If a  beneficial  owner makes such an
election,  the amount of any  interest  payment  that must be  included  in such
beneficial owner's income for


                                       69


each  period  ending on a Payment  Date will be  reduced  by the  portion of the
premium  allocable  to such  period  based on the  Premium  Security's  yield to
maturity.  Such  premium  amortization  should  be  made  using  constant  yield
principles.  If such election is made by the beneficial owner, the election will
also  apply to all bonds the  interest  on which is not  excludible  from  gross
income ("fully taxable bonds") held by the beneficial  owner at the beginning of
the first  taxable  year to which the  election  applies  and to all such  fully
taxable bonds thereafter  acquired by it, and is irrevocable without the consent
of the IRS. If such an election is not made,  (i) such a  beneficial  owner must
include the full amount of each  interest  payment in income as it accrues,  and
(ii) the premium must be allocated to the principal distributions on the Premium
Security  and,  when each such  distribution  is  received,  a loss equal to the
premium allocated to such distribution will be recognized.  Any tax benefit from
the premium not  previously  recognized  will be taken into account in computing
gain or loss upon the sale or disposition of the Premium Security.

         Some Securities may provide for only nominal distributions of principal
in comparison to the distributions of interest thereon.  It is possible that the
IRS or the Treasury Department may issue guidance excluding such Securities from
the rules  generally  applicable  to debt  instruments  issued at a premium.  In
particular,  it is  possible  that such a  Security  will be  treated  as having
original issue discount equal to the excess of the total payments to be received
thereon  over its issue price.  In such event,  section  1272(a)(6)  of the Code
would govern the accrual of such original issue discount, but a beneficial owner
would  recognize  substantially  the same income in any given period as would be
recognized if an election were made under section  171(c)(2) of the Code. Unless
and  until  the  Treasury  Department  or the IRS  publishes  specific  guidance
relating to the tax treatment of such Securities, the Trustee intends to furnish
tax  information to beneficial  owners of such Securities in accordance with the
rules described in the preceding paragraph.

Special Election

         For any Security acquired on or after April 4, 1994, a beneficial owner
may elect to include in gross income all "interest" that accrues on the Security
by using a  constant  yield  method.  For  purposes  of the  election,  the term
"interest"  includes  stated  interest,  acquisition  discount,  original  issue
discount, de minimis original issue discount, market discount, de minimis market
discount and unstated  interest as adjusted by any  amortizable  bond premium or
acquisition  premium.  A  beneficial  owner  should  consult its own tax advisor
regarding  the time and manner of making and the scope of the  election  and the
implementation of the constant yield method.

Backup Withholding

         Distributions  of interest and principal,  as well as  distributions of
proceeds from the sale of Securities,  may be subject to the "backup withholding
tax"  under  section  3406 of the  Code at a rate of 31% if  recipients  of such
distributions fail to furnish to the payor certain information,  including their
taxpayer  identification  numbers,  or otherwise  fail to establish an exemption
from such tax.  Any amounts  deducted  and  withheld  from a  distribution  to a
recipient would be allowed as a credit against such  recipient's  federal income
tax. Furthermore,  certain penalties may be imposed by the IRS on a recipient of
distributions  that is required to supply information but that does not do so in
the proper manner.

         The Internal  Revenue Service  recently issued final  regulations  (the
"Withholding  Regulations"),  which  change  certain  of the rules  relating  to
certain presumptions  currently available relating to information  reporting and
backup  withholding.  The  Withholding  Regulations  would  provide  alternative
methods of satisfying the beneficial ownership  certification  requirement.  The
Withholding   Regulations  are  effective   January  1,  1999,   although  valid
withholding  certificates  that are held on December 31, 1998 remain valid until
the  earlier  of  December  31,  1999  or the  due  date  of  expiration  of the
certificate under the rules as currently in effect.

Foreign Investors

         The Withholding  Regulations  would require,  in the case of Securities
held by a foreign  partnership,  that (x) the  certification  described above be
provided by the  partners  rather than by the  foreign  partnership  and (y) the
partnership  provide  certain  information,  including a United States  taxpayer
identification  number.  See "--Backup  Withholding"  above. A look-through rule
would apply in the case of tiered partnerships.  Non-U.S. Persons should consult
their own tax advisors  regarding  the  application  to them of the  Withholding
Regulations.

                                       70


Grantor Trust Securities and REMIC Regular Securities

         Distributions  made on a Grantor  Trust  Security,  Debt  Security or a
REMIC  Regular  Security to, or on behalf of, a  beneficial  owner that is not a
U.S.  Person  generally will be exempt from U.S.  federal income and withholding
taxes. The term "U.S.  Person" means a citizen or resident of the United States,
a corporation,  partnership or other entity created or organized in or under the
laws of the United States or any political  subdivision  thereof, an estate that
is subject to U.S. federal income tax regardless of the source of its income, or
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.  This exemption is
applicable  provided  (a) the  beneficial  owner is not subject to U.S. tax as a
result  of a  connection  to the  United  States  other  than  ownership  of the
Security,  (b) the beneficial owner signs a statement under penalties of perjury
that certifies that such beneficial owner is not a U.S. Person, and provides the
name and address of such beneficial  owner,  and (c) the last U.S. Person in the
chain of payment to the  beneficial  owner  receives  such  statement  from such
beneficial owner or a financial  institution  holding on its behalf and does not
have actual knowledge that such statement is false.  Beneficial owners should be
aware that the IRS might take the position that this exemption does not apply to
a beneficial  owner that also owns 10% or more of the REMIC Residual  Securities
of any REMIC  trust,  or to a  beneficial  owner that is a  "controlled  foreign
corporation" described in section 881(c)(3)(C) of the Code.


REMIC Residual Securities and FASIT Ownership Securities

         Amounts  distributed to a beneficial owner of a REMIC Residual Security
that is a not a U.S.  Person  generally will be treated as interest for purposes
of applying the 30% (or lower treaty rate) withholding tax on income that is not
effectively  connected  with  a  U.S.  trade  or  business.  Temporary  Treasury
Regulations  clarify that amounts not  constituting  excess  inclusions that are
distributed  on a REMIC  Residual  Security or a FASIT  Ownership  Security to a
beneficial  owner that is not a U.S.  Person  generally will be exempt from U.S.
federal income and withholding tax, subject to the same conditions applicable to
distributions  on Grantor Trust  Securities,  Debt  Securities and REMIC Regular
Securities,  as  described  above,  but only to the extent that the  obligations
directly  underlying  the REMIC or FASIT  Trust that  issued the REMIC  Residual
Security  or FASIT  Ownership  Security  (e.g.,  Home  Equity  Loans or  regular
interests in another REMIC or FASIT) were issued after July 18, 1984. In no case
will any portion of REMIC or FASIT income that  constitutes an excess  inclusion
be entitled to any exemption from the  withholding  tax or a reduced treaty rate
for withholding. See "--REMIC Securities--Taxation of Beneficial Owners of REMIC
Residual Securities--Excess Inclusions" herein.


Partnership Interests

         Depending upon the particular terms of the Trust Agreement and Sale and
Servicing  Agreement,  a Trust may be  considered  to be  engaged  in a trade or
business in the United  States for  purposes of federal  withholding  taxes with
respect to non-U.S. persons. If the Trust is considered to be engaged in a trade
or business in the United States for such purposes and the Trust is treated as a
partnership, the income of the Trust distributable to a non-U.S. person would be
subject to federal  withholding tax. Also, in such cases, a non-U.S.  beneficial
owner of a  Partnership  Interest  that is a  corporation  may be subject to the
branch  profits  tax.  If the Trust is  notified  that a  beneficial  owner of a
Partnership  Interest is a foreign person,  the Trust may withhold as if it were
engaged  in a trade or  business  in the United  States in order to protect  the
Trust from possible  adverse  consequences  of a failure to withhold.  A foreign
holder  generally would be entitled to file with the IRS a claim for refund with
respect to withheld  taxes,  taking the position  that no taxes were due because
the Trust was not in a U.S. trade or business.

FASIT Regular Securities

         Certain  "high-yield"  FASIT Regular  Securities  may not be sold to or
beneficially owned by Non-U.S. Persons. Any such purported transfer will be null
and  void  and,  upon the  Trustee's  discovery  of any  purported  transfer  in
violation of this requirement, the last preceding owner of such high-yield FASIT
Regular  Securities  will be  restored to  ownership  thereof as  completely  as
possible. Such last preceding owner will, in any event, be taxable on all income
with respect to such high-yield FASIT Regular  Securities for federal income tax
purposes.  The Pooling and Servicing Agreement will provide that, as a condition
to transfer of a high-yield FASIT Regular Security, the proposed transferee must
furnish an  affidavit  as to its  status as a U.S.  Person  and  otherwise  as a
permitted transferee.


                                       71


                            STATE TAX CONSIDERATIONS

         In  addition  to the  federal  income  tax  consequences  described  in
"Material Federal Income Tax Consequences,"  potential investors should consider
the state and local income tax consequences of the acquisition,  ownership,  and
disposition  of the  Securities.  State  and  local  income  tax law may  differ
substantially  from the corresponding  federal law, and this discussion does not
purport to describe  any aspect of the income tax laws of any state or locality.
Therefore,  potential  investors  should  consult  their own tax  advisors  with
respect to the various state and local tax  consequences of an investment in the
Securities.

                              ERISA CONSIDERATIONS

GENERAL

         Section 406 of ERISA and Section  4975 of the Code  prohibit a pension,
profit sharing or other employee benefit plan (a "Plan") and certain  individual
retirement  arrangements from engaging in certain  transactions  involving "plan
assets" with persons that are "parties in interest" under ERISA or "disqualified
persons"  under  the Code  with  respect  to the  Plan,  unless a  statutory  or
administrative  exemption  applies to the  transaction.  ERISA and the Code also
prohibit  generally certain actions  involving  conflicts of interest by persons
who are  fiduciaries  of such  Plans  or  arrangements.  A  violation  of  these
"prohibited  transaction"  rules may generate  excise tax and other  liabilities
under ERISA and the Code for such persons. In addition, investments by Plans are
subject to ERISA's general fiduciary requirements,  including the requirement of
investment  prudence  and  diversification  and the  requirement  that a  Plan's
investments  be made in  accordance  with  the  documents  governing  the  Plan.
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  Securities  without  regard to the ERISA  considerations  discussed
below,  subject to the provisions of other applicable  federal,  state and local
law. Any such plan which is qualified  and exempt from  taxation  under  Section
401(a) and 501(a) of the Code, however, is subject to the prohibited transaction
rules set forth in Section 503 of the Code.

         Certain transactions  involving the Trust might be deemed to constitute
prohibited  transactions  under  ERISA  and  the  Code  with  respect  to a Plan
(including an individual retirement  arrangement) that purchased Securities,  if
the assets of the Trust were deemed to be assets of the Plan. Under a regulation
(the "Plan Assets  Regulation")  issued by the United States Department of Labor
(the  "DOL"),  the assets of the Trust would be treated as plan assets of a Plan
for the  purposes  of ERISA  and the Code  only if the Plan  acquired  an equity
interest in the Trust and none of the  exceptions  contained  in the Plan Assets
Regulation  were  applicable.  An "equity  interest"  is defined  under the Plan
Assets  Regulation as an interest  other than an instrument  which is treated as
indebtedness  under  applicable  local law and which has no  substantial  equity
features. In addition, in John Hancock Mutual Life Insurance Co. v. Harris Trust
and Savings Bank, 510 U.S. 86 (1993), the United States 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.  Therefore,  in the
absence of an exemption,  the purchase,  sale or holding of a Security by a Plan
(including certain individual retirement arrangements) subject to Section 406 of
ERISA or Section 4975 of the Code might result in  prohibited  transactions  and
the imposition of excise taxes and civil penalties.

CERTIFICATES

         The  DOL has  issued  to  various  underwriters  individual  prohibited
transaction  exemptions (the "Underwriter  Exemptions"),  which generally exempt
from the application of the prohibited transaction provisions of Section 406(a),
Section 406(b)(1),  Section 406(b)(2) and Section 407(a) of ERISA and the excise
taxes  imposed  pursuant  to  Sections  4975(a)  and  (b) of the  Code,  certain
transactions  with  respect  to  the  initial  purchase,  the  holding  and  the
subsequent  resale by Plans of certificates in pass-through  trusts that consist
of secured  receivables,  secured loans and other secured  obligations that meet
the conditions and requirements of the Underwriter  Exemptions.  The Underwriter
Exemptions will only be available for Securities that are Certificates.

         Among the conditions that must be satisfied in order for the
Underwriter Exemptions to apply to offered certificates are the following:

                                       72


         (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  Standard & Poor's,
                  Moody's, Duff & Phelps Credit Rating Co. ("D&P") or Fitch;

         (4)      the Trustee is not an affiliate of any other member of the
                  Restricted Group (as defined below);

         (5)      the  sum  of  all  payments   made  to  and  retained  by  the
                  underwriters  in  connection  with  the  distribution  of  the
                  certificates  represents not more than reasonable compensation
                  for  underwriting  the  certificates;  the sum of all payments
                  made  to and  retained  by the  originators  and  the  sponsor
                  pursuant to the  assignment  of the loans to the trust  estate
                  represents  not more than the fair market value of such loans;
                  the sum of all  payments  made to and retained by any 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;

         (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; and

         (7)      in the  event  that  all of the  obligations  used to fund the
                  trust have not been  transferred  to the trust on the  closing
                  date,  additional  obligations  of the types  specified in the
                  prospectus  supplement and/or pooling and servicing  agreement
                  having  an  aggregate  value  equal to no more than 25% of the
                  total principal  amount of the  certificates  being offered by
                  the trust may be  transferred  to the trust,  in exchange  for
                  amounts   credited  to  the  account  funding  the  additional
                  obligations, within a funding period of no longer than 90 days
                  or 3 months following the closing date.

         The trust estate must also meet the following requirements:


         (i)      the corpus of the trust estate must  consist  solely of assets
                  of the type that have been included in other investment pools;

         (ii)     certificates  in such  other  investment  pools must have been
                  rated  in  one of  the  three  highest  rating  categories  of
                  Standard & Poor's, 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 the  Plan's  acquisition  of
                  certificates.

         Moreover,  the  Underwriter  Exemptions  provide  relief  from  certain
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust in which the
fiduciary (or its affiliate) is an obligor on the receivables held in the trust;
provided that,  among other  requirements,  (i) in the case of an acquisition in
connection with the initial issuance of certificates,  at least fifty percent of
each class of  certificates  in which Plans have invested is acquired by persons
independent of the Restricted  Group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market  value of the  obligations  contained  in the
trust;  (iii) the Plan's investment in certificates of any class does not exceed
twenty-five  percent of all of the certificates of that class outstanding at the
time of the acquisition; and (iv)



                                       73



immediately  after the  acquisition,  no more than  twenty-five  percent  of the
assets of the Plan with respect to which such person is a fiduciary are invested
in certificates representing an interest in one or more trusts containing assets
sold or serviced by the same entity. The Underwriter  Exemptions do not apply to
Plans  sponsored by the Depositor,  the  Underwriters,  the Trustee,  the Master
Servicer,  any other  servicer,  any obligor  with  respect to Home Equity Loans
included  in the  Trust  Estate  constituting  more  than  five  percent  of the
aggregate  unamortized  principal  balance of the assets in the Trust Estate, or
any affiliate of such parties (the "Restricted Group").


         In  addition  to  the  Underwriter  Exemptions,   the  DOL  has  issued
Prohibited Transaction Class Exemption ("PTCE") 83-1 which provides an exemption
for certain  transactions  involving the sale or exchange of certain residential
mortgage  pool  pass-through  certificates  by  Plans  and for  transactions  in
connection with the servicing and operation of the mortgage pool.

NOTES

         The Underwriter  Exemptions will not be available for Securities  which
are Notes. However, if the Notes are treated as indebtedness without substantial
equity features, the Trust's assets would not be deemed assets of a Plan. If the
Notes are treated as having substantial equity features,  the purchase,  holding
and resale of the Notes could result in a transaction  that is prohibited  under
ERISA or the Code. The  acquisition or holding of the Notes by or on behalf of a
Plan  could  nevertheless  give  rise  to  a  prohibited  transaction,  if  such
acquisition  and  holding of Notes by or on behalf of a Plan were deemed to be a
prohibited  loan to a party in  interest  with  respect  to such  Plan.  Certain
exemptions  from such  prohibited  transaction  rules could be applicable to the
purchase and holding of Notes by a Plan, depending on the type and circumstances
of the plan fiduciary making the decision to acquire such Notes.  Included among
these exemptions are: PTCE 84-14,  regarding  certain  transactions  effected by
"qualified   professional   asset  managers";   PTCE  90-1,   regarding  certain
transactions  entered into by insurance company pooled separate  accounts;  PTCE
91-38, regarding certain transactions entered into by bank collective investment
funds;  PTCE 95-60,  regarding  certain  transactions  entered into by insurance
company  general  accounts;  and  PTCE  96-23,  regarding  certain  transactions
effected by "in-house asset  managers".  Each purchaser and each transferee of a
Note that is treated as debt for purposes of the Plan Assets  Regulation  may be
required to  represent  and warrant  that its  purchase and holding of such Note
will be covered by one of the exemptions  listed above or by another  Department
of Labor Class Exemption.

CONSULTATION WITH COUNSEL

         The Prospectus  Supplement  for each series of Securities  will provide
further  information  which Plans should consider before  purchasing the offered
Securities.  A Plan  fiduciary  considering  the purchase of  Securities  should
consult its tax and/or legal advisors  regarding whether the assets of the Trust
would be considered plan assets,  the  possibility of exemptive  relief from the
prohibited  transaction  rules  and  other  ERISA  issues  and  their  potential
consequences.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  prudence and  diversification,  an
investment in the  Securities is appropriate  for the Plan,  taking into account
the  overall  investment  policy of the Plan and the  composition  of the Plan's
investment  portfolio.  The  sale of  Securities  to a Plan is in no  respect  a
representation by the Sponsor or the Underwriters that this investment meets all
relevant  requirements  with respect to  investments  by Plans  generally or any
particular  Plan or that this  investment is appropriate  for Plans generally or
any particular Plan.

                                LEGAL INVESTMENT

         The related  Prospectus  Supplement  will  describe  whether or not the
Securities will constitute  "mortgage-related  securities" within the meaning of
SMMEA.  Accordingly,  investors whose  investment  authority is subject to legal
restrictions should consult their own legal advisors to determine whether and to
what extent the Securities constitute legal investments for them.

                              PLAN OF DISTRIBUTION

         The Depositor  may offer each Series of Securities  through First Union
Capital  Markets  Corp.  ("First  Union") or one or more other firms that may be
designated at the time of each offering of such Securities. The participation of
First Union in any  offering  will  comply with  Schedule E to the bylaws of the
National Association


                                       74


         of Securities Dealers,  Inc. The Prospectus Supplement relating to each
Series of Securities  will set forth the specific  terms of the offering of such
Series of  Securities  and of each Class  within such  Series,  the names of the
underwriters,  the  purchase  price  of  the  Securities,  the  proceeds  to the
Depositor from such sale, any securities exchange on which the Securities may be
listed,  and, if applicable,  the initial public offering prices,  the discounts
and commissions to the underwriters and any discounts and concessions allowed or
reallowed to certain  dealers.  The place and time of delivery of each Series of
Securities will also be set forth in the Prospectus  Supplement relating to such
Series. First Union is an affiliate of the Depositor.

                                  LEGAL MATTERS

         Certain legal matters in connection  with the Securities will be passed
upon for the Depositor by Dewey Ballantine LLP, New York, New York or such other
counsel identified in the related Prospectus Supplement.

                              FINANCIAL INFORMATION

         The Depositor has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A new Trust will be formed to own the Primary  Assets and to issue each
Series of Securities.  Each such Trust will have no assets or obligations  prior
to the issuance of the Securities  and will not engage in any  activities  other
than those described herein.  Accordingly,  no financial statements with respect
to such Trusts will be included in this Prospectus or any Prospectus Supplement.

         A  Prospectus  Supplement  and the  related  Form  8-K  (which  will be
incorporated by reference to the Registration  Statement) may contain  financial
statements of the related Credit Enhancer, if any.

                                       75




                                GLOSSARY OF TERMS

         The following are abbreviated  definitions of certain capitalized terms
used in this  Prospectus.  The  definitions  may vary from those in the  related
Agreement for a Series and the related Agreement for a Series generally provides
a more complete definition of certain of the terms.  Reference should be made to
the related Agreement for a Series for a more compete definition of such terms.

         "Accrual  Termination  Date" means, with respect to a Class of Compound
Interest  Securities,  the Distribution Date specified in the related Prospectus
Supplement.


         "Advance"  means cash advanced by the Servicer in respect of delinquent
payments of  principal  of and  interest on a Home Equity Loan and for any other
purposes in servicing such Home Equity Loan.


         "Agreement"  means,  with  respect  to a Series  of  Certificates,  the
Pooling and  Servicing  Agreement  or Trust  Agreement,  and,  with respect to a
Series of Notes,  the  Indenture  and the  Servicing  Agreement,  as the context
requires.


         "Appraised  Value"  means,  with  respect to  property  securing a Home
Equity  Loan,  the lesser of the  appraised  value  determined  in an  appraisal
obtained at  origination of the Home Equity Loan or sales price of such property
at such time.


         "Asset  Group"  means,  with  respect to the  Primary  Assets and other
assets comprising the Trust Fund of a Series, a group of such Primary Assets and
other assets  having the  characteristics  described  in the related  Prospectus
Supplement.

         "Assumed  Reinvestment  Rate" means, with respect to a Series,  the per
annum  rate or  rates  specified  in the  related  Prospectus  Supplement  for a
particular period or periods as the "Assumed  Reinvestment  Rate" for funds held
in any fund or account for the Series.

         "Available  Distribution  Amount" means the amount in the  Distribution
Account (including amounts deposited therein from any reserve fund or other fund
or account) eligible for distribution to Holders on a Distribution Date.

         "Bankruptcy  Code" means the federal  bankruptcy code, 11 United States
Code 101 et seq., and related rules and regulations promulgated thereunder.

         "Business Day" means a day that, in the City of New York or in the city
or cities in which the  corporate  trust office of the Trustee are  located,  is
neither a legal holiday nor a day on which banking  institutions  are authorized
or obligated by law, regulations or executive order to be closed.

         "Certificate" means the Asset-Backed Certificates.

         "Class" means a Class of Securities of a Series.

         "Closing Date" means,  with respect to a Series,  the date specified in
the related Prospectus Supplement as the date on which Securities of such Series
are first issued.

         "Code"  means  the  Internal  Revenue  Code of 1986,  as  amended,  and
regulations  (including  proposed  regulations) or other  pronouncements  of the
Internal Revenue Service promulgated thereunder.

         "Collection  Account"  means,  with  respect to a Series,  the  account
established  in the name of the  Servicer  for the  deposit by the  Servicer  of
payments received from the Primary Assets.

                                       76



         "Combined  Loan-to-Value  Ratio"  means,  with respect to a Home Equity
Loan,  the ratio  determined as set forth in the related  Prospectus  Supplement
taking  into  account the  amounts of any  related  senior  loans on the related
Mortgaged Property.


         "Commission" means the Securities and Exchange Commission.

         "Compound  Interest  Security"  means any Security of a Series on which
all or a portion  of the  interest  accrued  thereon  is added to the  principal
balance  of such  Security  on  each  Distribution  Date,  through  the  Accrual
Termination  Date,  and with respect to which no interest shall be payable until
such Accrual Termination Date, after which interest payments will be made on the
Compound Value thereof.

         "Compound  Value" means,  with respect to a Class of Compound  Interest
Securities,  the original  principal balance of such Class, plus all accrued and
unpaid interest,  if any,  previously added to the principal balance thereof and
reduced by any payments of principal  previously  made on such Class of Compound
Interest Securities.

         "Condominium"  means a form of ownership of real property  wherein each
owner is  entitled  to the  exclusive  ownership  and  possession  of his or her
individual Condominium Unit and also owns a proportionate  undivided interest in
all parts of the  Condominium  Building  (other than the individual  Condominium
Units)  and  all  areas  or  facilities,  if  any,  for  the  common  use of the
Condominium Units.

         "Condominium  Association" means the person(s)  appointed or elected by
the Condominium Unit owners to govern the affairs of the Condominium.

         "Condominium  Building" means a multi-unit building or buildings,  or a
group of buildings  whether or not  attached to each other,  located on property
subject to Condominium ownership.


         "Condominium  Loan" means a Home Equity Loan secured by a Mortgage on a
Condominium  Unit  (together  with  its  appurtenant   interest  in  the  common
elements).


         "Condominium Unit" means an individual housing unit in a Condominium
Building.

         "Cooperative"  means a corporation  owned by  tenant-stockholders  who,
through  the  ownership  of  stock,  shares  or  membership  securities  in  the
corporation,  receive  proprietary  leases or occupancy  agreements which confer
exclusive  rights to occupy specific units and which is described in Section 216
of the Code.

         "Cooperative  Dwelling" means an individual  housing unit in a building
owned by a Cooperative.

         "Cooperative  Loan"  means  a  housing  loan  made  with  respect  to a
Cooperative   Dwelling   and   secured  by  an   assignment   by  the   borrower
(tenant-stockholder)  or security  interest in shares  issued by the  applicable
Cooperative.

         "Credit Enhancement" means the credit enhancement for a Series, if any,
specified in the related Prospectus Supplement.

         "Cut-off  Date"  means  the  date  designated  as such  in the  related
Prospectus Supplement for a Series.

         "Debt  Securities"  means Securities  characterized as indebtedness for
federal income tax purposes, and Regular Interest Securities.


         "Deferred  Interest"  means the excess of the  interest  accrued on the
outstanding  principal  balance of a Home Equity Loan during a specified  period
over the  amount of  interest  required  to be paid by an  obligor  on such Home
Equity Loan on the related Due Date.

         "Deposit   Agreement"  means  a  guaranteed   investment   contract  or
reinvestment  agreement  providing for the investment of funds held in a fund or
account,  guaranteeing  a minimum or a fixed rate of return on the investment of
moneys deposited therein.



                                       77


         "Depositor" means Home Equity Securitization Corp.

         "Disqualified  Organization"  means  the  United  States,  any State or
political  subdivision thereof, any possession of the United States, any foreign
government, any international organization,  or any agency or instrumentality of
any of the  foregoing,  a rural electric or telephone  cooperative  described in
section  1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
sections  1-1399  of the  Code,  if such  entity  is not  subject  to tax on its
unrelated business income.

         "Distribution  Account"  means,  with respect to a Series,  the account
established in the name of the Trustee for the deposit of  remittances  received
from the Servicer with respect to the Primary Assets.

         "Distribution  Date"  means,  with  respect  to a  Series  or  Class of
Securities,  each date specified as a distribution date for such Series or Class
in the related Prospectus Supplement.

         "Due Date" means each date,  as  specified  in the  related  Prospectus
Supplement  for a Series,  on which any payment of  principal or interest is due
and payable by the obligor on any Primary Asset pursuant to the terms thereof.

         "Eligible  Investments"  means  any one or more of the  obligations  or
securities described as such in the related Agreement.

         "Credit  Enhancer"  means the provider of the Credit  Enhancement for a
Series specified in the related Prospectus Supplement.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.


         "Escrow  Account" means an account,  established  and maintained by the
Servicer for a Home Equity Loan,  into which payments by borrowers to pay taxes,
assessments,  mortgage and hazard insurance  premiums and other comparable items
required to be paid to the mortgagee are deposited.


         "FHLMC" means the Federal Home Loan Mortgage Corporation.

         "Final Scheduled  Distribution  Date" means, with respect to a Class of
Notes of a Series,  the date no later than which principal thereof will be fully
paid and with  respect to a Class of  Certificates  of a Series,  the date after
which no Certificates of such Class will remain outstanding,  in each case based
on the assumptions set forth in the related Prospectus Supplement.

         "FNMA" means the Federal National Mortgage Association.

         "Holder"  means  the  person  or entity  in whose  name a  Security  is
registered.


         "Home  Improvements"  means the home  improvements  financed  by a Home
Equity Loan.


         "HUD"  means  the  United  States   Department  of  Housing  and  Urban
Development.

         "Indenture"  means the indenture  relating to a Series of Notes between
the Trust Fund and the Trustee.


         "Insurance Policies" means certain mortgage insurance, hazard insurance
and other  insurance  policies  required to be  maintained  with respect to Home
Equity Loans.

         "Insurance  Proceeds" means amount paid by the insurer under any of the
Insurance Policies covering any Home Equity Loan or Mortgaged Property.


         "Interest Only Securities" means a Class of Securities  entitled solely
or primarily to distributions of interest and which is identified as such in the
related Prospectus Supplement.

                                       78


         "IRS" means the Internal Revenue Service.


         "Lifetime  Rate Cap" means the lifetime  limit if any, on the Loan Rate
during the life of each adjustable rate Home Equity Loan.

         "Liquidation  Proceeds"  means  amounts  received  by the  Servicer  in
connection  with the  liquidation  of a Home  Equity  Loan,  net of  liquidation
expenses.

         "Loan Rate" means the interest rate borne by a Home Equity Loan.

         "Loan-to-Value  Ratio" means,  with respect to a Home Equity Loan,  the
ratio determined as set forth in the related Prospectus Supplement.


         "Minimum Rate" means the lifetime  minimum Loan Rate during the life of
each adjustable rate Loan.

         "Minimum Principal Payment Agreement" means a minimum principal payment
agreement with an entity meeting the criteria of the Rating Agencies.


         "Modification" means a change in any term of a  Home Equity Loan.


         "Mortgage" means the mortgage,  deed of trust or other similar security
instrument securing a Mortgage Note.


         "Mortgaged Property" means residential properties securing a  Home
Equity Loan.

         "Home Equity Loan" means a loan secured by a Mortgaged Property.

         "Mortgage  Note" means the note or other evidence of  indebtedness of a
Mortgagor under the Home Equity Loan.


         "Mortgagor" means the obligor on a Mortgage Note.

         "1986 Act" means the Tax Reform Act of 1986.

         "Notes" means the Asset-Backed Notes.

         "Notional Amount" means the amount set forth in the related Prospectus
Supplement for a Class of Interest Only Securities.

         "PAC"  ("Planned  Amortization  Class  Securities")  means a  Class  of
Securities  of a Series on which  payments of principal  are made in  accordance
with a schedule specified in the related Prospectus Supplement, based on certain
assumptions stated therein.

         "Participating   Securities"  means  Securities   entitled  to  receive
payments of principal  and interest and an  additional  return on  investment as
described in the related Prospectus Supplement.

         "Pass-Through  Security"  means a security  representing  an  undivided
beneficial  interest  in a pool of  assets,  including  the  right to  receive a
portion of all principal and interest payments relating to those assets.

         "Pay Through  Security" means Regular  Interest  Securities and certain
Debt  Securities  that are  subject to  acceleration  due to  prepayment  on the
underlying Primary Assets.

         "Person" means any individual, corporation, partnership, joint venture,
association,  joint stock company,  trust  (including any beneficiary  thereof),
unincorporated   organization,   or   government  or  any  agency  or  political
subdivision thereof.


                                       79




         "Pooling  and  Servicing  Agreement"  means the pooling  and  servicing
agreement relating to a Series of Certificates among the Depositor, the Servicer
(if such Series relates to Home Equity Loans) and the Trustee.

         "Primary Assets" means the Private  Securities,  the Home Equity Loans,
as the case may be,  which are  included  in the Trust Fund for such  Series.  A
Primary Asset refers to a specific  Private Security or Home Equity Loan, as the
case may be.


         "Principal  Balance" means, with respect to a Primary Asset and as of a
Due Date, the original principal amount of the Primary Asset, plus the amount of
any Deferred Interest added to such principal  amount,  reduced by all payments,
both  scheduled or  otherwise,  received on such Primary Asset prior to such Due
Date and applied to principal in accordance with the terms of the Primary Asset.

         "Principal Only Securities" means a Class of Securities entitled solely
or  primarily  to  distributions  of  principal  and  identified  as such in the
Prospectus Supplement.

         "Private  Security" means a participation  or pass-through  certificate
representing   a  fractional,   undivided   interest  in  Underlying   Loans  or
collateralized obligations secured by Underlying Loans.

         "PS Agreement" means the pooling and servicing agreement, indenture,
trust agreement or similar agreement pursuant to which a Private Security is
issued.

         "PS Servicer" means the servicer of the Underlying Loans.

         "PS Sponsor" means, with respect to Private Securities, the sponsor or
depositor under a PS Agreement.

         "PS Trustee" means the trustee designated under a PS Agreement.

         "Qualified  Insurer"  means a mortgage  guarantee or insurance  company
duly  qualified  as such  under the laws of the  states  in which the  Mortgaged
Properties  are located duly  authorized and licensed in such states to transact
the applicable insurance business and to write the insurance provided.

         "Rating  Agency" means the  nationally  recognized  statistical  rating
organization (or  organizations)  which was (or were) requested by the Depositor
to rate the Securities upon the original issuance thereof.

         "Regular Interest" means a regular interest in a REMIC.

         "REMIC" means a real estate mortgage investment conduit.

         "REMIC  Administrator"  means  the  Person,  if any,  specified  in the
related  Prospectus  Supplement for a Series for which a REMIC election is made,
to serve as administrator of the Series.

         "REMIC  Provisions"  means the provisions of the federal income tax law
relating to real estate mortgage investment  conduits,  which appear at sections
860A  through  860G of  Subchapter  M of  Chapter  1 of the  Code,  and  related
provisions,  and regulations,  including proposed  regulations and rulings,  and
administrative pronouncements promulgated thereunder, as the foregoing may be in
effect from time to time.


         "REO  Property"  means real  property  which  secured a defaulted  Home
Equity Loan,  beneficial  ownership of which has been acquired upon foreclosure,
deed in lieu of foreclosure, repossession or otherwise.


         "Reserve  Fund"  means,  with  respect to a Series,  any  Reserve  Fund
established pursuant to the related Agreement.

         "Residual Interest" means a residual interest in a REMIC.


                                       80



         "Retained  Interest" means, with respect to a Primary Asset, the amount
or  percentage  specified  in the  related  Prospectus  Supplement  which is not
included in the Trust Fund for the related Series.

         "Scheduled  Payments"  means the  scheduled  payments of principal  and
interest to be made by the borrower on a Primary Asset.

         "Securities" means the Notes or the Certificates.

         "Originator" means the originator or acquiror of the Primary Assets to
the Depositor identified in the related Prospectus Supplement for a Series.

         "Senior Securityholder" means a holder of a Senior Security.

         "Senior  Securities"  means a  Class  of  Securities  as to  which  the
holders' rights to receive distributions of principal and interest are senior to
the rights of holders of Subordinate Securities,  to the extent specified in the
related Prospectus Supplement.

         "Series"  means a separate  series of Securities  sold pursuant to this
Prospectus and the related Prospectus Supplement.


         "Servicer"  means,  with  respect to a Series  relating  to Home Equity
Loans,  the Person if any,  designated in the related  Prospectus  Supplement to
service Home Equity Loans for that Series,  or the successors or assigns of such
Person.

         "Single Family  Property"  means  property  securing a Home Equity Loan
consisting  of one-to  four-family  attached  or detached  residential  housing,
including Cooperative Dwellings.


         "Stripped  Securities"  means  Pass-Through   Securities   representing
interests  in  Primary  Assets  with  respect  to which all or a portion  of the
principal  payments  have been  separated  from all or a portion of the interest
payments.

         "Subordinate Securityholder" means a Holder of a Subordinate Security.

         "Subordinated  Securities"  means a Class of Securities as to which the
rights of holders to receive  distributions  of  principal,  interest or both is
subordinated to the rights of holders of Senior Securities, and may be allocated
losses  and  shortfalls  prior to the  allocation  thereof  to other  Classes of
Securities,  to the extent and under the circumstances  specified in the related
Prospectus Supplement.

         "Trustee" means the trustee under the applicable Agreement and its
successors.

         "Trust Fund" means, with respect to any Series of Securities, the trust
holding all money,  instruments,  securities and other  property,  including all
proceeds thereof, which are, with respect to a Series of Certificates,  held for
the  benefit of the  Holders by the  Trustee  under the  Pooling  and  Servicing
Agreement or Trust  Agreement or, with respect to a Series of Notes,  pledged to
the Trustee under the Indenture as a security for such Notes, including, without
limitation,  the Primary Assets (except any Retained Interests),  all amounts in
the Distribution  Account Collection Account or Reserve Funds,  distributions on
the Primary Assets (net of servicing fees),  and  reinvestment  earnings on such
net distributions and any Credit Enhancement and all other property and interest
held by or pledged to the Trustee  pursuant to the  related  Agreement  for such
Series.

         "UCC" means the Uniform Commercial Code.


         "Underlying  Loans" means loans of the type  eligible to be Home Equity
Loans underlying or securing Private Securities.



                                       81


         "Variable Interest Security" means a Security on which interest accrues
at a rate that is adjusted,  based upon a predetermined index, at fixed periodic
intervals, all as set forth in the related Prospectus Supplement.

         "Zero Coupon Security" means a Security entitled to receive payments of
principal only.






                                       82






 



                                TABLE OF CONTENTS

                                                 Page                                                          Page
                                                 ----                                                          ----




SUMMARY OF PROSPECTUS ............................................................................................5
RISK FACTORS
ASSET BACKED NOTES AND ASSET BACKED CERTIFICATES, ISSUABLE IN SERIES..............................................1
PROSPECTUS SUPPLEMENT.............................................................................................3
REPORTS TO HOLDERS................................................................................................3
AVAILABLE INFORMATION.............................................................................................3
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...................................................................4
SUMMARY OF PROSPECTUS.............................................................................................5
RISK FACTORS.....................................................................................................17
   AN INVESTMENT IN ANY SECURITY MAY BE AN ILLIQUID INVESTMENT, WHICH MAY RESULT IN THE HOLDER HOLDING SUCH
   INVESTMENT TO MATURITY........................................................................................17
   THE ASSETS OF THE TRUST FUND, AS WELL AS ANY APPLICABLE CREDIT ENHANCEMENT, WILL BE LIMITED AND, IF SUCH
   ASSETS AND/OR CREDIT ENHANCEMENT BECOME INSUFFICIENT TO SERVICE THE RELATED SECURITIES, LOSSES MAY RESULT.....17
   CREDIT ENHANCEMENT WILL BE LIMITED IN AMOUNT AND SCOPE OF COVERAGE AND MAY NOT BE SUFFICIENT TO COVER LOSSES..17
   THE TIMING OF PRINCIPAL PAYMENTS MAY ADVERSELY AFFECT THE YIELD TO MATURITY OF THE SECURITIES.................18
   PREPAYMENTS MAY ADVERSELY AFFECT THE YIELD TO MATURITY OF THE SECURITIES......................................18
   AS A RESULT OF OPTIONAL REDEMPTION OR REPURCHASE OR AUCTION SALE, HOLDERS COULD BE FULLY PAID SIGNIFICANTLY
   EARLIER THAN WOULD OTHERWISE BE THE CASE......................................................................19
    HOME EQUITY LOANS WITH BALLOON AND NON-TRADITIONAL PAYMENT METHODS MAY CREATE GREATER DEFAULT RISK...........19
   JUNIOR LIENS MAY EXPERIENCE HIGHER RATES OF DELINQUENCIES AND LOSSES..........................................19
   PROPERTY VALUES MAY DECLINE, LEADING TO HIGHER LOSSES.........................................................19
   GEOGRAPHIC CONCENTRATION OF MORTGAGED PROPERTIES MAY RESULT IN HIGHER LOSSES, IF PARTICULAR REGIONS EXPERIENCE
   DOWNTURNS.....................................................................................................20
   PRE-FUNDING MAY ADVERSELY AFFECT INVESTMENT...................................................................20
   ENVIRONMENTAL CONDITIONS ON THE MORTGAGED PROPERTY MAY GIVE RISE TO LIABILITY.................................20
   STATE AND FEDERAL CREDIT PROTECTION LAWS MAY LIMIT COLLECTION OF PRINCIPAL AND INTEREST ON THE  HOME EQUITY
   LOANS.........................................................................................................21
   RATINGS ARE NOT RECOMMENDATIONS.  A REDUCTION IN THE RATING OF ANY CREDIT ENHANCER WOULD LIKELY ADVERSELY
   IMPACT THE RATING OF THE SECURITIES...........................................................................21
   A REDUCTION IN THE RATING OF ANY CREDIT ENHANCER WOULD LIKELY ADVERSELY IMPACT THE RATING OF THE SECURITIES...21
   ERISA MAY RESTRICT THE ACQUISITION, OWNERSHIP AND DISPOSITION OF SECURITIES...................................21
DESCRIPTION OF THE SECURITIES....................................................................................21
   GENERAL.......................................................................................................21
   PAYMENTS OF INTEREST..........................................................................................22
   PAYMENTS OF PRINCIPAL.........................................................................................23
   FINAL SCHEDULED DISTRIBUTION DATE.............................................................................23
   SPECIAL REDEMPTION............................................................................................23
   OPTIONAL REDEMPTION, PURCHASE OR TERMINATION..................................................................23
   WEIGHTED AVERAGE LIFE OF THE SECURITIES.......................................................................24
THE TRUST FUNDS..................................................................................................25
   GENERAL.......................................................................................................25
   THE  HOME EQUITY LOANS........................................................................................25
   PRIVATE SECURITIES............................................................................................29
   COLLECTION AND DISTRIBUTION ACCOUNTS..........................................................................30
   PRE-FUNDING ACCOUNTS..........................................................................................30
CREDIT ENHANCEMENT...............................................................................................31
   SUBORDINATE SECURITIES........................................................................................31
   INSURANCE.....................................................................................................31
   RESERVE FUNDS.................................................................................................32
   MINIMUM PRINCIPAL PAYMENT AGREEMENT...........................................................................33
   DEPOSIT AGREEMENT.............................................................................................33
SERVICING OF  HOME EQUITY LOANS..................................................................................33
   GENERAL.......................................................................................................33
   


                                       i



 

COLLECTION PROCEDURES; ESCROW ACCOUNTS...........................................................................33
   DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT.......................................................34
   ADVANCES AND LIMITATIONS THEREON..............................................................................35
   MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES..............................................36
   REALIZATION UPON DEFAULTED  HOME EQUITY LOANS.................................................................37
   ENFORCEMENT OF DUE-ON-SALE CLAUSES............................................................................37
   SERVICING COMPENSATION AND PAYMENT OF EXPENSES................................................................37
   EVIDENCE AS TO COMPLIANCE.....................................................................................38
   CERTAIN MATTERS REGARDING THE SERVICER........................................................................38
THE AGREEMENTS...................................................................................................39
   ASSIGNMENT OF PRIMARY ASSETS..................................................................................39
   REPORTS TO HOLDERS............................................................................................41
   EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT...............................................................42
   THE TRUSTEE...................................................................................................44
   DUTIES OF THE TRUSTEE.........................................................................................44
   RESIGNATION OF TRUSTEE........................................................................................45
   AMENDMENT OF AGREEMENT........................................................................................45
   VOTING RIGHTS.................................................................................................45
   LIST OF HOLDERS...............................................................................................45
   FORM OF SECURITIES............................................................................................46
   REMIC ADMINISTRATOR...........................................................................................47
   TERMINATION...................................................................................................47
CERTAIN LEGAL ASPECTS OF  HOME EQUITY LOANS......................................................................48
   GENERAL.......................................................................................................49
   ENFORCEMENT OF THE NOTE.......................................................................................49
    SECURITY INTERESTS...........................................................................................50
   SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940...............................................................54
THE DEPOSITOR....................................................................................................55
   GENERAL.......................................................................................................55
USE OF PROCEEDS..................................................................................................55
MATERIAL FEDERAL INCOME TAX CONSEQUENCES.........................................................................55
   GENERAL.......................................................................................................55
   GRANTOR TRUST SECURITIES......................................................................................56
   REMIC SECURITIES..............................................................................................57
   DEBT SECURITIES...............................................................................................63
   DISCOUNT AND PREMIUM..........................................................................................67
   BACKUP WITHHOLDING............................................................................................70
   FOREIGN INVESTORS.............................................................................................70
STATE TAX CONSIDERATIONS.........................................................................................72
ERISA CONSIDERATIONS.............................................................................................72
LEGAL INVESTMENT.................................................................................................74
PLAN OF DISTRIBUTION.............................................................................................74
LEGAL MATTERS....................................................................................................75
FINANCIAL INFORMATION............................................................................................75
GLOSSARY OF TERMS................................................................................................76



                                       ii




 


                            INDEX OF PRINCIPAL TERMS

         Unless the context indicates otherwise, the following terms shall have
the meanings set forth on the page indicated below:

Actuarial  Home Equity Loan......................................................................................27

Agreement.........................................................................................................5
ARM Loans........................................................................................................18
Available Interest Amount........................................................................................23
Balloon Loan......................................................................................................9
bankruptcy bond..................................................................................................32
Book-Entry Securities............................................................................................46
Business Day.....................................................................................................12
Capitalized Interest Account.....................................................................................12
Cede.............................................................................................................46
CERCLA...........................................................................................................20
Certificate Schedule.............................................................................................40
Certificates...................................................................................................1, 5
Class.............................................................................................................2
Code.............................................................................................................56
Collection Account...............................................................................................10
Combined Loan-to-Value Ratio......................................................................................9
Commission........................................................................................................3
Condominium Units................................................................................................26
Cooperative Dwellings............................................................................................26
Credit Enhancement...............................................................................................12
Credit Enhancer..................................................................................................11
Current Interest Rates............................................................................................9
Custodian........................................................................................................40
Cut-Off Date......................................................................................................8
D&P..............................................................................................................73
Debt Securities..............................................................................................14, 56
Deleted Primary Asset............................................................................................41
Deposit Agreement................................................................................................13
Depositor.........................................................................................................1
Depositor Securities.............................................................................................55
Distribution Account.............................................................................................11
Distribution Date.................................................................................................2
DOL..............................................................................................................73
Eligible Investments.........................................................................................12, 30
ERISA............................................................................................................15
Escrow Accounts..................................................................................................34
Event of Default.................................................................................................39
Exchange Act......................................................................................................4
FASIT........................................................................................................14, 56
FASIT High-Yield Securities......................................................................................14
FASIT Ownership Security.........................................................................................14
FASIT Regular Securities.........................................................................................14
FASIT Securities.................................................................................................56
FDIC.............................................................................................................34
FHA..............................................................................................................26
FHLMC............................................................................................................53
Final Scheduled Distribution Date.................................................................................6
First Union......................................................................................................75
fully taxable bonds..............................................................................................70

 
                                      i



 

Garn-St. Germain Act.............................................................................................53
Grantor Trust....................................................................................................56
Grantor Trust Securities.........................................................................................14
Holders...........................................................................................................3
Indenture........................................................................................................22
Indirect Participant.............................................................................................46
IRS..............................................................................................................58
Issuer............................................................................................................5
Lifetime Rate Caps................................................................................................9
Liquidation Proceeds.............................................................................................34
Loan Rate.........................................................................................................9
Loan Schedule....................................................................................................40
Loan-to-Value Ratio...............................................................................................9
Minimum Principal Payment Agreement..............................................................................13
Modification.....................................................................................................37
 Home Equity Loans.........................................................................................1, 8, 26
Mortgaged Property...............................................................................................35
Notes..........................................................................................................1, 5
Notional Amount...................................................................................................6
Originator........................................................................................................1
OTS..............................................................................................................53
Owner Trust.......................................................................................................5
Owner Trustee.....................................................................................................6
PAC...............................................................................................................5
Participants.....................................................................................................46
Partnership......................................................................................................56
Partnership Interests........................................................................................14, 56
Physical Certificates............................................................................................46
Plan.............................................................................................................73
Plan Assets Regulation...........................................................................................73
Pool..............................................................................................................1
Pooling and Servicing Agreement..................................................................................22
Pre-Funded Amount................................................................................................11
Pre-Funding Account..............................................................................................11
Pre-Funding Period...............................................................................................11
Premium Security.................................................................................................70
Prepayment Assumption............................................................................................69
Primary Assets....................................................................................................1
Prospectus Supplements............................................................................................1
PS Agreement.....................................................................................................29
PS Servicer......................................................................................................10
PS Sponsor.......................................................................................................10
PS Trustee.......................................................................................................10
PTCE.............................................................................................................74
Qualifying Substitute Primary Asset..............................................................................41
Rating Agency....................................................................................................12
REMIC........................................................................................................14, 56
REMIC Regular Securities.........................................................................................14
REMIC Regulations................................................................................................58
REMIC Residual Securities........................................................................................14
REMIC Securities.................................................................................................56
Reserve Fund.....................................................................................................13
Restricted Group.................................................................................................74
Retained Interests...............................................................................................40
Rule of 78s  Home Equity Loan....................................................................................27
Securities........................................................................................................1

                                       ii


 


Security Registrar...............................................................................................46
Series............................................................................................................1
Servicer..........................................................................................................1
Servicing Agreement..............................................................................................25
Servicing Fee....................................................................................................14
Settlement Date..................................................................................................59
Simple Interest  Home Equity Loan................................................................................27
Single Family Mortgaged Properties...............................................................................26
SMMEA............................................................................................................15
Special Redemption Date..........................................................................................23
Title I Program..................................................................................................28
Title V..........................................................................................................54
Trust Agreement...................................................................................................5
Trust Fund........................................................................................................1
Trustee........................................................................................................5, 6
UCC..............................................................................................................46
Underlying Loans..................................................................................................9
Underwriter Exemptions...........................................................................................73




                                      iii


   
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 prospectus dated June __, 1998 is hereby amended and supplemented
as indicated below. Terms used herein and not otherwise defined have the
meanings given them in the Prospectus.

         This supplement relates to the issuance on or about ________ of 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 and Class A-6 Group II
Certificates in an original principal amount of $_____, $______, $______,
$_____, $______ and $_______.


         Because this Supplement is to be used in connection with offers and
sales related to market-making transactions in the Certificates, the following
portions of the prospectus do not apply and are deemed deleted to the extent it
is used for market-making transactions: the "Use of Proceeds" section of the
Prospectus.

         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.

                       FIRST UNION CAPITAL MARKETS CORP.


            THE DATE OF THIS PROSPECTUS SUPPLEMENT IS ____________.

                                  RISK FACTORS

         The following risk factor is added to the Prospectus:

         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, and the related Supplements
thereto, 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.



                              PLAN OF DISTRIBUTION

         The "Plan of Distribution" section is replaced with the following:

         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 Certificate 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.



    
   
          THIS IS A DRAFT OF A PROSPECTUS SUPPLEMENT FOR THE PURPOSES
            OF A TAKEDOWN TO BE COMPLETED ON OR ABOUT JUNE 27, 1998
    
PROSPECTUS SUPPLEMENT
(To Prospectus dated __________)
                                   $175,000,000
                                  (approximate)
                 FIRST GREENSBORO HOME EQUITY LOAN TRUST 1998-1
                                     Issuer
                        Asset Backed Notes, Series 1998-1
                       FIRST GREENSBORO HOME EQUITY, INC.
                           Sponsor and Master Servicer
                        HOME EQUITY SECURITIZATION CORP.
                                    Depositor
                                   -----------
     The First Greensboro Home Equity Loan Trust 1998-1 (the "Issuer") will be
formed pursuant to a deposit trust agreement to be dated as of _________, 1998
(the "Trust Agreement") between Home Equity Securitization Corp. (the
"Depositor") and Wilmington Trust Company, a Delaware banking corporation, as
owner trustee (the "Owner Trustee"). The Issuer is hereby offering $175,000,000
(approximate) original principal amount of its Asset Backed Notes, Series 1998-1
(the "Notes"). The Notes will be issued pursuant to an indenture, dated as of
________, 1998 (the "Indenture"), between the Issuer and The Chase Manhattan
Bank, as indenture trustee (the "Indenture Trustee"), and will be secured by a
trust estate (the "Trust Estate") consisting primarily of (i) a pool of
non-conforming, fixed rate and adjustable rate home equity loans secured by
first and second lien mortgages or deeds of trust primarily on one- to
four-family residential properties (the "Home Equity Loans") and (ii) the
Issuer's rights under the Sales Agreement and the Servicing Agreement (each as
defined herein). The Issuer also will issue instruments evidencing the residual
interest in the Trust Estate (the "Residual Interest"). Only the Notes are
offered hereby.

     Simultaneously with the issuance of the Notes, the Sponsor will obtain from
Financial Security Assurance Inc. (the "Note Insurer") a financial guaranty
insurance policy relating to the Notes (the "Insurance Policy") in favor of the
Indenture Trustee and the Noteholders. The Insurance Policy will require the
Note Insurer to make certain Insured Payments (as defined herein) on the Notes.
(cover continued on next page)

                                   [FSA LOGO]

     For a discussion of significant matters affecting investment in the Notes,
see "Risk Factors" beginning on page S-18 herein, "Certain Prepayment and Yield
Considerations" beginning on page S-56 herein and "Risk Factors" beginning on
page ___ in the Prospectus.
                        --------------------------------

     THE ASSETS PLEDGED TO SECURE THE NOTES AND PAYMENTS UNDER THE INSURANCE
POLICY ARE THE SOLE SOURCE OF PAYMENTS ON THE NOTES. THE NOTES REPRESENT
NON-RECOURSE OBLIGATIONS OF THE ISSUER ONLY AND DO NOT REPRESENT INTERESTS IN OR
OBLIGATIONS OF THE SPONSOR, THE DEPOSITOR, THE SELLER, THE MASTER SERVICER, THE
INDENTURE TRUSTEE, THE OWNER TRUSTEE, THE NOTE INSURER OR ANY OF THEIR
AFFILIATES, EXCEPT AS DESCRIBED HEREIN. NEITHER THE NOTES NOR THE MORTGAGE LOANS
ARE OR WILL BE INSURED OR GUARANTEED BY ANY GOVERNMENT AGENCY OR
INSTRUMENTALITY.

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

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

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

     The Notes will be purchased by First Union Capital Markets, a division of
Wheat First Securities Corp. (the "Underwriter") from the Issuer and will be
offered by the Underwriter from time to time to the public in negotiated
transactions or otherwise at varying prices to be determined at the time of
sale. Proceeds to the Issuer from the sale of the Notes are expected to be
approximately $______________, plus accrued interest from _________ (based upon
the original principal amount of the Notes set forth above), before the
deduction of expenses payable by the Issuer estimated to be approximately
$______________.

     The Notes are offered subject to prior sale, when, as, and if accepted by
the Underwriter and subject to the Underwriter's right to reject orders in whole
or in part. It is expected that delivery of the Notes will be made through the
Same-Day Funds Settlement System of The Depository Trust Company, Cedel Bank,
S.A. and the Euroclear System on or about June 26, 1998. The Notes will be
offered in Europe and the United States of America.

                           FIRST UNION CAPITAL MARKETS

           The date of this Prospectus Supplement is __________, 1998







(continued from front cover)

         The aggregate outstanding Principal Balance of the Home Equity Loans,
as of the Cut-Off Date, transferred to the Issuer on the Closing Date (the
"Initial Home Equity Loans") was $_____________ (the "Initial Aggregate
Principal Balance"), of which approximately ____% by principal balance are
secured by first liens and the remainder are secured by second liens and of
which approximately ____% by principal balance are fixed rate Home Equity Loans
and ___% by principal balance are adjustable rate Home Equity Loans. Additional
Home Equity Loans (the "Subsequent Home Equity Loans") may be transferred to the
Issuer from time to time after the Closing Date during the Funding Period from
funds on deposit in the pre-funding account (the "Pre-Funding Account"). On the
Closing Date aggregate cash amounts of approximately $________ and approximately
$________, respectively, from the proceeds of the sale of the Notes will be
deposited with the Indenture Trustee in the Pre-Funding Account and the
capitalized interest account (the "Capitalized Interest Account"), respectively.

         The Home Equity Loans will have been originated or acquired by First
Greensboro Home Equity, Inc. (the "Sponsor" and "Master Servicer"), sold by the
Sponsor to First Greensboro Capital Corporation (the "Seller") in the ordinary
course of the Sponsor's business transferred and by the Seller in the ordinary
course of its business to First Owner's Trust, Inc., a limited purpose, wholly
owned subsidiary of the Seller (the "Transferor"). The Transferor will cause the
Home Equity Loans to be conveyed to the Depositor pursuant to a Loan Sale
Agreement, dated as of ________, 1998 (the "Loan Sale Agreement"), between the
Sponsor, the Transferor, an affiliate of the Transferor and the Depositor. The
Depositor will convey such interests to the Issuer pursuant to a Loan Transfer
Agreement, dated as of ________, 1998 (the "Loan Transfer Agreement"). The
Issuer will then pledge all of its interest in the Home Equity Loans, without
recourse, to the Indenture Trustee pursuant to the Indenture as collateral for
the Notes. It is anticipated that all of the Home Equity Loans will be serviced
by the Master Servicer.

         The Home Equity Loans have been or will be originated using
underwriting standards that are less stringent than the underwriting standards
applied by The Federal National Mortgage Association ("Fannie Mae") or by The
Federal Home Loan Mortgage Corporation ("Freddie Mac"). See "Risk Factors--As a
Result of the Underwriting Standards, Home Equity Loans Are Likely to Experience
Rates of Delinquency, Foreclosure and Bankruptcy That Are Higher Than Those
Experienced by Home Equity Loans Underwritten in a More Traditional Manner"
herein.

         Principal and interest on the Notes will be payable on the 25th day of
each month or, if such day is not a Business Day, the next succeeding Business
Day, beginning in July 1998 (each, a "Payment Date").

         The Notes will constitute non-recourse obligations of the Issuer. The
Sponsor will have limited obligations arising in respect of certain
representations and warranties it makes in connection with the conveyance of the
Home Equity Loans to the Depositor pursuant to a mortgage loan sale agreement
(the "Sales Agreement"). The Sponsor will act as servicer of the Home Equity
Loans (in such capacity, the "Master Servicer") and, in such capacity, will have
limited obligations that arise pursuant to certain representations and
warranties and to its contractual servicing obligations under the servicing
agreement (the "Servicing Agreement") to be entered into among the Master
Servicer, the Issuer, the Indenture Trustee and Calmco, Inc., as Master Backup
Servicer (the "Master Backup Servicer"), including the obligation to advance
delinquent payments of principal and interest on the Home Equity Loans to the
extent provided herein.

         The Notes will be unconditionally and irrevocably guaranteed as to
timely payment of interest due to Noteholders and as to ultimate payment of the
Note Balance, in each case pursuant to the terms of the Insurance Policy issued
by the Note Insurer. See "The Note Insurer" herein.

         The stated maturity for the Notes is the Payment Date occurring in
_____________ (the "Stated Maturity").

         The yield to maturity on the Notes will be affected by, among other
things, the rate of payment of principal (including by reason of prepayments,
defaults and liquidations) of the Home Equity Loans and the timing and receipt
of such payments as described herein and in the Prospectus. See "Risk
Factors--Prepayments and Repurchases May Adversely Affect The Yield To Maturity
of the Securities" in the Prospectus and "Risk Factors--Payments of Excess Cash
May Affect The Yield To Maturity of the Notes" and "Certain Prepayment and Yield
Considerations" herein.

                                      S-2



         The Notes may be redeemed, in whole but not in part, at the option of
the Master Servicer or, if not exercised, at the option of the Note Insurer, on
or after the first Payment Date on which the Aggregate Principal Balance of the
Home Equity Loans is less than 10% of the Aggregate Principal Balance of the
Home Equity Loans as of the applicable Cut-off Date. See "Description of the
Notes--Redemption of the Notes" herein.

         No election will be made to treat the Issuer, the Trust Estate or the
arrangement by which the Notes are issued as a "real estate mortgage investment
conduit" (a "REMIC") for federal income tax purposes.

         There is currently no secondary market for the Notes. The Underwriter
intends to make a secondary market for the Notes, but has no obligation to do
so. There can be no assurance that a secondary market for the Notes will develop
or, if one does develop, that it will provide investors with a satisfactory
level of liquidity or that it will continue.

         It is a condition to the issuance of the Notes that they be rated "Aaa"
by Moody's Investors Service, Inc. and "AAA" by Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc.

         Reference is made to the Index of Principal Terms herein for the
location in this Prospectus Supplement of the definitions of certain capitalized
terms used herein, and reference is also made to the Index of Principal Terms in
the Prospectus for the location in the Prospectus of the definitions of certain
capitalized terms used, but not otherwise defined, herein.

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

         Until 90 days after the date of this Prospectus Supplement, all dealers
effecting transactions in the Notes, whether or not participating in this
distribution, may be required to deliver a Prospectus Supplement and the related
Prospectus. This is in addition to the obligation of dealers acting as
underwriters to deliver a Prospectus Supplement and Prospectus with respect to
their unsold allotments or subscriptions.

         The Notes offered by this Prospectus Supplement constitute a separate
Series of Securities being offered by the Depositor pursuant to its Prospectus
dated ______________, of which this Prospectus Supplement is a part and that
accompanies this Prospectus Supplement. The Prospectus contains important
information regarding the offering of the Notes that is not contained herein,
and prospective investors are urged to read the Prospectus and this Prospectus
Supplement in full. Sales of the Notes may not be consummated unless the
prospective investor has received both this Prospectus Supplement and the
Prospectus.

         To the extent statements contained herein do not relate to historical
or current information, this Prospectus Supplement may be deemed to consist of
forward looking statements that involve risks and uncertainties that may
adversely affect the payments to be made on, or the yield of, the Notes, which
risks and uncertainties are discussed under "Risk Factors" and "Certain
Prepayment and Yield Considerations" herein. As a consequence, no assurance can
be given as to the actual payments on, or the yield of, the Notes.


                                      S-3






                                SUMMARY OF TERMS

         This summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus. Capitalized terms used in this Prospectus Supplement
and not defined herein shall have the meanings set forth in the Prospectus. See
"Index of Principal Terms" in this Prospectus Supplement and in the Prospectus
for the location of the definitions of certain capitalized terms.


 

Securities Offered ................................  $175,000,000  (approximate)  ____% Asset Backed Notes,  Series
                                                     1998-1  (the  "Notes").   The  Notes  represent   non-recourse
                                                     obligations  of the  Issuer.  Proceeds  of the  assets  in the
                                                     Trust Estate,  payments  under the Insurance  Policy,  if any,
                                                     will  be the  only  sources  of  payments  on the  Notes.  The
                                                     original  principal  amount of the Notes may be  increased  or
                                                     decreased  by up to 5% on the  Closing  Date,  depending  upon
                                                     the Home  Equity  Loans  actually  acquired  by the Issuer and
                                                     pledged to the Indenture Trustee.

Issuer ............................................  First  Greensboro  Home Equity Loan Trust  1998-1,  a Delaware
                                                     business  trust (the  "Issuer"),  established by the Depositor
                                                     pursuant to a deposit trust  agreement,  dated as of ________,
                                                     1998 (the "Trust  Agreement"),  between the  Depositor and the
                                                     Owner   Trustee.   After  the  Closing   Date,   the  Residual
                                                     Interest   representing   all  of  the  beneficial   ownership
                                                     interest in the Issuer will be held by the  Transferor,  or an
                                                     affiliate  thereof.  The  Issuer  does  not  have,  nor  is it
                                                     expected  in the  future  to  have,  any  significant  assets,
                                                     other  than the  assets  included  in the  Trust  Estate.  See
                                                     "The Issuer" herein.

Sponsor and Master Servicer........................  First   Greensboro   Home  Equity,   Inc.,  a  North  Carolina
                                                     corporation  (the  "Sponsor"  and  "Master   Servicer").   The
                                                     Home Equity Loans were  originated  or acquired by the Sponsor
                                                     through   its   network  of  retail   branches,   brokers  and
                                                     correspondents.  The  Sponsor  has  conveyed  its  interest in
                                                     each Home  Equity  Loan to the Seller in the  ordinary  course
                                                     of   the   Sponsor's   business.   The   Sponsor's   principal
                                                     executive   offices  are  located  at  4830  Koger  Boulevard,
                                                     Greensboro, North Carolina 27407.

Seller.............................................  First   Greensboro    Capital    Corporation,    a   Tennessee
                                                     corporation  (the  "Seller").   The  Home  Equity  Loans  were
                                                     acquired  by the  Seller  from the  Sponsor.  The  Seller  has
                                                     conveyed  its  interest  in  each  Home  Equity  Loan  to  the
                                                     Transferor in the ordinary course of the Seller's business.

Transferor.........................................  First  Owner's  Trust,  Inc.,  a  Tennessee   corporation,   a
                                                     limited  purpose and  wholly-owned  subsidiary  of the Seller.
                                                     The  Transferor  will  cause  the  Home  Equity  Loans  to  be
                                                     conveyed to the Depositor.

Depositor..........................................  Home   Equity   Securitization   Corp.,   a   North   Carolina
                                                     corporation  (the  "Depositor").  The  Depositor  will acquire
                                                     the Home Equity  Loans from the  Transferor  and sell the Home
                                                     Equity  Loans  to  the  Issuer.  See  "The  Depositor"  in the
                                                     Prospectus.



                                      S-4



 

Master Backup Servicer.............................  Calmco, Inc. (the "Master Backup Servicer"), a ______________.
                                                     The Master Backup Servicer's principal executive offices are
                                                     located at 301 Congress Avenue, Suite 200, Austin, Texas 78701
                                                     and its telephone number is (512) 344-3633.

The Indenture Trustee..............................  The Chase Manhattan Bank, a New York banking  corporation,  as
                                                     indenture  trustee (the  "Indenture  Trustee").  The Indenture
                                                     Trustee shall  receive a fee (the  "Indenture  Trustee  Fee"),
                                                     payable  monthly on each Payment Date at  ___________of  ____%
                                                     of the  Aggregate  Principal  Balance of the Home Equity Loans
                                                     as of the first day of the  related  Remittance  Period.  Upon
                                                     a  termination  of  the  Master  Servicer  and  Backup  Master
                                                     Servicer,   the  Indenture   Trustee  shall  be  obligated  to
                                                     succeed  to the  obligations  of  the  Master  Servicer  or to
                                                     appoint an eligible successor servicer.

Owner Trustee......................................  Wilmington  Trust  Company,  a Delaware  banking  corporation,
                                                     acting  not in its  individual  capacity  but  solely as owner
                                                     trustee  (the  "Owner  Trustee")  under the  Trust  Agreement.
                                                     The Owner  Trustee  shall  receive a fee (the  "Owner  Trustee
                                                     Fee") as provided under the Trust Agreement.

Cut-off Date.......................................  With respect to (i) each  Initial  Home Equity  Loan,  June 1,
                                                     1998 and (ii) with  respect  to each  Subsequent  Home  Equity
                                                     Loan,  the  later of (x) the  close of  business  of the first
                                                     day of the month in which such  Subsequent  Home  Equity  Loan
                                                     was  transferred  to the Issuer (each such date, a "Subsequent
                                                     Transfer  Date") and (y) the date of  origination  if any such
                                                     Home Equity  Mortgage  Loan is  originated in the month of the
                                                     related Subsequent Transfer Date (the "Cut-Off Date").

Closing Date.......................................  On or about June 26, 1998.

Administrative Fee Amount..........................  With  respect to any Payment  Date,  the sum of the  Servicing
                                                     Fee (as  defined  hereafter),  Indenture  Trustee Fee and Note
                                                     Insurer  Premium  (as  defined  hereafter)  relating  to  such
                                                     Payment Date (the "Administrative Fee Amount").

Remittance Period..................................  With  respect  to  any  Payment  Date,   the  calendar   month
                                                     immediately  preceding  the month in which such  Payment  Date
                                                     occurs  (or,  in the  case  of the  first  Payment  Date,  the
                                                     period from the day  following  the  applicable  Cut-off  Date
                                                     for each Home Equity Loan through and  including  the last day
                                                     of ________ 1998) (the "Remittance Period").

Monthly Remittance Date............................  With respect to each Payment  Date,  the 18th day of the month
                                                     in which such  Payment  Date  occurs,  or if such day is not a
                                                     Business Day,  then the  preceding  Business Day (the "Monthly
                                                     Remittance Date").

Description of the Notes...........................  The Notes  represent  non-recourse  obligations  of the Issuer
                                                     and will be issued  pursuant  to an  indenture  to be dated as
                                                     of __________,  1998 (the  "Indenture"),  entered into between
                                                     the  Issuer and the  Indenture  Trustee.  The assets  included
                                                     in the trust  estate  created  by the  Indenture  (the  "Trust
                                                     Estate") and 




                                                        S-5




 

                                                     pledged  to secure  the  Notes,  payments  under the  Insurance
                                                     Policy,  if any,  will be the only  sources of  payments on the
                                                     Notes. The Notes will be issued in a single class.

                                                     The assets of the Trust  Estate  will  consist of (i) a pool of
                                                     nonconforming,  home equity loans  transferred to the Issuer on
                                                     the Closing Date (the "Initial Home Equity Loans"),  additional
                                                     nonconforming, fixed rate and adjustable rate home equity loans
                                                     transferred  to the  Issuer  during  the  Funding  Period  (the
                                                     "Subsequent Home Equity Loans," and,  together with the Initial
                                                     Home Equity Loans, the "Home Equity Loans");  (ii) all interest
                                                     and principal due under the respective  Home Equity Loans on or
                                                     after the related Cut-Off Date; (iii) security interests in the
                                                     properties  securing such Home Equity Loans (the "Properties");
                                                     (iv)  amounts  on  deposit  in the  Note  Account,  Pre-Funding
                                                     Account and  Capitalized  Interest  Account;  (v) the  Issuer's
                                                     rights under the Sales  Agreement and the Servicing  Agreement;
                                                     and (vi) certain other property.

Denominations and Registration.....................  The  Notes  will  be  issued in  denominations of not less than
                                                     $25,000 principal amount and in  integral  multiples of  $1,000
                                                     in excess thereof,  with the exception of one Note which may be
                                                     issued in a lesser  amount.  No  person acquiring a  beneficial
                                                     ownership interest in any Note (any such person,  a "Beneficial
                                                     Owner")  will  be  entitled  to  receive  such  Note  in  fully
                                                     registered, certificated  form (a  "Definitive  Note"),  except
                                                     under  the  limited  circumstances  described herein.  Instead,
                                                     Beneficial Owners will hold their Notes through The  Depository
                                                     Trust Company ("DTC"),  in the  United  States, or  Cedel Bank,
                                                     societe anonyme ("Cedel") or the Euroclear System ("Euroclear")
                                                     in Europe, each of which will effect payments and  transfers in
                                                     respect  of the  Notes by means of  electronic  record  keeping
                                                     services,  acting through certain participating  organizations.
                                                     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 Notes are in
                                                     book entry form,  the Notes will be  represented by one or more
                                                     global  certificates  registered  in the name of Cede & Co., as
                                                     nominee of DTC,  or  Citibank  N.A.  or Morgan  Guaranty  Trust
                                                     Company of New York,  the  relevant  depositaries  of Cedel and
                                                     Euroclear,  respectively,  and each a  participating  member of
                                                     DTC.  This may result in certain  delays in receipt of payments
                                                     by an investor and may restrict an investor's ability to pledge
                                                     its  Notes.  See  "Risk  Factors--Book-Entry  Registration  May
                                                     Reduce the  Liquidity  of the Notes"  and  "Description  of the
                                                     Notes--Book-Entry  Registration  and Definitive  Notes" herein,
                                                     "ANNEX A: Global  Clearance,  Settlement and Tax  Documentation
                                                     Procedures" hereto and "Description of the  Securities--Form of
                                                     the Securities" in the Prospectus.  Unless and until Definitive
                                                     Notes are issued,  it is anticipated that the only "Noteholder"
                                                     will be Cede & Co., as nominee of DTC.  Beneficial  Owners will
                                                     not be  Noteholders  as that term is used in the  Indenture and
                                                     the  Servicing  Agreement.  Beneficial  Owners are permitted to
                                                     exercise their rights only indirectly


                                                        S-6




 
                                                     through  DTC  and  its   Participants   (including   Cedel  and
                                                     Euroclear).

Payments on the Notes

     A.  General...................................  Payments  on the  Notes  will be made on the  25th day of each
                                                     month,  or if such  day is not a  Business  Day,  on the  next
                                                     succeeding  Business Day (each, a "Payment Date"),  commencing
                                                     July,  1998,  to each  Noteholder  of  record  as of the  last
                                                     Business Day  preceding  such Payment Date or, with respect to
                                                     Definitive  Notes,  as of the last  Business  Day of the month
                                                     preceding  the month in which such  Payment  Date  occurs (the
                                                     "Record Date").

                                                     A "Business Day" is any day other than (i) a Saturday or Sunday
                                                     or (ii) a day on which commercial  banking  institutions in New
                                                     York, New York, Greensboro,  North Carolina, Austin, Texas, (if
                                                     the  Backup  Master  Servicer   becomes  the  successor  Master
                                                     Servicer),  or the city in which the corporate  trust office of
                                                     the Indenture Trustee is located are authorized or obligated by
                                                     law,  regulation,  executive order or governmental decree to be
                                                     closed.

                                                     On each Payment  Date,  payments of principal and interest will
                                                     be made to Noteholders as of the immediately  preceding  Record
                                                     Date out of  Available  Funds for such Payment  Date,  together
                                                     with any payments  received  under the  Insurance  Policy.  The
                                                     "Available  Funds" for any Payment Date will generally  consist
                                                     of the aggregate of the following amounts:

                                                          (i) the sum of (a) all scheduled payments of principal and
                                                              interest  received  with  respect  to the Home  Equity
                                                              Loans and due during the  related  Remittance  Period,
                                                              (b) all unscheduled  principal  payments or recoveries
                                                              on  the  Home  Equity  Loans,  including  Prepayments,
                                                              Insurance   Proceeds  and  Net  Liquidation   Proceeds
                                                              received during the related  Remittance Period and (c)
                                                              amounts   deposited  in  the  Note  Account  from  the
                                                              Capitalized   Interest  Account  and  the  Pre-Funding
                                                              Account,  minus (w) amounts  received  with respect to
                                                              payments due prior to the applicable Cut-off Date, (x)
                                                              the  Administrative Fee Amount payable with respect to
                                                              such Payment Date, and(y)  reimbursements  for certain
                                                              Servicing  Advances  made  with  respect  to the  Home
                                                              Equity  Loans as  described  herein  (other than those
                                                              included in Liquidation  expenses  already  reimbursed
                                                              from related Liquidation Proceeds); and

                                                          (ii)the amount of any Compensating  Interest Payments made
                                                              by the Master  Servicer  for such  Payment  Date,  any
                                                              amounts  deposited  in the Note  Account in respect of
                                                              the  repurchase,  release,  removal or substitution of
                                                              Home Equity Loans during the related Remittance Period
                                                              or amounts deposited in the Note Account in connection
                                                              with the  redemption  of the 


                                                        S-7




 
                                                               Notes, all as more fully described  under  "Description of
                                                               the Notes-Payments on the Notes" herein.

     B.  Note Interest Rate........................  The "Note  Interest  Rate" for each  Interest  Period prior to
                                                     the  Initial  Redemption  Date (as defined  herein)  will be a
                                                     per annum rate equal to ____%,  and for each  Interest  Period
                                                     thereafter,   a  per   annum   rate   equal  to   ____%.   See
                                                     "Description of the Notes--Payments on the Notes" herein.

                                                     The  "Interest  Period" in respect of any Payment  Date will be
                                                     the calendar month immediately preceding the month in which the
                                                     Payment Date occurs.  All calculations of interest on the Notes
                                                     will be  computed on the basis of a year of 360 days and twelve
                                                     30 day months.

     C.  Payments of Interest .....................  On each  Payment  Date,  Notes will be entitled to payments in
                                                     respect  of  interest  accrued  during  the  related  Interest
                                                     Period  ("Note  Interest")  at the Note  Interest  Rate on the
                                                     outstanding  aggregate  principal  balance  of the Notes  (the
                                                     "Note  Balance")  as of  the  preceding  Payment  Date  (after
                                                     giving  effect  to  the  payment,  if  any,  in  reduction  of
                                                     principal  made  on  the  Notes  on  such  preceding   Payment
                                                     Date).  See "Description of the  Notes--Payments  on the Notes"
                                                     herein.

                                                     If, with respect to any Payment  Date,  funds are not available
                                                     from  Available  Funds to pay the full amount of Note  Interest
                                                     due on the Notes,  the  deficiency  will be covered by payments
                                                     made  pursuant to the  Insurance  Policy for such Payment Date.
                                                     See "The Note Insurance Policy" herein.

     D.  Payments of Principal.....................  On each  Payment  Date,  Notes  will be  entitled  to  Monthly
                                                     Principal  in  reduction   of  the  Note   Balance.   "Monthly
                                                     Principal"  with  respect to any Payment Date will be equal to
                                                     the   aggregate  of  all   scheduled   payments  of  principal
                                                     received  with  respect  to the  Home  Equity  Loans  and  due
                                                     during the  related  Remittance  Period and all other  amounts
                                                     collected,  received  or  otherwise  recovered  in  respect of
                                                     principal  on the Home  Equity  Loans  during or in respect of
                                                     the related  Remittance  Period,  subject to reduction for any
                                                     Overcollateralization  Reduction  Amount  with  respect to the
                                                     related Payment Date as described herein.

     E.  Payments of Excess Cash ..................  On   each   Payment   Date   with   respect   to   which   the
                                                     Overcollateralization  Amount  for the  Notes is less than the
                                                     Required  Overcollateralization  Amount for such Payment Date,
                                                     Excess Cash  derived from  Available  Funds,  if any,  will be
                                                     paid on the  Notes in  reduction  of the Note  Balance,  up to
                                                     the amount  necessary  for the  related  Overcollateralization
                                                     Amount      to     equal     the      applicable      Required
                                                     Overcollateralization  Amount.  "Excess  Cash" on any  Payment
                                                     Date will be equal to Available  Funds on such  Payment  Date,
                                                     reduced  by the sum of (i) any  amounts  payable  to the  Note
                                                     Insurer for Insured  Payments  paid on prior Payment Dates and
                                                     not yet  reimbursed  and for any unpaid Note Insurer  Premiums
                                                     for prior Payment  Dates (in each case with  interest  thereon
                                                     at  the  Late  Payment   Rate  set  forth  in  the   Insurance
                                                     Agreement),  (ii) the Note


                                                        S-8




 
                                                     Interest  for the  related  Payment  Date,  (iii)  the  Monthly
                                                     Principal for the related Payment Date and (iv) with respect to
                                                     the first payment Date following the end of the Funding Period,
                                                     all amounts remaining in the Pre-Funding  Account to the extent
                                                     not used to purchase  Subsequent  Home Equity Loans during such
                                                     Funding Period. Any Excess Cash remaining after making required
                                                     payments  on the Notes and to the Note  Insurer on any  Payment
                                                     Date as described  herein will be released to the  holder(s) of
                                                     the Residual  Interest on such Payment Date, free from the lien
                                                     of  the  Indenture  Trustee,  and  such  amounts  will  not  be
                                                     available  to make any of the  payments  referred to in clauses
                                                     (i)-(iv) above on any subsequent Payment Date.

     F.  Overcollateralization Feature.............  Credit   enhancement   with  respect  to  the  Notes  will  be
                                                     provided in part by  overcollateralization  resulting from the
                                                     Aggregate  Principal  Balances of the Home Equity  Loans as of
                                                     the end of each Remittance  Period  exceeding the Note Balance
                                                     for the related  Payment  Date (after  taking into account the
                                                     Monthly  Principal  and Excess Cash to be paid on such Payment
                                                     Date  in  reduction  of  the  Note  Balance).   The  Indenture
                                                     requires that this  Overcollateralization  Amount be increased
                                                     to,   and    thereafter    maintained    at,   the    Required
                                                     Overcollateralization  Amount.  This  increase and  subsequent
                                                     maintenance   is   intended   to  be   accomplished   by   the
                                                     application  of  monthly  Excess  Cash to  accelerate  the pay
                                                     down  of the  Note  Balance  until  the  Overcollateralization
                                                     Amount  reaches  the  Required  Overcollateralization  Amount.
                                                     Such  applications  of Excess  Cash,  because  they consist of
                                                     interest  collections  on  the  Home  Equity  Loans,  but  are
                                                     distributed  as  principal  on the Notes,  will  increase  the
                                                     related        Overcollateralization        Amount.       Such
                                                     overcollateralization   is   intended  to  result  in  amounts
                                                     received  on the Home  Equity  Loans in excess  of the  amount
                                                     necessary  to pay  Note  Interest  and the  Monthly  Principal
                                                     required  to be paid on the Notes on any  Payment  Date  being
                                                     applied to reduce  the Note  Balance to zero no later than the
                                                     Stated Maturity of the Notes.

                                                     The "Overcollateralization Amount" for the Notes on any Payment
                                                     Date  will be  equal  to the  amount  by  which  the  Aggregate
                                                     Principal Balance of the Home Equity Loans as of the end of the
                                                     related  Remittance  Period  and any  amount in  deposit in the
                                                     Pre-Funding  Account at such time  disregarding any Pre-Funding
                                                     Earnings  exceed the Note  Balance for such  Payment Date after
                                                     taking into account payments of Monthly Principal. "Pre-Funding
                                                     Account  Earnings"  means for any  Payment  Date in the Funding
                                                     Period,  the  actual  investment  earnings  earned  during  the
                                                     previous   calendar  month  on  the   Pre-Funding   Account  as
                                                     calculated   by   the   Indenture   Trustee.    The   "Required
                                                     Overcollateralization Amount" for the Notes on any Payment Date
                                                     will be equal to the amount specified as such in the Indenture.
                                                     The  "Overcollateralization  Surplus"  for  the  Notes  on  any
                                                     Payment  Date  will  be  the  amount,  if  any,  by  which  the
                                                     Overcollateralization  Amount on such  Payment Date exceeds the
                                                     then  applicable  Required  Overcollateralization  Amount.  The
                                                     "Overcollateralization 


                                                        S-9




 

                                                     Deficit"  for the Notes on any Payment Date will be the amount,
                                                     if any, by which the Note  Balance on such  Payment Date (after
                                                     taking into account the Monthly Principal and Excess Cash to be
                                                     paid on such Payment  Date in  reduction  of the Note  Balance)
                                                     exceeds the sum of the Aggregate  Principal Balance of the Home
                                                     Equity  Loans at the end of the related  Remittance  Period and
                                                     any amount on deposit in the  Pre-Funding  Account at such time
                                                     disregarding any Pre-Funding Earnings.

                                                     The   Indenture    generally   provides   that   the   Required
                                                     Overcollateralization   Amount  may,  over  time,  decrease  or
                                                     increase,   subject  to  certain  floors,   caps  and  triggers
                                                     including    triggers   that   allow   the   related   Required
                                                     Overcollateralization  Amount to  decrease or "step down" based
                                                     on the  performance  of the Home Equity  Loans with  respect to
                                                     certain  delinquency rate tests specified in the Indenture.  In
                                                     addition,  Excess  Cash  will  be  applied  to the  payment  in
                                                     reduction  of principal of the Notes during the period that the
                                                     Home Equity Loans are unable to meet certain tests specified in
                                                     the Indenture based on delinquency  rates.  Any increase in the
                                                     Required   Overcollateralization   Amount   may  result  in  an
                                                     accelerated  amortization  of the  Notes  until  such  Required
                                                     Overcollateralization  Amount is reached,  and any  decrease in
                                                     the  Required  Overcollateralization  Amount  will  result in a
                                                     decelerated  amortization  of the  Notes  until  such  Required
                                                     Overcollateralization  Amount is reached.  See  "Description of
                                                     the Notes--Overcollateralization Feature" herein.

     G.  Insurance Policy..........................  Financial  Security  Assurance Inc. (the "Note  Insurer") will
                                                     issue   a   certificate   guaranty   insurance   policy   (the
                                                     "Insurance  Policy"))  pursuant  to which it will  irrevocably
                                                     and  unconditionally  guarantee  payment on each  Payment Date
                                                     to the  Indenture  Trustee for the benefit of the  Noteholders
                                                     of an  amount  equal  to the  related  Note  Interest  and any
                                                     Overcollateralization  Deficit  for  such  Payment  Date.  The
                                                     amount  of the  actual  payment,  if  any,  made  by the  Note
                                                     Insurer  to the  Noteholders  under  the  Insurance  Policy on
                                                     each  Payment  Date  (the   "Insured   Payment")  is  the  sum
                                                     (without  duplication)  of (i)  any  shortfall  in the  amount
                                                     required  to pay  the  related  Overcollateralization  Deficit
                                                     for such Payment  Date from a source other than the  Insurance
                                                     Policy,  (ii) any shortfall in the amount  required to pay the
                                                     related  Note  Interest  for such  Payment  Date from a source
                                                     other than the  Insurance  Policy and (iii) any  shortfall  in
                                                     the amount required to pay the related  Preference  Amount for
                                                     such  Payment  Date  from a source  other  than the  Insurance
                                                     Policy.  The  effect of the  Insurance  Policy is to  guaranty
                                                     the timely  payment of interest on, and the  ultimate  payment
                                                     of the  principal  amount of the  Notes.  Notwithstanding  the
                                                     foregoing,  the Note  Insurer is permitted at its sole option,
                                                     but is not  required,  to pay any  losses in  connection  with
                                                     the  liquidation of a Home Equity Loan in accordance  with the
                                                     Insurance Policy.

                                                     A "Preference  Amount" means any amount previously  distributed
                                                     to a Noteholder  recovered  from such  Noteholder as 


                                                        S-10




 
                                                     a voidable  preference by a trustee in  bankruptcy  pursuant to
                                                     the United States  Bankruptcy  Code in accordance with a final,
                                                     nonappealable order of a court having competent jurisdiction.

                                                     Except upon the occurrence of a Note Insurer Default,  the Note
                                                     Insurer shall have the right to exercise  certain rights of the
                                                     Noteholders, as specified in the Indenture, without any consent
                                                     of such  Noteholders;  and such  Noteholders  may exercise such
                                                     rights only with the prior written consent of the Note Insurer,
                                                     except as provided in the Indenture. In addition, to the extent
                                                     of unreimbursed  payments under the Insurance Policy,  the Note
                                                     Insurer will be subrogated to the rights of the  Noteholders on
                                                     which such Insured  Payments were made. In connection with each
                                                     Insured   Payment  on  a  Note,  the  Indenture   Trustee,   as
                                                     attorney-in-fact  for the holder  thereof,  will be required to
                                                     assign to the Note Insurer the rights of such  Noteholder  with
                                                     respect  to the  related  Note to the  extent  of such  Insured
                                                     Payment.  "Note Insurer Default" is defined under the Indenture
                                                     as (x) the  failure  by the  Note  Insurer  to make a  required
                                                     payment  under the  Insurance  Policy or (y) the  bankruptcy or
                                                     insolvency of the Note Insurer. See "The Note Insurance Policy"
                                                     herein.

                                                     The Note  Insurer  is a New York  monoline  insurance  company
                                                     engaged  in  the  business  of  writing   financial   guaranty
                                                     insurance,  principally  in respect of  securities  offered in
                                                     domestic  and  foreign  markets.  The  Note  Insurer's  claims
                                                     paying ability is rated "Aaa" by Moody's  Investors  Services,
                                                     Inc.  ("Moody's)  and  "AAA"  by each  of  Standard  &  Poor's
                                                     Ratings  Services,  a division of The  McGraw-Hill  Companies,
                                                     Inc.  ("Standard & Poor's"),  Fitch  Investors  Service,  L.P.
                                                     ("Fitch"),  Japan Rating and Investment Information,  Inc. and
                                                     Standard  &  Poor's   (Australia)  Pty.  Ltd.  See  "The  Note
                                                     Insurer" herein.

     I.  Stated Maturity ..........................  The Stated Maturity for the Notes is  ____________  (which has
                                                     been  determined  by adding  [18]  months to the last  Payment
                                                     Date  scheduled  for the  Initial  Home  Equity  Loan with the
                                                     latest stated  maturity).  It is  anticipated  that the actual
                                                     final  Payment  Date for the Notes  will  occur  significantly
                                                     earlier  than the Stated  Maturity.  See  "Certain  Prepayment
                                                     and Yield Considerations" herein.

Delinquency Advances
 and Compensating Interest:........................  Subject  to  the  Master  Servicer's  determination,   in  its
                                                     reasonable  business judgment,  that any proposed  Delinquency
                                                     Advance  not be  recoverable,  the  Master  Servicer  shall be
                                                     required  to remit to the  Indenture  Trustee  for  deposit to
                                                     the Note  Account out of the Master  Servicer's  own funds any
                                                     delinquent   payment  of   interest   with   respect  to  each
                                                     delinquent  Home Equity Loan,  which  payment was not received
                                                     on or prior to the  related  Monthly  Remittance  Date and was
                                                     not  theretofore   advanced  by  the  Master  Servicer.   Such
                                                     amounts of the Master  Servicer's  own funds so deposited  are
                                                     "Delinquency   Advances."   Such   Delinquency   Advances  are
                                                     reimbursable  to  the  Master  Servicer,  as  provided  in the


                                                        S-11



 
                                                     Servicing  Agreement.  To the extent that the Master  Servicer
                                                     previously  has made  Delinquency  Advances  with respect to a
                                                     Home  Equity  Loan  that  the  Master  Servicer   subsequently
                                                     determines to be  nonrecoverable,  the Master  Servicer  shall
                                                     be  entitled  to  reimbursement   from  the  Trust.  See  "The
                                                     Servicing Agreement" herein.

                                                     If a  prepayment  in full of a Home Equity Loan or a Prepayment
                                                     of at least  six times a  Mortgagor's  Monthly  Payment  occurs
                                                     during any calendar month, any difference  between the interest
                                                     collected from the Mortgagor in connection with such payoff and
                                                     the full month's  interest at the Coupon Rate that would be due
                                                     on the  related  due date  for  such  Home  Equity  Loan  (such
                                                     difference,  the "Compensating  Interest" (but not in excess of
                                                     the aggregate Servicing Fee for the related Remittance Period),
                                                     will be required to be deposited to the  Principal and Interest
                                                     Account  (or  if  such  difference  is an  excess,  the  Master
                                                     Servicer  shall  retain  such  excess)  on the next  succeeding
                                                     Monthly  Remittance  Date by the Master  Servicer  and shall be
                                                     included in the Monthly  Remittance Amount to be made available
                                                     to  the  Indenture  Trustee  on  the  next  succeeding  Monthly
                                                     Remittance Date.

Servicing Advances:..................................Subject  to  the  Master   Servicer   determination,   in  its
                                                     reasonable  business  judgment,  that any proposed advance not
                                                     be  recoverable,  the Master  Servicer will be required to pay
                                                     all  "out  of  pocket"  costs  and  expenses  incurred  in the
                                                     performance of its servicing obligations,  including,  but not
                                                     limited to, (i)  expenditures  in connection with a foreclosed
                                                     Home   Equity   Loan   prior  to  the   liquidation   thereof,
                                                     including,  without  limitation,  expenditures for real estate
                                                     property   taxes,   hazard   insurance   premiums,    property
                                                     restoration or preservation  ("Preservation  Expenses"),  (ii)
                                                     the  cost  of  any   enforcement   or  judicial   proceedings,
                                                     including  foreclosures  and (iii) the cost of the  management
                                                     and  liquidation of Property  acquired in  satisfaction of the
                                                     related  Mortgage.  Such costs and  expenses  will  constitute
                                                     "Servicing  Advances."  The  Master  Servicer  may  recover  a
                                                     Servicing  Advance  from  the  Trust  as  provided  under  the
                                                     Servicing Agreement.  See "The Servicing Agreement" herein.

Monthly Servicing Fee:.............................  The Master  Servicer will retain a fee (the  "Servicing  Fee")
                                                     equal to 0.50% per annum,  payable  monthly at one-twelfth the
                                                     annual  rate of the  then  outstanding  principal  balance  of
                                                     each Home  Equity  Loan  serviced  as of the first day of each
                                                     Remittance  Period.  The Master  Servicer will also be able to
                                                     retain  late  fees,  prepayment  charges,  and  certain  other
                                                     amounts  and  charges as  additional  servicing  compensation.
                                                     The  Master   Servicer  will   compensate  the  Backup  Master
                                                     Servicer out of the Servicing Fee.

The Initial Home Equity Loans......................  The Initial Home Equity Loans  consist of _____  nonconforming
                                                     home equity  loans,  of which _____ are fixed rate home equity
                                                     loans  and __ are  adjustable  rate  home  equity  loans,  and
                                                     including  any  note  or  other   instrument  of  indebtedness
                                                     relating  thereto (each a "Mortgage  Note").  The 



                                                        S-12



 
                                                     Initial  Home Equity Loans are secured by first and second lien
                                                     mortgages  or deeds of trust  primarily on  one-to-four  family
                                                     residential  properties  located  in  __  states.  No  Combined
                                                     Loan-to-Value  Ratio  relating to any Initial  Home Equity Loan
                                                     exceeded _____% as of the Cut-Off Date except for __ loans with
                                                     an   aggregate   Principal   Balance   of   $____________   (or
                                                     approximately  ____% of the Initial Aggregate Principal Balance
                                                     of  the  Initial  Home  Equity  Loans),  which  had a  Combined
                                                     Loan-to-Value  Ratio not greater than 125%. None of the Initial
                                                     Home  Equity  Loans  are  insured  by pool  mortgage  insurance
                                                     policies  or  primary  mortgage  insurance  policies;  however,
                                                     certain   payments  of  interest  and   principal  due  to  the
                                                     Noteholders  are  insured by the Note  Insurer  pursuant to the
                                                     Note Insurance Policy. See "The Note Insurance Policy" herein.

                                                     As of the Cut-Off Date,  the average  Principal  Balance of the
                                                     Initial  Home  Equity  Loans was  $_________.  The  minimum and
                                                     maximum Principal  Balances of the Initial Home Equity Loans as
                                                     of  the   Cut-Off   Date  were   $________   and   $__________,
                                                     respectively.  As of the Cutoff Date,  the interest  rates (the
                                                     "Coupon  Rates") of the Initial  Home Equity  Loans ranged from
                                                     _____% to  ______%;  the  weighted  average  Coupon Rate of the
                                                     Initial  Home  Equity  Loans  was  approximately  ______%;  the
                                                     weighted  average Combined  Loan-to-Value  Ratio of the Initial
                                                     Home  Equity  Loans  was  approximately  _____%;  the  weighted
                                                     average  remaining  term to maturity of the Initial Home Equity
                                                     Loans was approximately ___ months;  and the remaining terms to
                                                     maturity of the Initial Home Equity Loans ranged from __ months
                                                     to ___ months. As of the Cut-Off Date,  approximately _____% of
                                                     the  aggregate  Principal  Balance of the  Initial  Home Equity
                                                     Loans were secured by first mortgages and  approximately  ____%
                                                     of the aggregate  Principal  Balance of the Initial Home Equity
                                                     Loans were  secured by second  mortgages.  Initial  Home Equity
                                                     Loans containing  "balloon" payments  represented not more than
                                                     approximately  ____% of the aggregate  Principal Balance of the
                                                     Initial  Home Equity  Loans.  No Initial  Home Equity Loan will
                                                     mature later than ________,  ____. See "Description of the Home
                                                     Equity Loans" herein.

                                                     As of the Cut-off Date, the weighted  average  remaining period
                                                     to the next interest rate  adjustment  date for the  adjustable
                                                     rate  Initial Home Equity  Loans was  approximately  __ months;
                                                     each  adjustable  rate  Initial  Home  Equity Loan will have an
                                                     initial  payment  adjustment  __ months after the first payment
                                                     date, an initial cap of ____% above the related  initial Coupon
                                                     Rate (except for _ loans with an aggregate Principal Balance as
                                                     of the Cut-Off Date of  $__________  that adjust _ months after
                                                     the first  payment  date and have an initial cap of ____% above
                                                     the  related  initial  Coupon  Rate)  and  a  semi-annual  rate
                                                     adjustment  cap of ____% above the then current  interest  rate
                                                     for such adjustable rate Initial Home Equity Loan. The weighted
                                                     average Coupon Rate of the adjustable  rate Initial Home Equity
                                                     Loans was approximately  ______% per annum. 



                                                        S-13




 
                                                     The  adjustable  rate  Initial Home Equity Loans had a weighted
                                                     average  gross margin as of the Cut-off  Date of  approximately
                                                     _____%.  The  initial  gross  margin  for the  adjustable  rate
                                                     Initial Home Equity  Loans  ranged from _____% to ______%.  The
                                                     interest rates borne by the adjustable rate Initial Home Equity
                                                     Loans as of the  Cut-off  Date  ranged from _____% per annum to
                                                     ______% per annum. As of the Cut-off Date, the maximum rates at
                                                     which interest may accrue on the  adjustable  rate Initial Home
                                                     Equity  Loans (the  "Maximum  Rates")  ranged from  ______% per
                                                     annum to ______% per annum.  The  adjustable  rate Initial Home
                                                     Equity  Loans had a  weighted  average  Maximum  Rate as of the
                                                     Cut-off  Date of  approximately  ______%  per annum.  As of the
                                                     Cut-off Date, the minimum rates at which interest may accrue on
                                                     the  adjustable  rate Initial  Home Equity Loans (the  "Minimum
                                                     Rates")  ranged from _____% per annum to ______% per annum.  As
                                                     of the Cut-off Date, the weighted  average  Minimum Rate on the
                                                     Initial Home Equity Loans was approximately ______% per annum.


                                                     In addition to the Initial Home Equity Loans transferred to the
                                                     Issuer on the  Closing  Date,  the  Issuer  may  acquire  up to
                                                     approximately  $____________  aggregate  Principal  Balance  in
                                                     Subsequent Home Equity Loans. The Subsequent Home Equity Loans,
                                                     if  available,  will be originated or purchased by the Sponsor,
                                                     sold by the Sponsor in the ordinary course of its business,  to
                                                     the  Seller  and by the  Seller in the  ordinary  course of its
                                                     business, to the Transferor. The Transferor will then cause the
                                                     Subsequent  Home Equity Loans to be sold to the Depositor which
                                                     will convey such interests to the Issuer.  The Subsequent  Home
                                                     Equity Loans, as well as all Home Equity Loans, must conform to
                                                     certain specified characteristics.  See "--Pre-Funding Feature"
                                                     below.

Pre-Funding Feature................................  On  the  Closing  Date, approximately   $______________   (the
                                                     "Original  Pre-Funded  Amount")  will be  deposited  with  the
                                                     Indenture  Trustee  and used by the  Issuer  to  purchase  the
                                                     Subsequent  Home Equity  Loans.  The Issuer will be obligated,
                                                     subject to the  satisfaction of certain  conditions  described
                                                     herein,  to purchase  the  Subsequent  Home Equity  Loans from
                                                     time  to  time  during  the  Funding  Period,  subject  to the
                                                     availability  thereof.  In connection  with each purchase of a
                                                     Subsequent  Home Equity  Loan,  the Issuer will be required to
                                                     pay to  the  Depositor  a cash  purchase  price  equal  to the
                                                     Principal  Balance  thereof  as of the  related  Cut-Off  Date
                                                     from the  Pre-Funding  Account.  The Issuer may  purchase  the
                                                     Subsequent  Home Equity Loans only from the  Depositor and not
                                                     from any other  person  and the  Depositor  may  purchase  the
                                                     Subsequent  Home Equity  Loans only from an  affiliate  of the
                                                     Transferor  and not from any other  person.  See  "Description
                                                     of  the  Home  Equity  Loans--Conveyance  of  Subsequent  Home
                                                     Equity Loans" herein.

                                                     The "Funding  Period" is the period from the Closing Date until
                                                     the  earliest of (i) the date on which the amount on deposit in
                                                     the Pre-Funding Account is less than $______, (ii) the date


                                                        S-14



 


                                                     on which a Master Servicer  Termination  Event occurs under the
                                                     Servicing  Agreement  or  (iii)  July 31,  1998.  The  Original
                                                     Pre-Funded  Amount, as reduced from time to time by the  amount
                                                     thereof applied to the purchase of Subsequent Home Equity Loans
                                                     is  referred  to  herein  as  the   "Pre-Funded   Amount."  Any
                                                     Pre-Funded  Amount remaining in the Pre-Funding  Account at the
                                                     end  of  the  Funding   Period  will  be   distributed  to  the
                                                     Noteholders as an additional  distribution  of principal on the
                                                     Payment Date which follows the end of the Funding Period.

Capitalized Interest Account.......................  On the  Closing  Date,  a portion of the  proceeds of the sale
                                                     of the Notes will be  required to be  deposited  in an account
                                                     (the  "Capitalized  Interest  Account")  in  the  name  of the
                                                     Indenture  Trustee  on  behalf  of  the  Issuer.   The  amount
                                                     deposited   therein  will  be  used,  as  necessary,   by  the
                                                     Indenture  Trustee  during  the  Funding  Period  to fund  the
                                                     negative   carry  on  the  Pre-Funded   Amount.   Any  amounts
                                                     remaining in the Capitalized  Interest  Account on the Payment
                                                     Date  which  follows  the end of the  Funding  Period  and not
                                                     used for such  purpose on such  Payment  Date are  required to
                                                     be paid directly to the Transferor,  or an affiliate  thereof,
                                                     on such Payment Date.

                                                     The Home Equity Loans have been originated  using  underwriting
                                                     standards  that  are  less  stringent  than  the   underwriting
                                                     standards applied by other mortgage loan purchase programs such
                                                     as those  administered  by Fannie  Mae or by Freddie  Mac.  See
                                                     "Risk Factors--As a Result of the Underwriting Standards,  Home
                                                     Equity  Loans Are Likely to  Experience  Rates of  Delinquency,
                                                     Foreclosure   and   Bankruptcy   That  Are  Higher  Than  Those
                                                     Experienced  by  Home  Equity  Loans  Underwritten  in  a  More
                                                     Traditional Manner" herein.

Optional Redemption................................  The Master  Servicer  will have the right to purchase  all the
                                                     Home Equity  Loans on any  Monthly  Remittance  Date (each,  a
                                                     "Master  Servicer   Optional   Termination   Date")  when  the
                                                     aggregate  Principal  Balance of the Home  Equity  Loans as of
                                                     the end of the  preceding  Remittance  Period has  declined to
                                                     10% or less of the Initial  Aggregate  Principal  Balance plus
                                                     the   aggregate   outstanding   Principal   Balance   of   the
                                                     Subsequent  Home Equity Loans as of their  respective  Cut-Off
                                                     Dates (such sum, the "Maximum Collateral Amount"),).

Certain Federal Income Tax
Consequences.......................................  In  the  opinion  of  Tax  Counsel,  the  Issuer  will  not be
                                                     characterized   as  an  association   (or  a  publicly  traded
                                                     partnership)  taxable as a  corporation,  the Issuer  will not
                                                     be a taxable  mortgage  pool,  the Notes  will  evidence  debt
                                                     obligations  under  the  Internal  Revenue  Code of  1986,  as
                                                     amended (the "Code"),  and interest  paid or accrued  thereon,
                                                     including  original  issue  discount,  if any, will be taxable
                                                     to  nonexempt  Noteholders.  Payments on Notes held by foreign
                                                     persons  not  engaged in a U.S.  trade or  business  generally
                                                     will be exempt from United  States  withholding  tax,  subject
                                                     to compliance with  applicable  certification  procedures.  No



                                                        S-15



         


                                                     election  will be made to treat  the  Issuer,  the Home  Equity
                                                     Loans,  or the  arrangement  by which the Notes are issued as a
                                                     real estate mortgage  investment  conduit ("REMIC") for federal
                                                     income tax purposes. By acceptance of its Note, each Noteholder
                                                     will be  deemed  to have  agreed  to  treat  its Note as a debt
                                                     instrument  for  purposes  of  federal  and state  income  tax,
                                                     franchise tax and any other tax measured in whole or in part by
                                                     income.

                                                     It is not  anticipated  that  the  Notes  will be  issued  with
                                                     original  issue  discount as  described  in  "Material  Federal
                                                     Income   Tax   Consequences-Discount   and   Premium"   in  the
                                                     Prospectus.  The prepayment  assumption  that should be used in
                                                     determining the rate of accrual of original issue discount,  if
                                                     any, on the Notes is 25% HEP (as defined herein).  However,  no
                                                     representation   is  made  herein  as  to  the  rate  at  which
                                                     prepayments  actually will occur.  See "Certain  Prepayment and
                                                     Yield Considerations" herein.

                                                     The  Notes  will  not  represent   "real  estate  assets"  for
                                                     purposes  of  Section  856(c)(5)(A)  of the  Internal  Revenue
                                                     Code  of  1986,  as  amended,  or  "[l]oans.  . .  principally
                                                     secured by an  interest in real  property"  within the meaning
                                                     of Section 7701(a)(19)(C)(v) of the Code.

ERISA Considerations...............................  Subject  to  the   considerations   discussed   under   "ERISA
                                                     Considerations"  herein and in the  Prospectus,  the Notes may
                                                     be  acquired  and held by  employee  benefit  plans  and other
                                                     retirement  plans and  arrangements  subject to the provisions
                                                     of the Employee  Retirement  Income  Security Act of 1974,  as
                                                     amended  ("ERISA"),  or  Section  4975 of the  Code  (each,  a
                                                     "Plan").  The Issuer  believes  that the Notes will be treated
                                                     as debt obligations  without  significant  equity features for
                                                     purposes of  regulations  of the Department of Labor set forth
                                                     in 29 C.F.R.ss. 2510.3-101  (the  "Plan  Asset  Regulations").
                                                     Accordingly,  a  Plan  that  acquires  a  Note  should  not be
                                                     treated  as having  acquired a direct  interest  in the assets
                                                     of the Issuer  for  purposes  of the Plan  Asset  Regulations.
                                                     However,  even if the Notes are  treated as debt for  purposes
                                                     of the Plan Asset  Regulations,  the acquisition or holding of
                                                     the  Notes  by  or  on  behalf  of  a  Plan  still   could  be
                                                     considered  to give  rise to a  prohibited  transaction  under
                                                     certain  circumstances.  By  purchasing  a Note,  an  investor
                                                     will be deemed to  represent  either (i) that it is not a Plan
                                                     and  is not  acting  on  behalf  of a Plan  or  investing  the
                                                     assets of a Plan or (ii) that its  purchase  and  holding of a
                                                     Note  will be  covered  by a  Department  of Labor  Prohibited
                                                     Transaction  Class  Exemption.   See  "ERISA   Considerations"
                                                     herein.

Legal Investment
Considerations.....................................  The Notes will not constitute  "mortgage  related  securities"
                                                     for  purposes of the  Secondary  Mortgage  Market  Enhancement
                                                     Act of  1984  ("SMMEA").  Institutions  whose  activities  are
                                                     subject to review by federal or state  regulatory  authorities
                                                     may be or may  become  subject to  restrictions,  which may be
                                                     retroactively imposed by such regulatory  authorities,  on the


                                                        S-16



 

                                                     investment by such  institutions  in certain forms of mortgage
                                                     related  securities.  See  "Legal  Investment  Considerations"
                                                     herein and "Legal Investment" in the Prospectus.

Rating.............................................  It is a  condition  to the  issuance of the Notes that they be
                                                     rated  "AAA" by  Standard  &  Poor's  and  "Aaa"  by  Moody's.
                                                     (Moody's  and Standard & Poor's are  collectively  referred to
                                                     as  the  "Rating  Agencies").  A  security  rating  is  not  a
                                                     recommendation  to buy,  sell or  hold  securities  and may be
                                                     subject  to  revision  or   withdrawal  at  any  time  by  the
                                                     assigning Rating Agency.  See "Rating of the Notes" herein.

Risk Factors.......................................  For a discussion  of all material  risk factors that should be
                                                     considered by  prospective  investors in the Notes,  including
                                                     certain  yield  and  prepayment   risks,  see  "Risk  Factors"
                                                     herein and in the Prospectus.


                                                        S-17






                                  RISK FACTORS

         For a discussion of all material risk factors in connection with the
purchase of the Notes, prospective investors should consider, among other
things, the following risk factors (as well as the factors set forth under "Risk
Factors" in the Prospectus). Any statistical information presented below is
based upon the characteristics of the Initial Home Equity Loans as of the
Cut-Off Date. Such information does not take into account Subsequent Additional
Home Equity Loans and may vary as a result of the possibility that certain Home
Equity Loans may prepay in full or be removed from the pool of Home Equity Loans
prior to the Closing Date.

An Investment in the Notes May Be an Illiquid Investment which May Result in the
Holder Holding Such Investment to Maturity

         There is currently no secondary market for the Notes. The Underwriter
currently intends to make a market in the Notes, but it is under no obligation
to do so. There can be no assurance that a secondary market will develop or, if
a secondary market does develop, that it will provide the Noteholders with
liquidity of investment or that it will continue for the life of the Notes.

Given Its Limited Operating  History,  The Sponsor Does Not Have Any Significant
Historical Loss And Delinquency Data Relating To Its Home Equity Loan Portfolio

         The Sponsor began originating home equity loans in 1989. Prior to June
1997, the Sponsor sold all of its home equity loans in whole loan transactions
on a servicing released basis and consequently, the Sponsor has limited
historical loss and delinquency data relating to its home equity loan portfolio
that may be referred to for purposes of estimating the future delinquency and
loss experience of home equity loans similar to the Home Equity Loans being sold
to the Issuer. See "The Sponsor and Master Servicer--Historical Servicing
Experience of Master Servicer" herein.

The Master Servicer Has Limited Experience Servicing Home Equity Loans

         The servicing of home equity loans of the type originated or purchased
by the Sponsor requires special skill and diligence. The Master Servicer has
limited experience servicing home equity loans. In addition, the Master Servicer
is not a Federal National Mortgage Association (" FNMA ") approved servicer of
conventional home equity loans. Under the terms of the Servicing Agreement, the
Master Servicer will be responsible for the servicing of all the Home Equity
Loans and will directly service all of the Home Equity Loans. Any failure of the
Master Servicer to adequately service the Home Equity Loans may result in a
higher default rate which may result in accelerated prepayment on the Notes. In
addition, the Servicing Agreement provides that if the Master Servicer is
terminated, servicing of the Home Equity Loans will be transferred to the Master
Backup Servicer or, unless a Note Insurer Default has occurred and is
continuing, to another successor Master Servicer selected by the Note Insurer.
See "The Servicing Agreement" herein. During and immediately following a
servicing transfer, interruptions in servicing may occur and the Home Equity
Loans may suffer a higher default rate which may result in accelerated
prepayment on the Notes.

As a Result of the Underwriting Standards, Home Equity Loans Are Likely to
Experience Rates of Delinquency, Foreclosure and Bankruptcy That Are Higher Than
Those Experienced by Home Equity Loans Underwritten in a More Traditional Manner

         The Sponsor's underwriting standards generally are less stringent than
those of FNMA or the Federal Home Loan Mortgage Corporation ("FHLMC").)- with
respect to a borrower's capacity, collateral and in certain other respects. The
Home Equity Loans originated or acquired by the Sponsor will have been made to
borrowers that typically have limited access to traditional mortgage financing
for a variety of reasons, such as impaired past credit experience, limited
credit history, insufficient home equity value, or a high level of
debt-to-income ratios. As a result of this approach to underwriting, the Home
Equity Loans sold to the Issuer are likely to experience higher rates of
delinquencies, defaults and foreclosures than home equity loans underwritten in
a more traditional manner.


                                      S-18



         In addition, borrowers often have financing needs in excess of the
amount that the Sponsor's first lien mortgage underwriting guidelines described
under "The Sponsor and Master Servicer" herein would otherwise permit the
Sponsor to finance. In such circumstances, the Sponsor frequently offers a
"piggyback" second lien mortgage in addition to the Sponsor's first lien
mortgage to finance such excess amount up to a maximum Combined
Loan-to-Value-Ratio of 125%, and, with respect to any Home Equity Loans conveyed
to the Issuer, up to a maximum Combined Loan-to-Value Ratio of 100% [(except for
____ loans which had a Combined Loan-to Value-Ratio not greater than 125%)].
Although the Trust Estate does not contain any such "piggyback" second lien
mortgages secured by the same Properties that secure first lien mortgages that
are included in the Trust Estate, approximately ____% of the aggregate Principal
Balance of the Initial Home Equity Loans that are secured by first lien
mortgages are subject to piggyback second lien mortgages. As a result, although
the weighted average Combined Loan-to-Value Ratio of the Initial Home Equity
Loans as of the Cutoff Date is approximately ___%, borrowers with piggyback
second lien mortgages may have little or no equity in their homes. It is
expected that borrowers of such nonconforming Home Equity Loans with little or
no equity in their homes will have a higher incidence of default than borrowers
of such nonconforming loans with substantial equity in their homes. Any
increased prepayments on the Home Equity Loans resulting therefrom will be borne
by the Noteholders.

         No assurance can be given that the values of the Properties will not
decline from those on the dates the related Home Equity Loans were originated
and any such decline could render the information set forth herein with respect
to the Combined Loan-to-Value Ratios of such Home Equity Loans an unreliable
measure of security for the related debt. If the residential real estate market
should experience an overall decline in property values such that the
outstanding Principal Balances of the Home Equity Loans become equal to or
greater than the values of such Properties, the actual rate of delinquencies,
foreclosures and losses on the related Home Equity Loans could be higher than
those now generally experienced in the mortgage lending industry. Even assuming
that the Properties provide adequate security for the Home Equity Loans,
substantial delays could be encountered in connection with the foreclosure and
liquidation of defaulted Home Equity Loans and corresponding delays in the
receipt of related proceeds by Noteholders could occur. In the event that any
Properties fail to provide adequate security for the related Home Equity Loans,
any resulting losses will be covered by funds made available through operation
of the overcollateralization feature described herein, or, if necessary, by
amounts paid under the Insurance Policy to the extent of Note Interest due to
the Noteholders on the related Payment Date and the amount of any
Overcollateralization Deficit with respect to such Payment Date. See
"Description of the Home Equity Loans" and "The Servicing Agreement" herein.

The Distribution of Property Characteristics May Result in Increased Prepayments

         The Sponsor originates nonconforming home equity loans secured by
one-to-four-family residences, including townhomes and condominiums. The
Sponsor's systems do not track the type of property securing its home equity
loans and, consequently, there is no distribution provided herein of the type of
Properties securing the Home Equity Loans. Certain property types such as
single-family detached homes are generally considered better collateral than
other types, such as townhomes, because of relative stability in resale value,
the nature of the related Borrower, and other factors. There can be no assurance
that the Properties securing the Home Equity Loans are not disproportionately
comprised of less desirable property types. However, the Sponsor believes that a
substantial majority of the Initial Home Equity Loans are secured by
single-family detached homes. It is expected that borrowers with respect to less
desirable property types will have a higher incidence of default than borrowers
with respect to more desirable property types. Any increased prepayments on the
Home Equity Loans resulting therefrom will be borne by the Noteholders.

Pre-Funding Account May Adversely Affect Investment.

         If the principal amount of eligible Subsequent Home Equity Loans
available during the Funding Period and sold by the Depositor to the Issuer is
less than 100% of the Original Pre-Funded Amount, a prepayment of principal to
the Holders of the Notes will occur as described herein. In addition, any
conveyance of Subsequent Home Equity Loans is subject to the following
conditions, among others: (i) each such Subsequent Home Equity Loan must satisfy
the representations and warranties specified in the agreement pursuant to which
such Subsequent Home Equity Loans are caused to be transferred from the
Transferor to the Depositor and from the Depositor to the Issuer (each a
"Subsequent Transfer Agreement") and in the Loan Sale Agreement; (ii) the
Transferor will not select such Subsequent Home Equity Loans in a manner that it
believes is adverse to the interests of the Noteholders; (iii) the 

                                      S-19



Transferor  will  deliver or cause to be delivered  certain  opinions of counsel
with respect to the validity of the  conveyance of such  Subsequent  Home Equity
Loans;  and (iv) as of each Cut-Off  Date  applicable  thereto,  the Home Equity
Loans,  including  the  Subsequent  Home  Equity  Loans  to be  conveyed  by the
Depositor  to the Issuer as of such  Cut-Off  Date,  will  satisfy the  criteria
described  herein under  "Description  of the Home Equity  Loans--Conveyance  of
Subsequent Home Equity Loans" herein.

         To the extent that amounts on deposit in the Pre-Funding Account have
not been fully applied to the purchase of Subsequent Home Equity Loans by the
Issuer Estate by the end of the Funding Period, the Noteholders entitled to
receive principal on the related Payment Date will receive a prepayment of
principal in an amount equal to the amount remaining in the Pre-Funding Account
on the Payment Date following the end of the Funding Period. Although no
assurances can be given, the Transferor and Sponsor expect that the principal
amount of Subsequent Home Equity Loans sold to the Depositor for sale to the
Issuer will require the application of substantially all amounts on deposit in
the Pre-Funding Account and that there will be no material Prepayment to the
Noteholders from the Pre-Funding Account.

         Each Subsequent Home Equity Loan must satisfy the eligibility criteria
referred to above at the time of its addition. Following the transfer of
Subsequent Home Equity Loans to the Trust, the Transferor anticipates that the
aggregate characteristics of the Home Equity Loans will not vary significantly
from those of the Initial Home Equity Loans. See "Description of the Home Equity
Loans--Conveyance of Subsequent Home Equity Loans" herein.

Home Equity Loans Secured by Second Liens May Result in Delays in  Distributions
or Losses

         Because the Home Equity Loans are secured in certain cases by second
liens that are subordinate to the rights of the mortgagee or beneficiary under
the related first mortgage or deed of trust, the proceeds from any liquidation,
insurance or condemnation proceedings will be available to satisfy the
outstanding balance of such a second Home Equity Loan only to the extent that
the claims of such senior mortgagee or beneficiary have been satisfied in full,
including any related foreclosure costs. In addition, a junior mortgagee may not
foreclose on the property securing a second mortgage unless it forecloses
subject to the senior mortgage, in which case it must either pay the entire
amount due on the senior mortgage to the senior mortgagee at or prior to the
foreclosure sale or undertake the obligation to make payments on the senior
mortgage in the event the mortgagor is in default thereunder. In servicing
second mortgages in its portfolio, it is generally the Sponsor's practice to
satisfy the senior mortgage at or prior to the foreclosure sale. The Issuer will
have no source of funds to satisfy the senior mortgage or make payments due to
the senior mortgagee. The Master Servicer generally will be required to advance
such amounts in accordance with the Servicing Agreement. See "The Servicing
Agreement" herein.

         Even assuming that a Mortgaged Property provides adequate security for
the related Home Equity Loan, substantial delays could be encountered in
connection with the liquidation of a Home Equity Loan that is delinquent, and
resulting shortfalls in distributions to Noteholders could occur. Liquidation
expenses (such as legal fees, real estate taxes, and maintenance and
preservation expenses) will reduce the proceeds payable to Noteholders and
thereby reduce the security for the Home Equity Loans.

         Approximately _____% of the Initial Home Equity Loans by Principal
Balance as of the Cut-Off Date are secured by second mortgages or deeds of
trust. Home Equity Loans secured by second mortgages are entitled to proceeds
that remain from the sale of the related Mortgaged Property after any related
senior mortgage loan and prior statutory liens have been satisfied. In the event
that such proceeds are insufficient to satisfy such loans and prior liens in the
aggregate, the Issuer and, accordingly, the Noteholders, will bear (i) the risk
of delay in distributions while a deficiency judgment against the borrower is
sought and (ii) the risk of loss if the deficiency judgment cannot be obtained
or is not realized upon. See "Certain Legal Aspects of Home Equity Loans" in the
Prospectus.

Geographic Concentration of Properties May Result in Higher Losses if Particular
Regions Experience Downturns

         _____% and _____% of the Initial Home Equity Loans (in each case by
Initial Aggregate Principal Balance) are secured by Properties located in North
Carolina and Virginia respectively. Adverse economic 

                                      S-20



conditions  in North  Carolina or Virginia  (which may not affect real  property
values) may affect the timely  payment by  borrowers  of  scheduled  payments of
principal  and interest on such Home Equity Loans and,  accordingly,  the actual
rates of delinquencies,  foreclosures and losses on such Home Equity Loans could
be higher than those currently  experienced in the mortgage  lending industry in
general.

Prepayment of the Home Equity Loans May  Adversely  Affect the Yield to Maturity
of the Notes

         At least [90]% of the Initial Home Equity Loans may be prepaid by the
related Mortgagors in whole or in part, at any time without payment of any
prepayment fee or penalty. In addition, a substantial portion of the Initial
Home Equity Loans contain due-on-sale provisions which, to the extent enforced
by the Master Servicer, will result in prepayment of such Home Equity Loans. See
"Certain Prepayment and Yield Considerations" herein and "Certain Legal Aspects
of the Loans--Enforceability of Prepayment and Late Payment Fees" in the
Prospectus. The rate of prepayments on Home Equity Loans is sensitive to
prevailing interest rates. Generally, if prevailing interest rates fall
significantly below the interest rates on the fixed rate home equity loans, the
fixed rate home equity loans are likely to be subject to higher prepayment rates
than if prevailing rates remain at or above the interest rates on the fixed rate
home equity loans. In addition, in a declining interest rate environment,
adjustable rate home equity loans could be subject to higher prepayment rates
because of the availability of fixed rate home equity loans at the lower
interest rates. Conversely, if prevailing interest rates rise significantly, the
rate of prepayments on fixed rate and adjustable rate Home Equity Loans is
likely to decrease. In addition, repurchases or purchases from the Issuer of
Home Equity Loans required or permitted to be made by the Sponsor, [the Seller]
and the Master Servicer under the Loan Sale Agreement, the Loan Transfer
Agreement and the Servicing Agreement will have the same effect on the holders
of the Notes as a prepayment of the Home Equity Loans. Further, since
substantially all of the adjustable rate Home Equity Loans have initial payment
adjustment dates two years after the related first payment date and an initial
rate adjustment cap of 3% above the related initial Coupon Rate, borrowers under
adjustable rate Home Equity Loans may be more likely either to prepay
voluntarily or to default as a result of the potential for significantly higher
payments following such initial adjustment.

         The average life of the Notes, and, if purchased at other than par, the
yields realized by holders of the Notes will be sensitive to levels of payment
(including prepayments relating to the Home Equity Loans (the "Prepayments")) on
the Home Equity Loans.

         In general, the yield on a Note that is purchased at a premium from the
outstanding principal amount thereof will be adversely affected by a higher than
anticipated level of Prepayments of the Home Equity Loans and enhanced by a
lower than anticipated level. Conversely, the yield on a Note that is purchased
at a discount from the outstanding principal amount thereof will be enhanced by
a higher than anticipated level of Prepayments and adversely affected by a lower
than anticipated level. See "Certain Prepayment and Yield Considerations"
herein.

         Prepayments, liquidations, repurchases and purchases of the Home Equity
Loans will result in distributions to Noteholders of principal amounts that
would otherwise be distributed over the remaining terms of the Home Equity
Loans. The extent to which the yield to maturity of the Notes may vary from the
anticipated yield will depend upon the degree to which it is purchased at a
premium or discount and the degree to which the timing of payment thereon is
sensitive to prepayments, liquidations, repurchases and purchases of Home Equity
Loans. In the case of any Note purchased at a discount, an investor should
consider the risk that a slower than anticipated rate of principal payments on
the Home Equity Loans could result in an actual yield to such investor that is
lower than the anticipated yield and, in the case of any Note purchased at a
premium, the risk that a faster than anticipated rate of prepayments,
liquidations, repurchases and purchases could result in an actual yield to such
investor that is lower than the anticipated yield. Further, there can be no
assurance that Noteholders will be able to reinvest distributions in respect of
prepayments, liquidations, repurchases and purchases of the Home Equity Loans in
securities or other instruments that have a yield comparable to that of the
Note.

Credit Enhancement Does Not Apply to Prepayment Risk

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


                                      S-21



Payments of Excess Cash May Affect the Yield to Maturity on the Notes

         Excess Cash will be paid in reduction of the Note Balance on each
Payment Date to the extent the then applicable Required Overcollateralization
Amount exceeds the Overcollateralization Amount on such Payment Date. If
purchased at a premium or a discount, the yield to maturity on a Note will be
affected by the rate at which Excess Cash is paid to Noteholders in reduction of
the Note Balance. If the actual rate of such Excess Cash payments is slower than
the rate anticipated by an investor who purchases a Note at a discount, the
actual yield to such investor will be lower than such investor's anticipated
yield. If the actual rate of such Excess Cash payments is faster than the rate
anticipated by an investor who purchases a Note at a premium, the actual yield
to such investor will be lower than such investor's anticipated yield. The
amount of Excess Cash on any Payment Date will be affected by the actual amount
of interest received, collected or recovered by the Master Servicer in respect
of the Home Equity Loans during the related Remittance Period and such amount
will be influenced by changes in the weighted average of the Coupon Rates
resulting from prepayments and liquidations of Home Equity Loans and adjustments
in the Coupon Rates of the adjustable rate Home Equity Loans. The amount of
Excess Cash payments applied in reduction of the Note Balance on each Payment
Date will be based on the then applicable Required Overcollateralization Amount,
which may increase or decrease during the period the Notes remain outstanding.
The Indenture generally provides that the Required Overcollateralization Amount
may, over time, decrease or increase, subject to certain floors, caps and
triggers including triggers that allow the related Required
Overcollateralization Amount to decrease or "step down" based on the performance
on the Home Equity Loans with respect to certain delinquency rate tests
specified in the Indenture. Any increase in the Required Overcollateralization
Amount may result in an accelerated rate of amortization of the Notes until the
Overcollateralization Amount equals such Required Overcollateralization Amount
and any decrease in a Required Overcollateralization Amount will result in a
decelerated rate of amortization of the Notes until the Overcollateralization
Amount equals such Required Overcollateralization Amount. See "Certain
Prepayment and Yield Considerations" herein.

Notes are Non-Recourse Obligations

         The Notes will be non-recourse obligations solely of the Issuer and
will not represent an obligation of or interest in the Sponsor, the Seller, the
Master Servicer, the Owner Trustee, the Depositor, the Indenture Trustee, the
Depositor, the Note Insurer or any of their respective affiliates, except as
described herein. Neither the Notes nor the Home Equity Loans are or will be
guaranteed or insured by any governmental agency or instrumentality, or by the
Sponsor, the Seller, the Master Servicer, the Owner Trustee, the Depositor, the
Indenture Trustee or any of their respective affiliates. The Notes are covered
by the Insurance Policy, as and to the extent described under the caption "The
Note Insurance Policy" herein. The assets included in the Trust Estate payments
under the Insurance Policy, if any, will be the sole source of payments on the
Notes, and there will be no recourse to the Issuer, the Sponsor, the Seller, the
Master Servicer, the Owner Trustee, the Depositor, the Indenture Trustee or any
of their respective affiliates, or any other entity, in the event that such
assets or payments are insufficient or otherwise unavailable to make all
payments provided for under the Notes.

Book-Entry Registration May Reduce the Liquidity of the Notes

         Issuance of the Notes in book-entry form may reduce the liquidity of
the Notes in the secondary trading market because investors may be unwilling to
purchase Notes for which they cannot obtain physical certificates.

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

         Beneficial Owners may experience some delay in their receipt of
payments of interest of and principal on the Notes because such payments will be
forwarded by the Indenture Trustee to DTC and DTC will credit such payments to
the accounts of its Participants, which will thereafter credit them to the
accounts of Beneficial Owners either directly or indirectly through indirect
participants. See "Description of the Notes--Book-Entry Registration and
Definitive Notes" herein; "ANNEX A: Global Clearance, Settlement and Tax
Documentation Procedures" hereto and "Description of the Securities--Form of
Securities" in the Prospectus.


                                      S-22



Other Legal Considerations May Apply To The Origination, Servicing And
Collection Of The Home Equity Loans.

         Applicable state laws generally regulate interest rates and other
charges, require certain disclosures, and require licensing of the Sponsor. In
addition, other state laws, public policy and general principles of equity
relating to the protection of consumers, unfair and deceptive practices and debt
collection practices may apply to the origination, servicing and collection of
the Home Equity Loans. The Sponsor will be required to repurchase any Home
Equity Loans which, at the time of origination, did not comply with applicable
federal and state laws and regulations. Depending on the provisions of the
applicable law and the specific facts and circumstances involved, violations of
these laws, policies and principles may limit the ability of the Trust to
collect all or part of the principal of or interest on the Home Equity Loans,
may entitle the borrower to a refund of amounts previously paid and, in
addition, could subject the Sponsor to damages and administrative enforcement.
See "Certain Legal Aspects of Loans" in the Prospectus.

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

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

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

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

         In addition, approximately ___% of the Home Equity Loans will be
subject to the Riegle Community Development and Regulatory Improvement Act of
1994 (the "Riegle Act"), which incorporates the Home Ownership and Equity
Protection Act of 1994. The Riegle Act adds certain additional provisions to
Regulation Z, which is the implementing regulation of the Truth-in-Lending Act.
These provisions impose additional disclosure and other requirements on
creditors with respect to non-purchase money mortgage loans with high interest
rates or high upfront fees and charges. In general, mortgage loans within the
purview of the Riegle Act have annual percentage rates over 10% greater than the
yield on Treasury Securities of comparable maturity and/or fees and points which
exceed the greater of 8% of the total loan amount or $400. The provisions of the
Riegle Act apply on a mandatory basis to all applicable mortgage loans
originated on or after October 1, 1995. These provisions can impose specific
statutory liabilities upon creditors who fail to comply with their provisions
and may affect the enforceability of the related loans. In addition, any
assignee of the creditor would generally be subject to all claims and defenses
that the consumer could assert against the creditor, including, without
limitation, the right to rescind the home equity loan. The Sponsor will
represent and warrant in the Servicing Agreement that each Home Equity Loan was
originated in compliance with all applicable laws including the Truth-in-Lending
Act, as amended.

         Violations of certain provisions of these federal laws may limit the
ability of the Sponsor to collect all or part of the principal of or interest on
the Home Equity Loans and, in addition, could subject the Master Servicer or the
Sponsor to damages and administrative enforcement. The Master Servicer will be
required to repurchase any Home Equity Loans which, at the time of origination
did not comply with such federal laws or regulations. See "Certain Legal Aspects
of Loans" in the Prospectus.

Certain Origination Fees May Be Challenged in Legal Actions and, If Such Legal
Actions Were Successful, Lead to a Reduction in the Principal Balance of the
Home Equity Loan .

         Fees earned on the origination of loans, placement of related insurance
and other services provided by the Sponsor are often paid by the borrower out of
related loan proceeds. From time to time, in the ordinary course of their
businesses, originators of mortgage loans have been named in legal actions
brought by mortgagors challenging the amount or method of imposing or disclosing
such fees. To date, no such action has been decided against the Sponsor. If such
an action against the Sponsor with respect to any Home Equity Loan were
successful, a court 

                                      S-23



might  require that the  principal  balances of the related Home Equity Loans be
reduced by the amount of contested fees or charges.  Any such  reductions  could
result in substantial  realized  losses during one or more  Remittance  Periods,
potentially  requiring  accelerated  distributions in reduction of the Aggregate
Principal Balance of the Home Equity Loans.

Risk Associated with the Note Insurer.

         If the protection afforded by over-collateralization is insufficient
and if, upon the occurrence of a Overcollateralization Deficit, the Note Insurer
is unable to meet its obligations under the Note Insurance Policy, then the
holders of the Notes could experience a loss on their investment.



                            DESCRIPTION OF THE NOTES

         The Notes will be issued pursuant to the Indenture. The summaries of
certain provisions of the Indenture set forth below and under the caption "The
Agreements" in the Prospectus, while complete in material respects, do not
purport to be exhaustive. For more details regarding the terms of the Indenture,
prospective investors in the Notes are advised to review the Indenture, a copy
of which the Seller will provide (without exhibits) without charge upon written
request addressed to the Sponsor at 4830 Koger Boulevard, Greensboro, North
Carolina 27407.

General

         The Notes will be secured by the Trust Estate created by the Indenture.
The Notes represent non-recourse obligations of the Issuer, and proceeds of the
assets in the Trust Estate and payments under the Insurance Policy, if any, will
be the only sources of payments on the Notes. The Notes will not represent an
interest in or obligation of the Sponsor, the Master Servicer, the Indenture
Trustee, the Owner Trustee, the Depositor, the Underwriter, the Note Insurer,
any of their respective affiliates or any other entity, and will not represent
an interest in or recourse obligation of the Issuer.

         The assets of the Trust Estate will consist of (i) a pool of Home
Equity Loans, which is comprised of fixed rate home equity loans and adjustable
rate home equity loans secured by first and second lien mortgages or deeds of
trust on the Properties, and including the related Mortgage Notes; (ii) all
payments in respect of principal and interest on the Home Equity Loans (other
than any principal or interest payments due thereon on or prior to the
applicable Cut-off Date); (iii) security interests in the Properties; (iv) the
Issuer's rights under the Sales Agreement and the Servicing Agreement; and (v)
certain other property.

         All payments on the Notes will be made by or on behalf of the Indenture
Trustee to each Noteholder of record on the Record Date for the related Payment
Date. Payments on Notes issued in book-entry form will be made by or on behalf
of the Indenture Trustee to DTC. Payments on Definitive Notes generally will be
made either (i) by check mailed to the address of each Noteholder as it appears
in the register maintained by the Indenture Trustee or (ii) by wire transfer of
immediately available funds to the account of a Noteholder, if such Noteholder
(a) is the registered holder of Definitive Notes having an initial principal
amount of at least $1,000,000 and (b) has provided the Indenture Trustee with
wiring instructions in writing five days prior to the related Record Date or has
provided the Indenture Trustee with such instructions for any previous Payment
Date. A fee may be charged by the Indenture Trustee to a Noteholder of
Definitive Notes for any payment made by wire transfer. Notwithstanding the
above, the final payment in redemption of any Definitive Note will be made only
upon presentation and surrender of such Definitive Note at the office or agency
designated by the Indenture Trustee for that purpose.

         The Notes will be issued in denominations of not less than $25,000
principal amount and in integral dollar multiples of $1,000 in excess thereof,
with the exception of one Note which may be issued in a lesser amount.


                                      S-24



Book-Entry Registration and Definitive Notes

         The Notes initially will be Book-Entry Notes (the "Book-Entry Notes").
Beneficial Owners will hold such Notes through DTC, in the United States, or
Cedel or Euroclear, in Europe, if they are participants of such systems, or
indirectly through organizations that are participants in such systems. The
Book-Entry Notes initially will be registered in the name of Cede & Co., the
nominee of DTC. Cedel and Euroclear will hold omnibus positions on behalf of
Cedel Participants and Euroclear Participants, respectively, through customers'
securities accounts in Cedel's and Euroclear's names on the books of their
respective depositaries which in turn will hold such positions in customers'
securities accounts in the depositaries' names on the books of DTC. Citibank
N.A. ("Citibank") will act as depositary for Cedel, and Morgan Guaranty Trust
Company of New York ("Morgan") will act as depositary for Euroclear (Citibank
and Morgan, in such capacities, individually the "Relevant Depositary" and
collectively, the "European Depositaries"). Except as described below, no person
acquiring a Book-Entry Note will be entitled to receive a Definitive Note.
Unless and until Definitive Notes are issued, it is anticipated that the only
"Noteholder" will be Cede & Co., as nominee of DTC or Citibank or Morgan, as
nominees of Cedel and Euroclear, respectively. Beneficial Owners will not be
Noteholders as that term is used in the Indenture. Beneficial Owners are
permitted to exercise their rights only indirectly through DTC and its
Participants (including Cedel and Euroclear).

         The beneficial ownership of a Book-Entry Note will be recorded on the
records of the brokerage firm, bank, thrift institution or other financial
intermediary (each, a "Financial Intermediary") that maintains the Beneficial
Owner's account for such purpose. In turn, the Financial Intermediary's
ownership of such Book-Entry Note 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, if the Beneficial
Owner's Financial Intermediary is not a Participant and on the records of Cedel
or Euroclear, as appropriate).

         Beneficial Owners will receive all payments of principal of, and
interest on, the Notes from the Indenture Trustee through DTC and its
Participants (including Cedel and Euroclear). While the Notes are outstanding
(except under the circumstances described below), under the rules, regulations
and procedures creating and affecting DTC and its operations (the "Rules"), DTC
is required to make book-entry transfers among Participants on whose behalf it
acts with respect to the Notes and is required to receive and transmit payments
of principal of, and interest on, such Notes. Participants and indirect
participants with whom Beneficial Owners have accounts with respect to
Book-Entry Notes are similarly required to make book-entry transfers and receive
and transmit such payments on behalf of their respective Beneficial Owners.
Accordingly, although Beneficial Owners will not possess certificates, the Rules
provide a mechanism by which Beneficial Owners will receive payments and will be
able to transfer their interests.

         Beneficial Owners will not receive or be entitled to receive
certificates representing their respective interests in the Notes, except under
the limited circumstances described below. Unless and until Definitive Notes are
issued, Beneficial Owners who are not Participants may transfer ownership of
Notes only through Participants and indirect participants by instructing such
Participants and indirect participants to transfer Notes, by book-entry
transfer, through DTC for the account of the purchasers of such Notes, which
account is maintained with their respective Participants. Under the Rules and in
accordance with DTC's normal procedures, transfers of ownership of Notes 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 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 Participants 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 or Euroclear Participant will be received with value on the DTC
settlement date but will be available in the relevant Cedel or Euroclear cash
account only as of the business day following settlement in DTC. For information
with respect to tax documentation procedures relating to the Notes, see
"Material Federal Income Tax Consequences--Debt Securities Backup Withholding,"
and "--Foreign Investors" in the Prospectus and "--Information Reporting and
Backup Withholding" in "ANNEX A: Global Clearance, Settlement and Tax
Documentation Procedures--Certain U.S. Federal Income Tax Documentation
Requirements" hereto.


                                      S-25



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

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

         DTC, which is a New York-chartered limited purpose trust company,
performs services for its participants ("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 Participant in the Book-Entry
Notes, whether held for its own account or as a nominee for another person. In
general, beneficial ownership of Book-Entry Notes will be subject to the rules,
regulations and procedures governing DTC and its Participants as in effect from
time to time.

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

         Euroclear was created in 1968 to hold securities for its participants
("Euroclear Participants") and to clear and settle transactions between
Euroclear Participants, through simultaneous electronic book-entry delivery
against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may be settled through Euroclear in any of 32 currencies,
including United States Dollars. Euroclear provides 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 that 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
(the "Federal Reserve Board") 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 

                                      S-26



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  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.

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

         Under a book-entry format, Beneficial Owners may experience some delay
in their receipt of payments because such payments will be forwarded by the
Indenture Trustee to Cede & Co. Payments with respect to Notes held through
Cedel or Euroclear will be credited to the cash accounts of Cedel Participants
or Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by the Relevant Depositary. Such payments
will be subject to tax reporting in accordance with relevant United States tax
laws and regulations. See "Material Federal Income Tax Consequences--Debt
Securities," "--Backup Withholding," and "--Foreign Investors" in the Prospectus
and "--Information Reporting and Backup Withholding" in "ANNEX A: Global
Clearance, Settlement and Tax Documentation Procedures--Certain U.S. Federal
Income Tax Documentation Requirements" hereto. Because DTC has indicated that it
will act only on behalf of Financial Intermediaries, the ability of Beneficial
Owners to pledge Book-Entry Notes to persons or entities that do not participate
in the depository system or otherwise take actions in respect of such Book-Entry
Notes may be limited due to the lack of physical certificates representing such
Book-Entry Notes. In addition, issuance of the Book-Entry Notes in book-entry
form may reduce the liquidity of such Notes in the secondary market because
certain potential investors may be unwilling to purchase Notes for which they
cannot obtain physical certificates.

         The monthly and annual statements with respect to the Home Equity Loans
and the Notes as described under "--Reports to Noteholders" herein will be
provided by the Indenture Trustee to Cede & Co., as nominee of DTC and a
Noteholder, and may be made available by such entity to Beneficial Owners upon
request, in accordance with the Rules, and to the Financial Intermediaries to
whose DTC accounts the related Book-Entry Notes are credited.

         DTC has advised the Indenture Trustee that, unless and until Definitive
Notes are issued, DTC will take any action permitted to be taken by a Noteholder
under the Indenture only at the direction of one or more Financial
Intermediaries to whose DTC accounts the Book-Entry Notes are credited, to the
extent that such actions are taken on behalf of Financial Intermediaries whose
holdings include such Book-Entry Notes. Cedel or the Euroclear Operator, as the
case may be, will take any other action permitted to be taken by a Noteholder
under the Indenture on behalf of a Cedel Participant or Euroclear Participant
only in accordance with its relevant rules and procedures and subject to the
ability of the Relevant Depositary to effect such actions on its behalf through
DTC. DTC may take actions, at the direction of the related Participants, with
respect to some Notes that conflict with actions taken with respect to other
Notes.

         Definitive Notes will be issued in registered form to Beneficial
Owners, or their nominees, rather than to DTC, only if (i) DTC or the Issuer
advises the Indenture Trustee in writing that DTC is no longer willing or able
to discharge properly its responsibilities as nominee and depositary with
respect to the Notes and the Issuer or the Indenture Trustee is unable to locate
a qualified successor, (ii) the Issuer, at its option, advises the Indenture
Trustee that it elects to terminate the book-entry system through DTC, or (iii)
after a Note Event of Default under the Indenture, the Beneficial Owners
representing not less than 51% of the Note Balance of the Book-Entry Notes
advise the Indenture Trustee and DTC that the book-entry system is no longer in
the best interests of such Beneficial Owners. Upon issuance of Definitive Notes
to Beneficial Owners, such Notes will be transferable directly (and not
exclusively on a book-entry basis) and registered holders will deal directly
with the Indenture Trustee with respect to transfers, notices and payments. See
"Description of the Securities--General" in the Prospectus.

         Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Indenture Trustee will be required to use its best
efforts to notify all Beneficial Owners of the occurrence of such event and the
availability through DTC of Definitive Notes. Upon surrender by DTC of the
global certificates representing the 

                                      S-27



Book-Entry  Notes and instructions for  re-registration, the Indenture  Trustee
will issue Definitive Notes and thereafter the Indenture Trustee will recognize
the holders of such Definitive Notes as Noteholders under the Indenture.

         Although DTC, Cedel and Euroclear have agreed to the foregoing
procedures in order to facilitate transfer of Notes 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.

Assignment of Home Equity Loans

         The Initial Home Equity Loans were, and the Subsequent Home Equity
Loans will be, originated by the Sponsor or acquired by the Sponsor through its
network of retail branches, brokers and correspondents, sold to the Seller in
the ordinary course of the Sponsor's business and transferred by the Seller in
the ordinary course of the Seller's business to the Transferor. On the Closing
Date, with respect to the Initial Home Equity Loans (and on the related
Subsequent Transfer Date, with respect to the Subsequent Home Equity Loans), the
Transferor will cause such interests to be conveyed to the Depositor who in turn
will convey such interests to the Issuer.

         At the time of issuance of the Notes, the Issuer will pledge all of its
right, title and interest in and to the Home Equity Loans, including all
principal and interest due on each such Home Equity Loan after the applicable
Cut-off Dates, without recourse, to the Indenture Trustee pursuant to the
Indenture as collateral for the Notes; provided, however, that the Seller will
reserve and retain all its right, title and interest in and to principal and
interest due on such Home Equity Loan on or prior to the applicable Cut-off Date
(whether or not received on or prior to such Cut-off Date), and to prepayments
received on or prior to the applicable Cut-off Date. The Indenture Trustee,
concurrently with such assignment, will authenticate and deliver the Notes at
the direction of the Issuer in exchange for, among other things, the Home Equity
Loans.

         In connection with the transfer and assignment of the Home Equity Loans
on the Closing Day or the Subsequent Transfer Date, as applicable, the Indenture
will require the Issuer:

         (i) to deliver without recourse to the Indenture Trustee or an
affiliate of the Indenture Trustee (the "Custodian") on behalf of the Indenture
Trustee on the Closing Date or the Subsequent Transfer Date, as applicable,
identified in the schedule of Home Equity Loans (the "Schedule of Home Equity
Loans") (A) the original Mortgage Notes, endorsed in blank or to the order of
the Indenture Trustee, (B) (I) the original title insurance commitment or a copy
thereof certified as a true copy by the closing agent or the Sponsor, or if
available, the original title insurance policy or a copy certified by the issuer
of the title insurance policy or (II) the attorney's opinion of title, (C)
originals or copies of all intervening assignments, if any, certified as true
copies by the closing agent or the Sponsor, showing a complete chain of title
from origination to the Indenture Trustee, including warehousing assignments, if
recorded, (D) originals of all assumption and modification agreements, if any
and (E) either: (1) the original Mortgage, with evidence of recording thereon
(if such original Mortgage has been returned to Sponsor from the applicable
recording office) or a copy (if such original Mortgage has not been returned to
Sponsor from the applicable recording office) of the Mortgage certified as a
true copy by the closing agent or the Sponsor or (2) a copy of the Mortgage
certified by the public recording office in those instances where the original
recorded Mortgage has been lost or retained by the recording office;

         (ii) to cause, within 60 days following the Closing Date or the
Subsequent Transfer Date, as applicable, assignments of the Mortgages to "The
Chase Manhattan Bank, as Indenture Trustee of First Greensboro Home Equity Loan
Trust 1998-1 under the Indenture dated as of June __, 1998" to be submitted for
recording in the appropriate jurisdictions; provided, however, that the Issuer
shall not be required to prepare any assignment of mortgage for a Mortgage with
respect to which the original recording information has not yet been received
from the recording office; provided, further, that the Issuer shall not be
required to record an assignment of a mortgage if the Issuer furnishes to the
Indenture Trustee, the Note Insurer and the Rating Agencies, on or before the
Closing Date or the Subsequent Transfer Date, as applicable, with respect to the
Home Equity Loans, at the Issuer's expense, an opinion of counsel with respect
to the relevant jurisdiction that such recording is not required to perfect the
Indenture Trustee's interests in the related Mortgages Loans (in form
satisfactory to the Indenture Trustee, the Note Insurer and the Rating
Agencies); and


                                      S-28



         (iii) to deliver the title insurance policy, the original Mortgages and
such recorded assignments, together with originals or duly certified copies of
any and all prior assignments (other than unrecorded warehouse assignments), to
the Custodian on behalf of the Indenture Trustee within 15 days of receipt
thereof by the Issuer (but in any event, with respect to any Mortgage as to
which original recording information has been made available to the Issuer,
within one year after the Closing Date or the Subsequent Transfer Date, as
applicable, as the case may be).

         The Indenture Trustee will agree, for the benefit of the Noteholders,
to cause the Custodian to review each Mortgage File within 45 days after the
Closing Date or the Subsequent Transfer Date, as applicable, as the case may be
(or the date of receipt of any documents delivered to the Indenture Trustee
after the Closing Date), to ascertain that all required documents (or certified
copies of documents) have been executed and received.

         If the Custodian on behalf of the Indenture Trustee during such 45-day
period finds any document constituting a part of the documents delivered to the
Indenture Trustee pursuant to the Loan Sale Agreement (the "Mortgage File,"
which is not properly executed, has not been received, is unrelated to the Home
Equity Loans or that any Home Equity Loan does not conform in a material respect
to the description thereof as set forth in the Schedule of Home Equity Loans,
the Custodian on behalf of the Indenture Trustee will be required to promptly
notify the Depositor, the Seller, the Sponsor, the Noteholders and the Note
Insurer. The Seller and Sponsor will agree in the Servicing Agreement to use
reasonable efforts to remedy a material defect in a document constituting part
of a Mortgage File of which it is so notified by the Custodian on behalf of the
Indenture Trustee. If, however, within 90 days after such notice to it
respecting such defect the Seller shall not have remedied the defect and the
defect materially and adversely affects the interest in the related Home Equity
Loan of the Noteholders or the Note Insurer, the Seller or Sponsor will be
required on the next succeeding Monthly Remittance Date to (or will cause an
affiliate of the Seller to) (i) substitute in lieu of such Home Equity Loan a
Qualified Replacement Mortgage (as such is defined in the Loan Sale
Agreement)and deliver an amount equal to the excess, if any, of the Principal
Balance of the Home Equity Loan being replaced over the outstanding principal
balance of the replacement Home Equity Loan plus interest (the "Substitution
Amount") to the Indenture Trustee on behalf of the Trust as part of the Monthly
Remittance remitted by the Master Servicer on such Monthly Remittance Date or
(ii) purchase such Home Equity Loan at a purchase price equal to the Loan
Purchase Price thereof, which purchase price shall be delivered to the Trust
along with the Monthly Remittance Amount remitted by the Master Servicer on such
Monthly Remittance Date.

         In addition to the foregoing, the Custodian on behalf of the Indenture
Trustee has agreed to make a review during the 12th month after the Closing Date
indicating the current status of the exceptions previously indicated on the pool
certification (the "Final Certification"). After delivery of the Final
Certification, the Custodian, on behalf of the Indenture Trustee and the Master
Servicer shall provide to Note Insurer no less frequently than monthly updated
certifications indicating the then current status of exceptions, until all such
exceptions have been eliminated.

Payments on the Notes

         Payments on the Notes will be made by the Indenture Trustee (in such
capacity, the "Paying Agent") on each Payment Date, commencing with the Payment
Date in July, 1998, to Noteholders as of the Record Date in an amount equal to
the product of such Noteholders' Percentage Interest and the amount paid in
respect of the Notes. The "Percentage Interest" represented by any Note will be
equal to the percentage obtained by dividing the aggregate principal balance of
such Note by the Note Balance.

         On each Payment Date, the Paying Agent will be required to pay the
following amounts, in the following order of priority, out of Available Funds:

                  (a) to the Note Insurer, the aggregate amount necessary to
         reimburse the Note Insurer for any unreimbursed payments of Insured
         Payments (together with interest thereon at the Late Payment Rate
         specified in the Insurance Agreement) in respect of the Notes on prior
         Payment Dates and the amount of any unpaid Note Insurer Premiums for
         prior Payment Dates (together with interest thereon at the Late Payment
         Rate specified in the Insurance Agreement); provided, however, that the
         Note Insurer shall be paid unreimbursed Insured Payments and unpaid
         Note Insurer Premiums (and any interest thereon) only after 

                                      S-29



         Noteholders have received Note Interest and any Overcollateralization
         Deficit with respect to such Payment Date;

                  (b) to the Noteholders, Note Interest with respect to such
         Payment Date;

                  (c) to the Noteholders, the amount of Monthly Principal for
         the Notes with respect to such Payment Date, in reduction of the Note
         Balance until such Note Balance is reduced to zero;

                  (d) to the Noteholders, on the first payment Date following
         the end of the Funding Period, all amounts remaining in the Pre-Funding
         Account to the extent not used to purchase Subsequent Home Equity Loans
         during such Funding Period;

                  (e) to the Noteholders, in reduction of the Note Balance, the
         amount, if any, equal to the Excess Cash Payment with respect to such
         Payment Date; and

                  (f) to the Note Insurer, any amounts due and owing under the
         Insurance Agreement that are not described in clause (a) above.

Any Available Funds remaining after application in the manner specified above
will be released to the holder(s) of the Residual Interest on such Payment Date,
free from the lien of the Indenture Trustee, and such amounts will not be
available to make payments on the Notes or payments to the Note Insurer on any
subsequent Payment Date.

         In the event that, with respect to a particular Payment Date, Available
Funds on such date are not sufficient to pay any portion of Note Interest, the
Indenture Trustee will file a claim on the Insurance Policy in an amount equal
to such deficiency and apply the Insured Payment in respect of such claim to the
payment of the deficiency in such Note Interest. In addition, the Indenture
Trustee will file a claim on the Insurance Policy in an amount equal to any
Overcollateralization Deficit on a Payment Date (after taking into account
payments in respect of Monthly Principal and Excess Cash on such Payment Date)
and apply the portion of the Insured Payment related to such
Overcollateralization Deficit to reduce the Note Balance on such Payment Date by
the amount of such Overcollateralization Deficit. Any Insured Payment paid in
respect of the Notes to make up any Overcollateralization Deficit shall be paid
to the Noteholders, in reduction of the Note Balance, until such Note Balance is
reduced to zero.

         In no event will the aggregate payments of principal to Noteholders
exceed the Original Note Balance.

         "Note Interest" for any Payment Date will be an amount equal to
interest accrued during the related Interest Period at the Note Interest Rate on
the Note Balance as of the preceding Payment Date (after giving effect to the
payment, if any, in reduction of principal made on the Notes on such preceding
Payment Date).

         All calculations of interest on the Notes will be computed on the basis
of a year of 360 days and of twelve 30 day months.

         The "Note Interest Rate" for each Interest Period prior to the Initial
Redemption Date will be a per annum rate equal to _____%, and for each Interest
Period thereafter, a per annum rate equal to _____%.

         The "Note Balance" will equal, as of any Payment Date, the Original
Note Balance less all Monthly Principal and Excess Cash paid to the Noteholders
on previous Payment Dates in reduction of the Note Balance (exclusive, for the
sole purpose of effecting the Note Insurer's subrogation rights, of payments
made by the Note Insurer in respect of any Overcollateralization Deficit under
the Insurance Policy, except to the extent reimbursed to the Note Insurer
pursuant to the Indenture).

         "Monthly Principal" for any Payment Date will be an amount equal to the
Principal Remittance Amount reduced by the amount of any Overcollateralization
Reduction Amount with respect to such Payment Date.


                                      S-30



         "Principal Remittance Amount" means, as of any Monthly Remittance Date,
the sum, without duplication, of the following: (i) the principal actually
collected by the Master Servicer with respect to Home Equity Loans during the
related Remittance Period, (ii) the Principal Balance of each such Home Equity
Loan that was purchased from the Indenture Trustee prior to such Monthly
Remittance Date, to the extent such Principal Balance was actually deposited in
the Principal and Interest Account, (iii) any Substitution Amounts relating to
principal delivered by the Sponsor or Seller in connection with a substitution
of a Home Equity Loan, to the extent such Substitution Amounts were actually
deposited in the Principal and Interest Account on or prior to such Monthly
Remittance Date, and (iv) the principal portion of all Net Liquidation Proceeds
actually collected by the Master Servicer with respect to such Home Equity Loans
during the related Remittance Period (to the extent such Net Liquidation
Proceeds related to principal).

         The "Principal Balance" means, with respect to each Home Equity Loan
and as of any date of determination, the actual outstanding principal balance
thereof on the Cut-Off Date with respect to the Initial Home Equity Loans, or
relevant Subsequent Cut-Off Date with respect to the Subsequent Home Equity
Loans, excluding payments of principal due prior to the Cut-Off Date or
Subsequent Cut-Off Date, as the case may be, whether or not received, less any
principal payments relating to such Home Equity Loan included in previous
Monthly Remittance Amounts, provided, however, that the Principal Balance for
any Home Equity Loan that has become a Liquidated Loan shall be zero as of the
first day of the Remittance Period following the Remittance Period in which such
Home Equity Loan becomes a Liquidated Loan, and at all times thereafter.

         "Determination Date" means, as to any Payment Date, the last day of the
Remittance Period relating to such Payment Date.

         "Liquidation Proceeds" means, with respect to any Liquidated Loan, all
amounts (including the proceeds of any Insurance Policy) recovered by the Master
Servicer in connection with such Liquidated Loan, whether through trustee's
sale, foreclosure sale or otherwise.

         "Prepayment" means any payment of principal of a Home Equity Loan which
is received by the Master Servicer in advance of the scheduled due date for the
payment of such principal and which is not accompanied by an amount of interest
representing the full amount of scheduled interest due in any month or months
subsequent to the month of prepayment. Substitution Amounts, the portion of the
purchase price of any Home Equity Loan required to be repurchased or substituted
by the Sponsor pursuant to the Loan Sale Agreement or purchased by the Master
Servicer pursuant to the Servicing Agreement representing principal and the
proceeds of any Insurance Policy which are to be applied as a payment of
principal on the related Home Equity Loan shall be deemed to be Prepayments.

         "Liquidated Loan" means any Home Equity Loan as to which a Final
Recovery Determination has been made.

         "Final Recovery Determination" means, with respect to any defaulted
Home Equity Loan or REO Property (other than a Home Equity Loan purchased by the
Sponsor, the Transferor, the Depositor or the Master Servicer), a determination
made by the Master Servicer that all Liquidation Proceeds which the Master
Servicer, in its reasonable business judgment expects to be finally recoverable
in respect thereof have been so recovered or that the Master Servicer believes
in its reasonable business judgment the cost of obtaining any additional
recoveries therefrom would exceed the amount of such recoveries.

         "Available Funds" with respect to any Payment Date will consist of the
sum of the amounts described in clauses (a) through (g) below, less (i) the
Administrative Fee Amount in respect of such Payment Date, (ii) Servicing
Advances previously made that are reimbursable to the Master Servicer (other
than those included in liquidation expenses for any Liquidated Loan and already
reimbursed from the related Liquidation Proceeds) in such Remittance Period to
the extent permitted by the Servicing Agreement and (iii) the aggregate amounts
(A) deposited into the Principal and Interest Account or Note Account that may
not be withdrawn therefrom pursuant to a final and nonappealable order of a
United States bankruptcy court of competent jurisdiction imposing a stay
pursuant to Section 362 of the United States Bankruptcy Code and that would
otherwise have been included in Available Funds on such Payment Date and (B)
received by the Indenture Trustee that are recoverable and sought to be
recovered from the Issuer as a voidable preference by a trustee in bankruptcy
pursuant to the United States Bankruptcy Code in accordance with a final
nonappealable order of a court of competent jurisdiction:


                                      S-31



                  (a) all scheduled payments of interest received with respect
         to the Home Equity Loans and due during the related Remittance Period
         and all other interest payments on or in respect of the Home Equity
         Loans received by or on behalf of the Master Servicer during the
         related Remittance Period, net of amounts representing interest accrued
         on such Home Equity Loans in respect of any period prior to the
         applicable Cut-off Dates, plus any Compensating Interest Payments made
         by the Master Servicer in respect of the related Home Equity Loans and
         any net income from related REO Properties for such Remittance Period;

                  (b) all scheduled payments of principal received with respect
         to the Home Equity Loans and due during the related Remittance Period
         and all other principal payments (including Prepayments received or
         deemed to be received during the related Remittance Period in respect
         of the Home Equity Loans;

                  (c) the aggregate of any proceeds from or in respect of any
         policy of insurance covering a Mortgaged Property that are received
         during the related Remittance Period and applied by the Master Servicer
         to reduce the Principal Balance of the related Home Equity Loan
         ("Insurance Proceeds") (which proceeds will include any deductible
         payable by the Master Servicer with respect to a blanket insurance
         policy pursuant to the Servicing Agreement and the proceeds from any
         fidelity bond or errors and omission policy pursuant to the Servicing
         Agreement, net of any component thereof covering any expenses incurred
         by or on behalf of the Master Servicer and specifically reimbursable
         under the Servicing Agreement);

                  (d) the aggregate of any other proceeds received by the Master
         Servicer during the related Remittance Period in connection with the
         liquidation of any Mortgaged Property securing a Home Equity Loan,
         whether through trustee's sale, foreclosure or otherwise (including any
         Insurance Proceeds to the extent not duplicative of amounts in clause
         (c) above) ("Liquidation Proceeds"), less expenses incurred by the
         Master Servicer (including unreimbursed servicing expenses and
         Delinquency Advances relating to such Home Equity Loan in connection
         with the liquidation of such Home Equity Loan ("Net Liquidation
         Proceeds");

                  (e) the aggregate of the amounts received in respect of any
         Home Equity Loans that are required or permitted to be repurchased,
         released, removed or substituted by the Sponsor during the related
         Remittance Period as described in "--Assignment of Home Equity Loans"
         and "Servicing of the Home Equity Loans" herein, to the extent such
         amounts are received by the Indenture Trustee on or before the related
         Monthly Remittance Date;

                  (f) the aggregate of amounts deposited in the Note Account by
         the Indenture Trustee, the Issuer or the Note Insurer, as the case may
         be, during such Remittance Period in connection with redemption of the
         Notes as described under "--Redemption of the Notes" herein.

                  (g) the aggregate of amounts deposited in the Note Account
         from the Capitalized Interest Account and the Pre-Funding Account.

Note Account

         Pursuant to the Indenture, the Indenture Trustee shall establish and
maintain an account (the "Note Account") from which all payments with respect to
the Notes will be made. As described below, not later than the Monthly
Remittance Date, the Master Servicer will be required pursuant to the Servicing
Agreement to wire transfer to the Indenture Trustee for deposit in the Note
Account the sum (without duplication) of all amounts on deposit in the Principal
and Interest Account that constitute any portion of Available Funds for the
related Payment Date. See "Description of Securities--Payments of Principal --
Payments of Interest" in the Prospectus.

         Investment of Note Account. All or a portion of the Note Account may be
invested and reinvested by the Indenture Trustee in one or more Eligible
Investments bearing interest or sold at a discount. The Indenture Trustee or any
affiliate thereof may be the obligor on any investment in the Note Account which
otherwise qualifies as a Eligible Investment. No investment in the Note Account
may mature later than the Business Day preceding the Payment Date.


                                      S-32



         The Indenture Trustee will not in any way be held liable by reason of
any insufficiency in any Note Account resulting from any loss on any Eligible
Investment included therein (except to the extent the Indenture Trustee is the
obligor thereon or manages or advises such Eligible Investment).

         All income or other gain from investments in the Note Account will not
be available to Noteholders or otherwise subject to any claims or rights of the
Noteholders and will be held in the Note Account for the benefit of the Master
Servicer, subject to withdrawal from time to time as permitted by the Indenture.
Any loss resulting from such investments will be for the account of the Master
Servicer. The Master Servicer will be required to deposit the amount of any such
loss immediately upon the realization of such loss to the extent such loss will
not be offset by other income or gain from investments in the Note Account and
then available for such application.

         Eligible Investments. The Indenture will define "Eligible Investments"
generally as follows:

         (a) direct general obligations of, or obligations fully and
unconditionally guaranteed as to the timely payment of principal and interest
by, the United States or any agency or instrumentality thereof, provided such
obligations are backed by the full faith and credit of the United States, FHLMC
senior debt obligations, and FNMA senior debt obligations, but excluding any of
such securities whose terms do not provide for payment of a fixed dollar amount
upon maturity or call for redemption;

         (b) Federal Housing Administration debentures;

         (c) FHLMC participation certificates which guaranty timely payment of
principal and interest and senior debt obligations;

         (d) Consolidated senior debt obligations of any Federal Home Loan
Banks;

         (e) FNMA mortgage-backed securities (other than stripped mortgage
securities which are valued greater than par on the portion of unpaid principal)
and senior debt obligations;

         (f) Federal funds, certificates of deposit, time 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 A-1 by
Standard & Poor's and P-1 by Moody's;

         (g) Deposits of any bank or savings and loan association (the long-term
deposit rating of which is Baa3 or better by Moody's and BBB by Standard &
Poor's) which has combined capital, surplus and undivided profits of at least
$50,000,000 which deposits are insured by the FDIC and held up to the limits
insured by the FDIC;

         (h) Repurchase agreements collateralized by securities described in
(a), (c), or (e) above with any registered broker/dealer subject to the
Securities Investors Protection Corporation's jurisdiction and subject to
applicable limits therein promulgated by Securities Investors Protection
Corporation or any commercial bank, if such broker/dealer or bank has an
uninsured, unsecured and unguaranteed short-term or long-term obligation rated
P-1 or Aa2, respectively, or better by Moody's and A-1+ or AA, respectively, or
better by Standard & Poor's, provided:

         a. A master repurchase agreement or specific written repurchase
         agreement governs the transaction, and

         b. The securities are held free and clear of any lien by the Indenture
         Trustee or an independent third party acting solely as agent for the
         Indenture Trustee, and such third party is (a) a Federal Reserve Bank,
         (b) a bank which is a member of the FDIC and which has combined
         capital, surplus and undivided profits of not less than $125 million,
         or (c) a bank approved in writing for such purpose by the Insurer, and
         the Indenture Trustee shall have received written confirmation from
         such third party that it holds such securities, free and clear of any
         lien, as agent for the Indenture Trustee, and


                                      S-33



         c. A perfected first security interest under the Uniform Commercial
         Code, or book entry procedures prescribed at 31 CFR 306.1 et seq. or 31
         CFR 350.0 et seq., in such securities is created for the benefit of the
         Indenture Trustee, and

         d. The repurchase agreement has a term of thirty days or less and the
         Indenture Trustee will value the collateral securities no less
         frequently than weekly and will liquidate the collateral securities if
         any deficiency in the required collateral percentage is not restored
         within two business days of such valuation, and

         e. The fair market value of the collateral securities in relation to
         the amount of the repurchase obligation, including principal and
         interest, is equal to at least 106%.

         (i) Commercial paper (having original maturities of not more than 270
days) rated in the highest short-term rating categories of Standard & Poor's and
Moody's;

         (j) Investments in no load money market funds rated AAAm or AAAm-G by
Standard & Poor's and Aaa by Moody's; and

         (k) Any other investment permitted by each of the Rating Agencies and
the Note Insurer.

         No instrument described above shall evidence either the right to
receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument. The interest and principal payments with respect to
such instrument shall provide a yield to maturity at par greater than 120% of
the yield to maturity at par of the underlying obligations. Furthermore, all
Eligible Investments shall mature at par on or prior to the next succeeding
Payment Date unless otherwise specified in the Indenture and none 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.

         The Indenture Trustee may purchase from or sell to itself or an
affiliate, as principal or agent, the Eligible Investments listed above. All
Eligible Investments in a trust account under the Indenture shall be made in the
name of the Indenture Trustee for the benefit of the Noteholders and the Note
Insurer.

Overcollateralization Feature

         Credit enhancement with respect to the Notes will be provided in part
by overcollateralization resulting from the Aggregate Principal Balances of the
Home Equity Loans as of the end of each Remittance Period exceeding the Note
Balance for the related Payment Date (after taking into account the Monthly
Principal and Excess Cash to be paid on such Payment Date in reduction of the
Note Balance). The Indenture requires that this Overcollateralization Amount be
increased to, and thereafter maintained at, the Required Overcollateralization
Amount. This increase and subsequent maintenance is intended to be accomplished
by the application of monthly Excess Cash to accelerate the pay down of the Note
Balance until the Overcollateralization Amount reaches the Required
Overcollateralization Amount. Such applications of Excess Cash, because they
consist of interest collections on the Home Equity Loans, but are distributed as
principal on the Notes, will increase the related Overcollateralization Amount.
Such overcollateralization is intended to result in amounts received on the Home
Equity Loans in excess of the amount necessary to pay Note Interest and the
Monthly Principal required to be paid on the Notes on any Payment Date being
applied to reduce the Note Balance to zero no later than the Stated Maturity of
the Notes.

         The "Excess Cash" on any Payment Date will be equal to Available Funds
for such Payment Date, reduced by the sum of (i) any amounts payable to the Note
Insurer for Insured Payments paid on prior Payment Dates and not yet reimbursed
and for any unpaid Note Insurer Premiums for prior Payment Dates (in each case
with interest thereon at the Late Payment Rate set forth in the Insurance
Agreement), (ii) the Note Interest for the related Payment Date, (iii) the
Monthly Principal for the related Payment Date and (iv) with respect to the
first payment date following the end of the Funding Period, all amounts
remaining in the Pre-Funding Account to the extent not used to purchase
Subsequent Home Equity Loans during such Funding Period.


                                      S-34



         The "Overcollateralization Amount" with respect to any Payment Date is
the amount, if any, by which (x) the Aggregate Principal Balance of the Home
Equity Loans as of the end of the related Remittance Period and any amount in
deposit in the Pre-Funding Account at such time disregarding any Pre-Funding
Earnings exceeds (y) the Note Balance as of such Payment Date after taking into
account payments of Monthly Principal made on such Payment Date. The required
level of the Overcollateralization Amount with respect to any Payment Date (the
"Required Overcollateralization Amount") will be equal to the amount specified
as such in the Indenture. The Indenture generally provides that the Required
Overcollateralization Amount may, over time, decrease or increase, subject to
certain floors, caps and triggers including triggers that allow the related
Required Overcollateralization Amount to decrease or "step down" based on the
performance on the Home Equity Loans with respect to certain delinquency rate
tests specified in the Indenture. In addition, Excess Cash will be applied to
the payment in reduction of principal of the Notes during the period that the
Home Equity Loans are unable to meet certain tests specified in the Insurance
Agreement based on delinquency rates. Any increase in the applicable Required
Overcollateralization Amount may result in an accelerated amortization of the
Notes until such Required Overcollateralization Amount is reached. Conversely,
any decrease in the Required Overcollateralization Amount will result in a
decelerated amortization of the Notes until such Required Overcollateralization
Amount is reached.

         The application of Excess Cash to reduce the Note Balance on any
Payment Date will have the effect of accelerating the amortization of the Notes
relative to the amortization of the Home Equity Loans in the Trust Estate.

         In the event that the Required Overcollateralization Amount is
permitted to decrease or "step down" on any Payment Date in the future, the
Indenture will provide that all or a portion of the Excess Cash that would
otherwise be paid to the Notes on any such Payment Date in reduction of the Note
Balance will be released to the holder(s) of the Residual Interest.

         With respect to any Payment Date, an "Overcollateralization Surplus"
means, the amount, if any, by which (x) the Overcollateralization Amount for
such Payment Date exceeds (y) the then applicable Required Overcollateralization
Amount for such Payment Date. As a technical matter, an Overcollateralization
Surplus may result even prior to the occurrence of any decrease or "step down"
in the Required Overcollateralization Amount because the Notes will be entitled
to receive 100% of collected principal on the Home Equity Loans, even though the
Note Balance will, as a result of the accelerated amortization caused by the
application of the Excess Cash, be less than the Aggregate Principal Balance of
the Home Equity Loans, in the absence of any Realized Losses on the Home Equity
Loans.

         The Indenture will provide that, on any Payment Date, all amounts
collected on the Home Equity Loans in respect of principal to be applied on such
Payment Date will be paid to Noteholders in reduction of the Note Balance on
such Payment Date, except as provided above with respect to any Payment Date for
which there exists an Overcollateralization Surplus. If any Home Equity Loan
became a Liquidated Loan during such prior Remittance Period, the Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the Principal Balance of the related Home Equity Loan; the amount of any such
deficiency is a "Realized Loss." In addition, the Indenture will provide that
the Principal Balance of any Home Equity Loan that becomes a Liquidated Loan
shall equal zero. The Indenture will not require that the amount of any Realized
Loss be paid to Noteholders on the Payment Date following the event of loss.
However, the occurrence of a Realized Loss will reduce the Overcollateralization
Amount for the Notes, and will result in more Excess Cash, if any, being paid on
the Notes in reduction of the Note Balance on subsequent Payment Dates than
would be the case in the absence of such Realized Loss.

         Overcollateralization and the Insurance Policy. The Indenture will
require the Indenture Trustee to file a claim for an Insured Payment under the
Insurance Policy not later than 12:00 noon (New York City time) on the third
Business Day prior to any Payment Date as to which the Indenture Trustee has
determined that an Overcollateralization Deficit with respect to the Notes will
occur for the purpose of applying the proceeds of such Insured Payment as a
payment of principal to the Noteholders on such Payment Date. With respect to
any Payment Date, an "Overcollateralization Deficit" will mean the amount, if
any, by which (x) the Note Balance, after taking into account all payments to be
made on such Payment Date in reduction thereof, including any Excess Cash
payments, exceeds (y) the sum of Aggregate Principal Balance of the Home Equity
Loans as of the end of the applicable Remittance Period. Accordingly, the
Insurance Policy is similar to the provisions described above with respect to
the overcollateralization provisions insofar as the Insurance Policy guarantees
ultimate collection of the 

                                      S-35



full amount of the Note Balance, rather than current payments of the amounts of
any Realized Losses to the Noteholders. Investors in the Notes should realize
that, under certain loss or delinquency scenarios, they may temporarily receive
no payments in reduction of the Note Balance.

Reports to Noteholders

         Concurrently with each payment to Noteholders, the Indenture Trustee
will mail a statement to each Noteholder, the Note Insurer and the Underwriter
in the form required by the Indenture and setting forth the following
information (to the extent the Master Servicer makes such information (other
than the information described in clause (b) below) available to the Indenture
Trustee):

         (a) the amount of such payment to the Noteholders on the related
Payment Date allocable to (i) Monthly Principal (separately setting forth
Prepayments) and (ii) any Excess Cash payment;

         (b) the amount of such payment to the Noteholders on such Payment Date
allocable to Note Interest;

         (c) the Note Balance after giving effect to the payment of Monthly
Principal and any Excess Cash applied to reduce the Note Balance on such Payment
Date;

         (d) the Aggregate Principal Balance of the Home Equity Loans as of the
end of the related Remittance Period;

         (e) the aggregate of the Principal Balances of the Home Equity Loans in
foreclosure or other similar proceedings or in which the borrower is in
bankruptcy and the book value of any real estate acquired through foreclosure or
grant of a deed in lieu of foreclosure as of the end of the related Remittance
Period;

         (f) the number and aggregate principal balances of Home Equity Loans
(a) 30-59 days Delinquent, (b) 60-89 days Delinquent and (c) 90 or more days
Delinquent, as of the close of business on the last Business Day of the calendar
month immediately preceding the Payment Date, (d) the numbers and aggregate
Principal Balances of all of all Home Equity Loans as of such Payment Date,
after giving effect to any payment of principal on such Payment Date, as of the
close of business on the last day of the Remittance Period immediately preceding
the Payment Date and (e) the percentage that each of the amounts represented by
clauses (a), (b) and (c) represent as a percentage of the respective amounts in
clause (d);

         (g) the status and the number and dollar amounts of all Home Equity
Loans in foreclosure proceedings as of the close of business on the last
Business Day of the calendar month immediately preceding such Payment Date,
separately stating, for this purpose, all Home Equity Loans with respect to
which foreclosure proceedings were commenced in the immediately preceding
calendar month;

         (h) the number of Mortgagors and the Principal Balances of the related
Mortgages involved in bankruptcy proceedings as of the close of business on the
last Business Day of the calendar month immediately preceding such Payment Date;

         (i) the cumulative Realized Losses incurred on the Home Equity Loans
from the Startup Day to and including the Remittance Period immediately
preceding the Payment Date;

         (j) the amount of Net Liquidation Proceeds realized on the Home Equity
Loans during the Remittance Period immediately preceding the Payment Date;

         (k) the Annual Loss Percentage (Rolling Twelve Month) with respect to
such Payment Date;

         (l) the 60+ Delinquency Percentage (Rolling Three Month) with respect
to such Payment Date;

         (m) the aggregate amount of the Monthly Servicing Fee paid to or
retained by the Master Servicer for the related Remittance Period;


                                      S-36


         (n) the aggregate Principal Balance of the three largest outstanding
Home Equity Loans subject to this Indenture as of the related Determination
Date;

         (o) the total of any Substitution Amounts and any Loan Purchase Price
amounts included in such distribution;

         (p)      the weighted average Coupon Rate of the Home Equity Loans;

         (q)      [the amount of any Carry-Forward Amounts;]

         (r) during the Funding Period, the Loan Balance of the Subsequent Home
Equity Loans added to the Trust during the related Remittance Period;

         (s) during the Funding Period, the remaining Pre-Funded Amount as of
the last day of the Remittance Period; and

         (t) such other information as the Note Insurer or any Owner may
reasonably request with respect to Delinquent Home Equity Loans.

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

         Within 90 days after the end of each calendar year, the Indenture
Trustee will mail to each person who at any time during such calendar year was a
Noteholder and to the Underwriter, if requested in writing by any such person, a
statement containing the information set forth in clauses (a) and (b) above,
aggregated for such calendar year or, in the case of each person who was a
Noteholder for a portion of such calendar year, setting forth such information
for each month thereof. Such obligation of the Indenture Trustee shall be deemed
to have been satisfied to the extent that substantially comparable information
shall be prepared and furnished by the Indenture Trustee to Noteholders pursuant
to any requirements of the Code as are in force from time to time.

Redemption of the Notes

         Optional Redemption. The Notes will be subject to redemption, in whole
but not in part, at the option of the Master Servicer, on or after the first
Payment Date (such date, the "Initial Redemption Date") on which the Aggregate
Principal Balance of the Home Equity Loans has declined to less than 10% of the
Maximum Collateral Amount (the date on which the Notes are to be redeemed, the
"Redemption Date").

         The Notes will be redeemed at a redemption price of 100% of the then
outstanding Note Balance, plus accrued but unpaid interest thereon through the
end of the Interest Period immediately preceding the related Payment Date;
provided, however, that no redemption may take place unless, in connection with
such redemption, any amounts due and owing to the Note Insurer under the
Insurance Agreement are paid in full to the Note Insurer. There will be no
prepayment premium in connection with such a redemption. Notice of an optional
redemption of the Notes must be mailed by the Indenture Trustee to the
Noteholders and the Note Insurer at least ten days prior to the Payment Date set
for such redemption.

         The payment on the final Payment Date in connection with the redemption
of the Notes shall be in lieu of the payment otherwise required to be made on
such Payment Date in respect of the Notes.

Payments to the Holder(s) of the Residual Interest

         On each Payment Date, any portion of Available Funds remaining after
making payments of interest and principal due on the Notes and other
distributions required on such Payment Date will be released to the holder(s) of
the Residual Interest, free of the lien of the Indenture Trustee. Such amounts
will not be available to make payments on the Notes or payments to the Note
Insurer on any subsequent Payment Date. It is anticipated that the Residual
Interest will be held by the Transferor, or an affiliate thereof.


                                      S-37




The Indenture Trustee

         The Chase Manhattan Bank, a New York banking corporation, will be the
Indenture Trustee under the Indenture. The Indenture will provide that the
Indenture Trustee is entitled to the Indenture Trustee Fee and reimbursement of
certain expenses. The Chase Manhattan Bank will also act as successor servicer
under the Servicing Agreement and, upon a termination of the Master Servicer and
the Backup Master Servicer, shall be obligated to succeed to the obligations of
the Master Servicer or to appoint an eligible successor servicer.

         The Indenture also will provide that the Indenture Trustee may resign
at any time, upon notice to the Issuer, the Master Servicer, the Note Insurer
and any Rating Agency, in which event the Issuer will be obligated to appoint a
successor Indenture Trustee acceptable to the Note Insurer. The Issuer, with the
prior consent of the Note Insurer, may remove the Indenture Trustee if the
Indenture Trustee ceases to be eligible to continue as such under the Indenture
or if the Indenture Trustee becomes insolvent. Any resignation or removal of the
Indenture Trustee and appointment of a successor Indenture Trustee will not
become effective until acceptance of the appointment by the successor Indenture
Trustee. The Indenture will provide that the Indenture Trustee is under no
obligation to exercise any of the rights or powers vested in it by the Indenture
at the request or direction of any of the Noteholders, unless such Noteholders
shall have offered to the Indenture 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 Indenture Trustee may execute any
of the rights or powers granted by the Indenture or perform any duties
thereunder either directly or by or through its agents or attorneys; provided,
however, the Indenture Trustee shall remain liable for the performance of all of
its duties. Pursuant to the Indenture, the Indenture 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 Indenture. The Indenture Trustee and any director, officer,
employee or agent of the Indenture 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
Indenture. The Indenture Trustee will be indemnified by the Master Servicer for
certain losses and other events to the extent described in the Servicing
Agreement.

Voting

         Unless otherwise specified in the Indenture, with respect to any
provisions of the Indenture providing for the action, consent or approval of the
Noteholders evidencing specified "Voting Interests," each Noteholder will have a
Voting Interest equal to the Percentage Interest represented by such
Noteholder's Note. Unless a Note Insurer Default has occurred and is continuing,
the Voting Interests of the Noteholders will be exercised solely by or with the
consent of the Note Insurer.

Note Events of Default

         An Event of Default with respect to the Notes shall occur if, on any
Payment Date, after taking into account all payments made in respect of the
Notes on such Payment Date, the Note Interest for such Payment Date remains
unpaid or an Overcollateralization Deficit still exists with respect to the
Notes. See "The Agreements--Events of Default; Rights upon Event of Default" in
the Prospectus for a description of the circumstances under which a default on
the Notes, other than a payment default, may occur. For a description of the
rights of Noteholders in connection with any Event of Default with respect to
the Notes, see "The Agreements--Events of Default; Rights upon Event of Default"
in the Prospectus. In the absence of a failure by the Note Insurer to pay
Insured Payments, no acceleration of the maturity of the Notes shall be
permitted without the consent of the Note Insurer.

                                   THE ISSUER

         The Issuer is a Delaware business trust established by the Depositor
pursuant to the Trust Agreement. After the Closing Date, the Residual Interest
representing all of the beneficial ownership interest in the Issuer will be held
by the Transferor an affiliate thereof. The principal office of the Issuer is
located in Wilmington, c/o the Owner Trustee, Rodney Square North, 1100 North
Market Street, Wilmington, DE 19890, Attention: Corporate Trust

                                      S-38



Administration. The Issuer does not have, nor is it expected in the future to
have, any significant assets, other than the assets included in the Trust
Estate.

                         THE SPONSOR AND MASTER SERVICER

General

         First Greensboro Home Equity, Inc., a North Carolina corporation is a
specialty consumer finance company founded in 1989 that engages in originating,
purchasing and selling primarily nonconforming home equity loans, both directly
and through a wholly owned subsidiary, Miracle Mortgage Inc., d.b.a. New World
Mortgage ("New World" and, together with First Greensboro Home Equity, Inc.,
"First Greensboro"), acquired by First Greensboro Home Equity, Inc. in October
1997. Since inception, First Greensboro has focused on lending to individuals
who have substantial equity in their homes but have impaired or limited credit
histories. The loans by First Greensboro to these borrowers are made for such
purposes as debt consolidation, refinancing, home improvement or educational
expenses. Substantially all of First Greensboro's loans are secured by first or
second mortgage liens on one-to-four family residences, have amortization
schedules ranging from 5 years to 30 years. Although First Greensboro's home
equity loans primarily bear interest at fixed rates, New World offers variable
rate and fixed rate home equity loans and First Greensboro Home Equity, Inc. has
begun underwriting variable rate home equity loans since its acquisition of New
World.

         First Greensboro originates mortgage loans primarily through First
Greensboro Home Equity, Inc.'s retail network of 51 branch offices located in
twelve states in the Southeast and Midwest regions operated under the First
Greensboro name and through New World's seven branch offices located in Utah,
Idaho and Nevada. In addition, First Greensboro also obtains loans on a
wholesale basis from approved mortgage brokers and purchases loans on a
correspondent basis from selected financial institutions. First Greensboro's
strategy is to utilize these different origination channels to generate growth
in the volume of loans originated or purchased while diversifying its sources of
loans and maintaining emphasis on its underwriting standards. First Greensboro
Home Equity, Inc.'s total loan originations and purchases increased from $139.7
million in 1995 to $246.9 million in 1996 and $379.1 million in 1997 and were
$184.4 million during the first four months of 1998. Of First Greensboro Home
Equity, Inc.'s total loan production during the first four months of 1998, 81.5%
were originated through First Greensboro Home Equity, Inc.'s branch office
network, 12.3% were purchased through brokers and 6.2% were purchased from
financial institutions. The acquisition of New World was made in furtherance of
First Greensboro's growth and diversification strategy. In addition to allowing
First Greensboro to enter the new markets of Utah, Idaho and Nevada with an
established operation and experienced personnel, First Greensboro expects New
World to generate significant increases in loan volume. In 1997, New World's
originations and purchases of mortgage loans equaled $75.9 million. First
Greensboro also evaluates products that it believes are complementary to its
existing loan offerings and that may enable it to utilize its experience in the
nonconforming home equity loan sector to achieve additional growth. In
furtherance of this strategy, First Greensboro acquired a conforming loan broker
in 1996 to originate loans for customers that could qualify for conventional
bank financing and it currently is expanding into the origination and purchase
of Title I home improvement loans insured by the United States Department of
Housing and Urban Development.

         First Greensboro's customers generally place a premium on a high degree
of personalized service and fast response to their loan applications. As a
result, First Greensboro endeavors, consistent with its underwriting guidelines,
to grant preliminary approval of applications within 24 hours of receipt and
complete the funding of loans within 14 to 21 days of preliminary approval,
whether the loan application originates through its retail network or from a
broker or financial institution. In addition, First Greensboro's branch
personnel, underwriting staff and loan processors follow loans through each step
in the application and closing process.

         First Greensboro believes that the depth and experience of its
management team enables it to compete effectively. The five members of First
Greensboro's senior management team average over 16 years of experience in the
consumer finance and/or mortgage lending business. In addition, in October 1996,
Centura Banks, Inc. ("Centura"), a bank holding company with over $6.3 billion
in total assets and headquartered in Rocky Mount, North Carolina, purchased 49%
of the outstanding common stock of First Greensboro. First Greensboro's board of
directors consists of four members of First Greensboro's senior management, five
persons affiliated with Centura, 


                                      S-39



one unaffiliated member who is president of another mortgage bank and one
unaffiliated member who is an attorney.

         As of May 19 1998, First Greensboro had 676 full and part-time
employees. First Greensboro's headquarters are located at 4830 Koger Blvd. in
Greensboro, North Carolina 27407 and its telephone number is (910) 855-4925.

Credit and Underwriting Guidelines

         Loans are underwritten in accordance with First Greensboro's
underwriting guidelines. The underwriting process is intended to assess the
prospective mortgagor's willingness and ability to repay the loan and the value
and adequacy of the real property security as collateral for the loan. While
First Greensboro's primary consideration in underwriting a mortgage loan is the
mortgagor's employment stability and debt-to-income ratio, the value of the
mortgaged property relative to the amount of the mortgage loan is also a
critical factor. In addition, First Greensboro considers, among other things, a
mortgagor's credit history and repayment ability, as well as the type and use of
the mortgaged property.

         First Greensboro's loan program includes (i) a full documentation
("Full Documentation") program, (ii) a stated income from the application
("Stated 1003") program which was developed as a streamlined documentation
program but is also used for wage earners who have a second job paying cash and
(iii) a non-income qualified ("NIQ") program for prospective self-employed
mortgagors whose income shown on their application cannot be verified with tax
returns. Under each of these programs, First Greensboro reviews the loan
applicant's source of income, calculates the amount of income from sources
indicated on the loan application or similar documentation, reviews the credit
history of the applicant, calculates the debt- to-income ratio to determine the
applicant's ability to repay the loan, reviews the type and use of the property
being financed and reviews the property for compliance with its underwriting
standards.

         Loan applications are evaluated by members of First Greensboro's
underwriting department and applicants with less favorable evaluations generally
are offered loans with higher interest rates and lower Loan-to-Value Ratios. The
following is a general description of the loan criteria used by First
Greensboro's underwriting staff:

         "A" Risk. Under the "A" risk category, First Greensboro offers several
different products to prospective mortgagors. The standard "A" risk product is
the "A-80" (for 80% Loan-to-Value Ratio) which allows a maximum of up to two
30-day late payment on the prospective mortgagor's existing mortgage in the last
12 months, installment and revolving credit having no more than one 30-day late
on major credit ($750 or more) and three 30-day late payments and one 60-day
late payments on minor credit (less than $750) in the last 24 months.
Bankruptcies must be discharged for at least two years with re-established good
credit. Prospective mortgagors are generally required to have remained in the
same line of work for the previous two years. The prospective mortgagor's
mortgage history generally must be current on his or her credit report. Other
delinquent collections indicated on the credit report cannot exceed $1,000 and
judgments, liens or charge-offs are generally not acceptable.

         The "Super A" product is a preferred rate product for the prospective
mortgagor who falls under the "A+" category. The prospective mortgagor must not
have any 30-day late payments on their credit history for the preceding 24
months and a maximum of three 30-day late payments on their credit history on
revolving and installment debt in the preceding two years. The prospective
borrower may not have any charge-offs, liens, judgments and may not have any
bankruptcies within the past five years. Where there are two or more prospective
mortgagors, the primary prospective mortgagor's credit score is the one used for
the purposes of determining the maximum Loan-to-Value Ratio. A primary
prospective mortgagor is classified as the prospective co-mortgagor with the
highest income. If two or more prospective mortgagors are each applying to
qualify individually, the prospective mortgagor with the lower income must have
a minimum credit score of 600. Loan-to-Value Ratios range from 80% for a credit
score of 640 to 95% for a credit score of 700 or more. First Greensboro
determines which credit scores to use according to a state by state preferred
repository list.

         This is a first lien product on owner occupied properties. No
manufactured housing is allowed. Prospective mortgagors are required to have two
years of current employment history, verifiable income and a 

                                      S-40



maximum debt-to-income ratio of 45%. Generally, co-mortgagors must have a
minimum combined monthly income of $4,000. However, where the prospective
mortgagor has been in the same field of employment and has an otherwise
satisfactory level of disposable income, exceptions may be made with respect to
current employment history and income requirements.

         Other products in the "A" risk category are similar to the A-80 product
with the interest rate and Loan-to-Value Ratio being the main variables. Credit
requirements tighten on "A" risk products with greater than 80% Loan-to-Value
Ratios generally to no derogatory ratings on mortgages and major credit with
minor credit remaining the same as the A-80 product. Under this category, the
maximum Loan-to-Value Ratio is 95% for first lien mortgage loans and the maximum
Combined Loan-to-Value Ratio generally is 100% for second lien mortgage loans.

         "A" risk products range from minimum loan amounts of $15,000 with
respect to first lien mortgages and $1,000 with respect to second lien mortgages
to a maximum of $650,000 with exception to $700,000. Bankruptcies generally are
not allowed for the higher Loan-to-Value Ratio products in the "A" risk
category. NIQ and Stated 1003 products permit Loan-to-Value Ratios of 80% and
70%, respectively.

         "B" Risk. Under the "B" risk category, the most widely used product is
the 80% Loan-to-Value Ratio loan, the "B-80." Mortgage credit history generally
may have a maximum of three 30-day late payments in the last twelve months on
the existing mortgage and up to six 60-day cumulative derogatories in the last
two years on revolving and installment debt. Bankruptcies must have been
discharged for at least two years with re-established good credit. Prospective
mortgagors are generally required to have been employed in their current
position for at least one year and to have at least two years of experience
within the same field of employment. Other delinquent collections indicated on
the credit report generally cannot exceed $2,000 and judgments, liens or
charge-offs over $500 generally are not permitted within the previous 24 months.

         There are also 75% and 85% Loan-to-Value Ratio products in the "B" risk
category. Like the "A" risk product, credit requirements tighten on products
with Loan-to-Value Ratios exceeding 80% while requirements are less stringent
for products with Loan-to-Value Ratios less than 80%. The NIQ and Stated 1003
products have 70% and 65% respectively Loan-to-Value Ratios. The minimum loan
amount under this product category is $10,000 with respect to first lien
mortgages and $1,000 with respect to second lien mortgages and the maximum loan
amount is $400,000.

         "C" Risk. First Greensboro has five products under the "C" risk
category, with the most widely used product being the "C-80," the 80%
Loan-to-Value Ratio product. There may be a maximum of four 30-day, one 60-day
and no 90-day delinquent payments on the prospective mortgagor's mortgage
history in the last 12 months. Installment and revolving credit can only have
four 90-day derogatories in the last 24 months. Bankruptcies must have been
discharged for at least one year with re-established good credit. Prospective
mortgagors are generally required to have been employed in their current
position for at least one year and to generally have at least two years of
experience within the same field of employment. Stand-alone second mortgages
cannot have any 60-day delinquent payments on the present mortgage and must be
current on the credit report.

         The C-75 product allows a maximum of four 30-day, two 60-day and one
90-day delinquent payment(s) on the prospective mortgagor's existing mortgage in
the last twelve months. Installment and revolving debt may have up to eight
90-day derogatory ratings in the previous two years. The C-70 product has the
same characteristics as the C-75 but has a lower interest rate. The NIQ and
Stated 1003 products have maximum Loan-to-Value Ratios of 65% and 60%,
respectively. The minimum loan amount for the "C" risk category is $10,000 with
respect to first lien mortgages and $1,000 with respect to second lien mortgages
and the maximum loan amount is $250,000.

         M-85. First Greensboro developed the M-85 product for the prospective
mortgagor who falls under a "C" or "D" risk category with respect to installment
and revolving debt, but the "A" risk category with respect to their existing
mortgage history. The M-85 product allows a maximum of up to one 30-day late
payment on the prospective mortgagor's existing mortgage in the last 12 months
and three 30-day late payments in the last 24 months. Mortgage delinquencies are
counted individually. For example, where a customer is 30 days late in January,
February and March, this program would register this history as three 30-day
late payments, instead of a single rolling 30-day late payment. The existing
mortgage must be with institutional lenders.  Prospective

                                      S-41




mortgagors may not have a previous foreclosure in their credit history.
Bankruptcies must be discharged for at least 24 months and the borrower must
have a re-established mortgage history with an institutional lender. The M-85
product is a first lien mortgage product for owner occupied properties. No
condominiums or townhouses are allowed. Prospective mortgagors are also required
to have two years of employment history and verifiable income.

         "D" Risk. Under the "D" risk category, First Greensboro has three
different products with the 65% Loan-to-Value Ratio product, the "D-65," being
the most prevalent. The prospective mortgagor can be as much as 120 days past
due and his or her mortgage and his or her ratings for installment and revolving
credit usually are poor. Only active bankruptcies are not permitted. The amount
of equity the prospective mortgagor is allowed to cash-out cannot exceed 10% of
the loan amount or $10,000, whichever is less. Prospective mortgagors are
generally required to have been employed in their current position for at least
six months and to have at least one year of experience within the same field of
employment and a two-year employment history.

         The "D-70" (70% Loan-to-Value Ratio) product has the same
characteristics as the D-65 product except for the prospective mortgagor's
mortgage history; existing mortgages cannot be more than 60 days past due. The
"D-55" (55% Loan-to-Value Ratio) is primarily a loan based on the prospective
mortgagor's home equity that can be used to buy the prospective mortgagor out of
bankruptcy or foreclosure. This product allows a cash-out of equity to clear the
title only.

         No stand alone second mortgages are allowed on "D" risk products nor
are NIQ or Stated 1003 products available in this risk category. Loan amounts
can range from $10,000 to $150,000.

         Equimost. Equimost is First Greensboro's 125% Loan-to-Value Ratio
product. This extended Loan-to-Value home equity loan is offered as a
"piggyback" loan (i.e. originated at the same time as a first lien mortgage on
the same property) or a stand-alone second lien mortgage loan. While all
Equimost customers fall under the "A" risk category, it is their credit score
which determines the maximum loan amount and the availability of a Cash-out of
equity.

         The Equimost has had allowable credit scores as low as a 640 FICO,
Beacon or Empirica in the past. However, on May 21, 1998, the minimum credit
score permitted was raised to 660. Where there are two prospective mortgagors,
the primary prospective mortgagor's credit score is the one used for the
purposes of the program guidelines. A primary prospective mortgagor is
classified as the prospective co-mortgagor with the highest income. First
Greensboro determines which credit scores to use according to a state by state
preferred repository list. The minimum loan amount for Equimost is $10,000 and
the maximum loan amount, which was originally $100,000, has been reduced to
$75,000. The amount of equity which the prospective mortgagor is allowed to
Cash-out ranges from $10,000 to $35,000 depending on prospective mortgagor's
credit score. The applicable interest rates also vary according to the credit
score, but the maximum debt-to-income ratio is 45%.
The average credit score on Equimost loans included in the Trust Estate is 713.

         Piggyback Second Mortgage. Borrowers often have financial needs in
excess of the amount that First Greensboro's first lien mortgage underwriting
guidelines would otherwise permit First Greensboro to finance. As a result, a
"piggyback" second lien mortgage loan with a Combined Loan-to-Value Ratio as
high as 125% and, with respect to any Home Equity Loans conveyed to the Trust,
up to a maximum Combined Loan-to-Value Ratio of 100% (except for ____ home
equity loans which had a Combined Loan-to-Value Ratio not exceeding 125%), may
be made to a prospective mortgagor to whom First Greensboro is making a first
mortgage loan, usually under circumstances where First Greensboro believes that
such prospective mortgagor is a good credit risk but does not have sufficient
equity to complete the transaction. A majority of the first lien mortgages in
the Trust Estate are subject to piggyback second lien mortgages.

         Exceptions. First Greensboro will originate loans outside of its
underwriting guidelines in certain circumstances where sufficient compensating
factors indicate originating the loan is warranted and the loan is approved by a
supervisory employee. On a case by case basis, it may determine that the
prospective mortgagor warrants a risk category upgrade, a debt service-to-income
ratio exception, a pricing exception, a Loan-to-Value Ratio exception or an
exception from certain requirements of a particular risk category (collectively
called an "upgrade" or "exception"). An upgrade or exception may be allowed if
the application reflects certain compensating factors, among others; low
Loan-to-Value Ratio; pride of ownership; stable employment; an "A" mortgage
history; 


                                      S-42



and the subject property's condition. Accordingly, First Greensboro may
classify certain mortgage applications that, in the absence of such compensating
factors, would satisfy only the criteria of a less favorable risk category. The
compensating factors are documented in the loan file.

         The permitted Loan-to-Value Ratio is reduced by 10% for each product in
the "A" and "B" risk categories for loans secured by non-owner occupied
properties, and loans are generally not permitted in the "C" and "D" risk
categories with this type of security. Debt-to-income ratios range from 42% to
55% depending on the risk category and residual income left to the prospective
mortgagor. First Greensboro also generally increases the applicable interest
rate by approximately 50 basis points for non-owner-occupied properties. Rural
properties may have a 10% reduction in permitted Loan-to-Value ratio, determined
on a case by case basis. Under all of the foregoing programs, all documentation
must be no more than 45 days old at the time of the underwriting and closing of
the related loan. Credit reports must be no more than 30 days old.

         The collateral securing First Greensboro's loans are generally one- to
four-family residences, including townhomes and condominiums. In most cases,
First Greensboro reduces its permitted Loan-to-Value Ratio for loans secured by
condominiums by 10%. Loans secured by townhomes have a maximum permitted
Loan-to-Value Ratio of 90%. Manufactured homes are not accepted as collateral
except for doublewide manufactured homes with masonry skirting or those without
masonry skirting exhibiting pride of ownership by the borrower.

The Underwriting Process

         First Greensboro's loan application process is conducted by First
Greensboro's branch officers and approved mortgage brokers who compile
information necessary for First Greensboro's underwriting department to evaluate
the loan. The approval process generally is coordinated over the telephone with
applications and credit reports obtained by branch officers or brokers usually
sent by facsimile transmission to the underwriting department at one of First
Greensboro's offices. Branch officers communicate with First Greensboro's retail
underwriting staff, which consists of 29 underwriters and loan processors
located in Greensboro, North Carolina and Orem, Utah, and mortgage brokers work
with First Greensboro's wholesale underwriting staff of 13 underwriters and
processors located in Greensboro, North Carolina and Orem, Utah. A retail or
wholesale underwriter reviews the applicant's credit history, based on the
information contained in the application as well as reports available from
credit reporting bureaus, to see if the credit history is acceptable given First
Greensboro's underwriting guidelines. Based on this review, the proposed terms
of the loan are then communicated to the branch officer or broker responsible
for the application who in turn discusses the proposal with the loan applicant.
If the applicant accepts the proposed terms, a branch officer or broker will
gather additional information necessary for the closing and funding of the loan.

         First Greensboro's underwriting criteria require it to verify the
income of each borrower. Under the Full Documentation Program, salaried
borrowers and wage earners are generally required to submit two current pay
stubs and W-2 forms for the most recent past two years and First Greensboro also
performs a verbal verification of employment prior to closing the mortgage loan.
Income for self-employed borrowers is verified by examination of copies of tax
returns for the two most recent years and a current year-to-date income
statement or bank statements for the borrower's business for the last six
months. Under the NIQ program, a standard form of verification of income is not
required; however, the borrower's application must show reasonable assets in
relation to the stated income and verification that the borrower has been
self-employed for two years is obtained by examination of copies of tax returns
for the two most recent years. Under the Stated 1003 program, W-2 forms and pay
stubs are not required but the borrower must have reasonable assets in relation
to the stated income, income must be reasonable and consistent with the
borrower's profession and his or her employment must be verbally verified. In
computing income, First Greensboro has developed specific guidelines for
inclusion of various sources of income if the borrower can demonstrate an
earnings history. For example, rental income is allowed if the borrower can
produce tax returns and rental agreements showing receipt of this income.

         As part of its underwriting guidelines, First Greensboro has developed
a list of approved credit repositories for each of its geographic markets that
it believes provides the most accurate borrower credit profile. A credit report
from one approved repositories is required for pre-approval and at least two
reports are required prior to closing. These credit reports are the primary
means utilized to verify each borrower's mortgage and other debt payment
histories.


                                      S-43



         First Greensboro places a strong emphasis on establishing the adequacy
of the collateral for loans. Except for certain loans with a 125%
Loan-to-Value-Ratio, prior to closing any loan, First Greensboro requires an
appraisal of the collateral property by a First Greensboro-approved independent
licensed appraiser. First Greensboro selects appraisers based upon a review of
sample appraisals, professional experience, education, and by contacting clients
of the appraiser and reviewing the appraiser's experience with the particular
types of properties that secure First Greensboro's loans. In the case of loans
purchased on a wholesale basis from financial institutions, if the original
appraisal was performed by an appraiser that is not company approved, then First
Greensboro obtains an additional appraisal from an approved appraiser or
requires that an approved appraiser review the original appraisal. First
Greensboro generally has a minimum property value of $40,000 for all loans.
However, First Greensboro will accept properties of lower values based on
compensating factors such as low Loan-to-Value Ratios and particularly strong
appraisals as evidenced by closely related comparable sales.

         Upon completion of the underwriting processing, the closing of the loan
is scheduled with a First Greensboro-approved closing attorney or agent. The
closing attorney or agent is responsible for completing the loan closing
transaction in accordance with applicable law and First Greensboro's operating
procedures. Except for loans with a 125% Loan-to-Value-Ratio, Title insurance,
insuring First Greensboro's interest as mortgagee, is required on all loans as
is evidence of adequate homeowner's insurance naming First Greensboro as an
additional insured.

Servicing

         The servicing department of the Master Servicer, First Greensboro Home
Equity, Inc. is located in Greensboro, North Carolina and was established in
1992 to service new accounts before sale on a servicing released basis as well
as to service a limited number of retained loans.

         The Master Servicer is responsible for all recorded documents,
insurance records, customer inquiries, and all aspects of collections including
bankruptcy, foreclosure and ultimately the disposition of REO (real estate
owned) properties. The Master Servicer currently utilizes the "LSAMS" computer
servicing system to bridge, notate, and track all loans.

         Initial contact with a borrower is usually made through a welcome call
placed five to ten days prior to the initial due date of a mortgage. The call is
made to ensure that the borrower is in receipt of his or her coupon book, that
all the information contained in the book is correct and to answer any questions
regarding loan closing.

         The Master Servicer's servicing philosophy is to reach delinquent
borrowers by telephone when possible in order to prompt a borrower to remit
payment. Since no grace period is associated with the mortgages, collectors are
instructed to begin a calling effort to all delinquent accounts five or more
days past due. "LSAMS" has the capability of automatically assigning past due
accounts into a loan collector's "auto queue" and prompts a collector to place a
telephone call to such accounts. All activity with an account is logged on
"LSAMS" so that any servicing personnel may retrieve all collections history and
use it in all borrower contact. Mail is sent when a borrower cannot be contacted
by telephone.

         When an account becomes thirty days past due, loss mitigation is
initiated. Loss mitigation consists of the following: Collectors will send
thirty day demand notices to any account which is thirty days past due and has
not made any arrangements or has failed to satisfy arrangements to bring such
account current. Field calls, which may also serve as property inspections, when
feasible will be conducted at forty-five days past due. When an account reaches
fifty days past due, a pre-foreclosure letter is sent to the borrower. This
letter serves a ten day notice of the intent to hire an attorney and begin
foreclosure proceedings.

         For those loans in which collection and loss mitigation efforts have
been exhausted without success, the foreclosure manager will determine the best
course of action given current market value and reason for borrower default such
as foreclosure action or "DIL" ("deed in lieu of foreclosure"). Should
foreclosure action be taken, the foreclosure department is then responsible for
the loan and tracking its progression through the foreclosure process including
placing the case with the appropriate attorney, tracking sale date, bids, and
fees incurred. Since regulations and practices for foreclosure and foreclosure
sale vary greatly from state to state, attorneys are retained on a regional or
state basis to ensure state laws and practices are followed. The foreclosure
department currently has 


                                      S-44



a list of approved attorneys for use in connection with defaulted loans which it
utilizes as the need arises. "LSAMS" is also utilized with foreclosure accounts
to track account activity.

         Once title to a property is obtained, REO personnel in the servicing
department handle all aspects of disposing of the property. REO personnel are
responsible for placing the property with a real estate agent and tracking the
property through liquidation.

         The bankruptcy personnel in the servicing department file claims for
all bankruptcy accounts. The bankruptcy personnel track all creditor meetings,
hearing dates and disbursement dates. In addition, if a borrower makes mortgage
payments outside the bankruptcy court plan, telephone contact is reestablished
with the borrower. Again, "LSAMS" is utilized to track account activity.

         In servicing junior lien loans in its portfolio, First Greensboro
intends to satisfy each such senior mortgage at or prior to the foreclosure sale
only to the extent that it determines any amount so paid will be recoverable
from future payments and collections on such junior lien loans or otherwise. In
servicing junior lien loans, First Greensboro intends to advance funds to keep
the senior lien current in the event the mortgagor is in default thereunder
until such time as First Greensboro satisfies the senior lien by sale of the
mortgaged property, but only to the extent that it determines such advances will
be recoverable from future payments and collections on that junior lien or
otherwise.

Historical Servicing Experience of the Master Servicer

         The Master Servicer has provided the following information regarding
the servicing of home equity loans which it considers non-conforming credits and
none of the Backup Master Servicer, the Transferor, the Depositor, the Issuer
nor the Underwriter makes any representations or warranties as to the accuracy
or completeness of such information. The table below sets forth the overall
delinquency experience on residential one-to-four family mortgage loans for
nonconforming credits which are currently serviced by the Master Servicer. No
home equity loan is considered delinquent for the purposes of this table until a
payment is 30 days past due on a contractual basis. It should be noted that the
Master Servicer commenced its servicing activities in September 1997.
Accordingly, the Master Servicer has limited historical delinquency, bankruptcy
foreclosure or default experience that may be referred to for estimating the
future delinquency and loss experience of the home equity. The information in
the table below is not intended to indicate or predict the expected delinquency
experience on past current or future pools of mortgage loans for which the
Servicer is the primary servicer. See "Risk Factors--The Master Servicer Has
Limited Experience Servicing Home Equity Loans.


 

                                        FIRST GREENSBORO HOME EQUITY, INC.
                               NON-CONFORMING HOME EQUITY LOAN PORTFOLIO EXPERIENCE

                                                    March 31, 1998        December 31, 1997     September 30, 1997
Total Servicing Portfolio                         $        228,910       $        171,235       $         83,256
     30-59 days delinquent                                   2,549                  2,184                    600
     60-89 days delinquent                                     911                    249                    249
     90 days or more delinquent                              2,513                  1,028                    495
                                                  ================       ================       ================
     Total Delinquencies                          $          5,974       $          3,461       $          1,344
                                                  ================       ================       ================


Total Delinquency Percentage                                  2.6%                   2.0%                   1.6%
REO Properties                                    $            365       $            311       $            252



         To date, the Servicer has experienced no realized losses on its
servicing portfolio.

                                   THE SELLER

         The Seller, First Greensboro Capital Corporation is a Tennessee
corporation. The principal executive offices of the Seller are located at 5909
Shelby Oak, Suite 137, Memphis, Tennessee 38139.

                                      S-45



                                 THE TRANSFEROR

         First Owner's Trust, Inc., a Tennessee corporation, a limited purpose,
wholly-owned subsidiary of the Seller. The Seller has conveyed its interest in
each Home Equity Loan to the Transferor which in turn will cause such interests
to be conveyed to the Depositor. The principal executive offices of the
Transferor are located at 5909 Shelby Oak, Suite 137, Memphis, Tennessee 38139.

                                  THE DEPOSITOR

         Home Equity Securitization Corp., a North Carolina corporation was
incorporated in the State of North Carolina and is a wholly-owned, special
purpose subsidiary of First Union National Bank, a national banking association
with its headquarters in Charlotte, North Carolina. The principal executive
offices of the Depositor are located at 301 South College Street, Charlotte
North Carolina 28202-6001.

                           THE MASTER BACKUP SERVICER

         Calmco, Inc., a _____________________________, with its principal
executive offices located at 301 Congress Avenue, Suite 200, Austin, Texas 78701
(telephone number: (512) 344-3633) will serve as the Master Backup Servicer for
the Home Equity Loans pursuant to the Servicing Agreement (in such capacity, the
"Master Backup Servicer"). [The Master Backup Servicer is a wholly owned
subsidiary of _____________________.] As of March 31, 1998, the Master Backup
Servicer had approximately $_________ in assets, approximately $__________ in
liabilities and approximately $______ in equity. For the year ended December 31,
1997, the Master Backup Servicer's income from continuing operations was
approximately $____ million.

         [The major business of the Master Backup Servicer has been active in
the acquisition and servicing of non-performing and sub-performing single
family, multi-family and commercial mortgage loan portfolios acquired from the
_______________________, from private investors, and most recently, from HUD
through HUD's auction of defaulted FHA Loans. [PLEASE PROVIDE A DESCRIPTION OF
ACTIVITIES]

                      DESCRIPTION OF THE HOME EQUITY LOANS

General

         The statistical information presented in this Prospectus Supplement
concerning the pool of Home Equity Loans is based on the pool of Initial Home
Equity Loans as of the Cut-Off Date.

         This subsection describes generally certain characteristics of the Home
Equity Loans. Unless otherwise noted, all statistical percentages in this
Prospectus Supplement are measured by the aggregate principal balance of the
related Initial Home Equity Loans as of the Cut-Off Date.

         The Home Equity Loans are generally not assumable pursuant to the terms
of the related Mortgage Note. See "Certain Prepayment and Yield Considerations"
herein.

         None of the Home Equity Loans is or will be insured or guaranteed by
the Issuer, the Seller, the Transferor, the Sponsor, the Depositor, the Master
Servicer, the Indenture Trustee, the Note Insurer, any originator or any of
their respective affiliates, or by any governmental agency or other person,
except as described herein.

         Approximately ____% of the Initial Home Equity Loans by Principal
Balance as of the Cut-Off Date will provide for the payment of a prepayment
charge. Prepayment charges received on the Home Equity Loans will not be
included in Available Funds for the related Remittance Period but will instead
by paid to the Master Servicer as additional compensation.


                                      S-46



Home Equity Loan Characteristics

         The Initial Home Equity Loans to be transferred by the Depositor to the
Issuer on the Closing Date will consist of _____ home equity loans, of which
_____ are fixed rate home equity loans and __ are adjustable rate home equity
loans, evidenced by promissory notes (the "Mortgage Notes") secured by first and
second lien deeds of trust, security deeds or mortgages, which are located in __
states. The aggregate outstanding Principal Balance of the fixed rate Initial
Home Equity Loans as of the Cutoff Date is $______________ or _____% of the
aggregate Principal Balance of the Initial Home Equity Loans; the aggregate
outstanding Principal Balance of the adjustable rate Initial Home Equity Loans
as of the Cutoff Date is $____________ or ____% of the aggregate Principal
Balance of the Initial Home Equity Loans. The Properties securing the Home
Equity Loans consist primarily of one-to-four family residential properties. The
Properties may be owner-occupied and non-owner occupied investment properties
(which includes second and vacation homes). All of the Initial Home Equity Loans
were originated or purchased on or after _________, ____. Initial Home Equity
Loans aggregating _____% of the aggregate Principal Balances of the Initial Home
Equity Loans as of the Cut-Off Date (the "Initial Aggregate Principal Balance")
are secured by first liens on the related properties, and the remaining Initial
Home Equity Loans are secured by second liens on the related properties. No
Combined Loan-to-Value Ratio relating to any Initial Home Equity Loan exceeded
_____% as of the Cut-Off Date except for __ loans with an aggregate Principal
Balance of $____________ (or ____% of the Initial Aggregate Principal Balance of
the Initial Home Equity Loans), which had a Combined Loan-to-Value Ratio not
greater than ___%. None of the Initial Home Equity Loans is insured by pool
mortgage insurance policies or primary mortgage insurance policies; however,
certain payments of principal and interest due to the Noteholders are insured by
the Note Insurer pursuant to the Note Insurance Policy. See "The Note
Insurer--Note Insurance Policy" herein.

         The "Loan-to-Value Ratios" shown below were calculated based upon the
lesser of the appraised values of the Properties at the time of origination (the
"Appraised Values") or the sales price of such property if such property was
sold within 12 months of the time of loan origination. In a limited number of
circumstances, and within the Sponsor's underwriting guidelines, the Sponsor
discounts the Appraised Value of Properties (when calculating maximum
Loan-to-Value Ratios) where the Properties are unique, have a high value or
where the comparables are not within FNMA guidelines. The purpose for making
these reductions is to value the Properties more conservatively than would
otherwise be the case if the appraisal were accepted as written. The "Combined
Loan-to-Value Ratio" of a Home Equity Loan is the ratio, expressed as a
percentage, equal to the sum of any outstanding senior liens mortgage balance
plus the original balance of the Home Equity Loan divided by the lesser of the
Appraised Value or the sales price of such Mortgaged Property if such property
was sold within 12 months of the time of loan origination. In the instance where
more than one appraisal was performed on the subject property, the lesser of the
two values was used to determine the Loan-to-Value Ratio and the Combined
Loan-to-Value Ratio. See "Risk Factors--As a Result of the Underwriting
Standards, Home Equity Loans Are Likely to Experience Rates of Delinquency,
Foreclosure and Bankruptcy That Are Higher Than Those Experienced by Home Equity
Loans Underwritten in a More Traditional Manner" herein.

         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 has experienced or should
experience an overall decline in property values such that the outstanding
balances of the Home Equity Loans, together with the outstanding balances of any
first mortgage, 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.

         As of the Cut-Off Date, the average Principal Balance of the Initial
Home Equity Loans was $__________. The minimum and maximum Principal Balances of
the Initial Home Equity Loans were $_________and $____________, respectively.
The weighted average Coupon Rate of the Initial Home Equity Loans was ______%;
the Coupon Rate of the Initial Home Equity Loans ranged from _____% to ______%;
the weighted average Combined Loan-to-Value Ratio of the Initial Home Equity
Loans was _____%; the weighted average remaining term to maturity of the Initial
Home Equity Loans was _____months; the original terms to maturity of the Initial
Home Equity Loans ranged from ____months to _____months; and the remaining terms
to maturity of the Initial Home Equity Loans ranged from ____ months to
____months. As of the Cut-Off Date, _____ % of the aggregate Principal Balance
of the Initial Home Equity Loans were secured by first mortgages and _____% of
the aggregate Principal Balance of the Initial Home Equity Loans were secured by
second mortgages. Initial Home Equity Loans 


                                      S-47



containing "balloon" payments represented not more than _____% of the aggregate
Principal Balance of the Initial Home Equity Loans. No Initial Home Equity Loan
will mature later than ___________. Approximately _____% of the Initial Home
Equity Loans by Principal Balance as of the Cut-Off Date were more than 30 days,
but less than 60 days, past due as of the Cut-Off Date. However, investors in
the Notes should be aware that _____% of the Initial Home Equity Loans by
Initial Aggregate Principal Balance had a first monthly payment due on or after
_________and it was not possible for such Initial Home Equity Loans to be more
than 30 days past due as of the Cut-Off Date.

         The adjustable rate Initial Home Equity Loans bear interest rates
relating to payments that on the first payment date after a period of ____
months (except for __ loans with an aggregate Principal Balance of
$__________that adjust six months following the first payment date and have an
initial cap of 1.00% above the related initial Coupon Rate) following the
related first payment date adjust based on the six-month London Interbank
Offered Rate based on quotations of major banks as published in The Wall Street
Journal. The adjustable rate Initial Home Equity Loans have semi-annual interest
rate and payment adjustment frequencies after the first interest rate adjustment
date. As of the initial Cut-off Date, the weighted average remaining period to
the next interest rate adjustment date for the adjustable rate Initial Home
Equity Loans was approximately ___months.

         Each adjustable rate Initial Home Equity Loan has a semi-annual rate
adjustment cap of 1.00% above the then current interest rate for such adjustable
rate Initial Home Equity Loan. In addition, each adjustable rate Initial Home
Equity Loan that has an initial payment adjustment date that is two years from
its first payment date will have an initial rate adjustment cap of 3.00% above
the related initial Coupon Rate. As of the Cut-off Date, the weighted average
Coupon Rate of the adjustable rate Initial Home Equity Loans was approximately
______% per annum. The adjustable rate Initial Home Equity Loans had a weighted
average gross margins as of the Cut-Off Date, of approximately ______%. The
gross margins as of the Cut-Off Date, for the adjustable rate Initial Home
Equity Loans ranged from approximately _____% to ______%. The interest rates
borne by the adjustable rate Initial Home Equity Loans ranged from approximately
_____% per annum to approximately ______% per annum. As of the Cut-Off Date, the
maximum rates at which interest may accrue on the adjustable rate Initial Home
Equity Loans (the "Maximum Rates") ranged from _______% per annum to _______%
per annum. The adjustable rate Initial Home Equity Loans had a weighted average
Maximum Rate of approximately ____% per annum. As of the Cut-Off Date, the
minimum rates at which interest may accrue on the adjustable rate Initial Home
Equity Loans (the "Minimum Rates") ranged from approximately _____% per annum to
approximately _____% per annum. As of the Cut-Off Date, the weighted average
Minimum Rate on the Initial Home Equity Loans was approximately ______% per
annum.

         Set forth below is a description of certain additional characteristics
of the Initial Home Equity Loans as of the Cut-Off Date (except as otherwise
indicated). The information expressed below as a percentage of the Initial
Aggregate Principal Balance may not total 100% due to rounding.


                                      S-48




 

               Principal Balances of the Initial Home Equity Loans

Range of Principal                                       Number of Home      Aggregate Unpaid      Percentage of
     Balances                                             Equity Loans      Principal Balance    Initial Aggregate
                                                                                                Principal Balances

$       ------------................................          ----          $          ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----

        ------------................................          ----                     ----         ----
                                                     ----------------       -------------------------------------
     Total..........................................          ____          $          ____          100.00%




         As of the Cut-Off Date, the average Principal Balance of the Initial
Home Equity Loans was approximately $-------.

                                      S-49




 

                                   Coupon Rates of the Initial Home Equity Loans

 Range of Coupon Rates                                   Number of Home      Aggregate Unpaid      Percentage of
          (%)                                             Equity Loans      Principal Balance    Initial Aggregate
                                                                                                Principal Balances

          ----------................................          ----          $          ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

          ----------................................          ----                     ----         ----

     Total..........................................   -----------------     ---------------------------------
                                                              ____          $          ____          100.00%




         As of the Cut-Off Date, the weighted average Coupon Rate of the Initial
Home Equity Loans was approximately _____% per annum.


                                      S-50




 

                      Original Combined Loan-to-Value Ratios of the Initial Home Equity Loans

   Range of Original Combined                            Number of Home      Aggregate Unpaid    Initial Aggregate
 Original Loan-to-Value Ratios                            Equity Loans      Principal Balance    Principal Balance
              (%)


              ----------............................          ----          $          ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----

              ----------............................          ----                     ----         ----
                                                           -----------      ------------------------------------
     Total..........................................          ____          $          ____          100.00%



         The weighted average Combined Loan-to-Value Ratio at origination of the
Initial Home Equity Loans was approximately _____%.


                                      S-51




 

                      Geographic Distribution of Properties of the Initial Home Equity Loans

      State                                              Number of Home         Aggregate          Percentage of
                                                          Equity Loans      Principal Balance    Initial Aggregate
                                                                                                 Principal Balance


- ----------..........................................          ----          $          ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----

- ----------..........................................          ----                     ----         ----
                                                          ----------      ----------------------------------------
     Total..........................................          ____          $          ____          100.00%



         No more than _____% of the Initial Home Equity Loans will be secured by
Properties located in any one zip code area.


                                      S-52




 


                             Home Equity Loan Purpose of the Initial Home Equity Loans

   Loan Purpose                                          Number of Home      Aggregate Unpaid      Percentage of
                                                          Equity Loans      Principal Balance    Initial Aggregate
                                                                                                 Principal Balance


Purchase............................................          ____                 $   ____         ____%

Cashout Refinance...................................          ____                     ____          ____

Rate/Term Refinance.................................          ____                     ____          ____

Refinance/Property Improvements.....................          ____                     ____          ____
                                                       -------------           -------------     -------------
     Total..........................................          ____                 $   ____           100.00%


                       Home Equity Loan Documentation Types of the Initial Home Equity Loans

  Documentation Type                                     Number of Home      Aggregate Unpaid      Percentage of
                                                          Equity Loans      Principal Balance    Initial Aggregate
                                                                                                 Principal Balance


Full Documentation..................................          ____                  $  ____         ____%

NIQ Documentation...................................          ____                     ____          ____

Stated 1003 Documentation...........................          ____                     ____          ____
                                                         -------------         ---------------   --------------
     Total..........................................          ____                  $  ____           100.00%


                                 Occupancy Status of the Initial Home Equity Loans

     Occupancy                                           Number of Home     Principal Balance      Percentage of
                                                          Equity Loans                           Initial Aggregate
                                                                                                Principal Balances


Owner Occupied......................................          ____                  $  ____         ____%

Non-Owner Occupied homes............................          ____                     ____          ____
                                                         ------------         ----------------   -------------
     Total..........................................          ____                  $  ____           100.00%



          Credit Grade of the Initial Home Equity Loans Pursuant to the Sponsor's Underwriting Guidelines

   Credit Grade                                          Number of Home     Principal Balance      Percentage of
                                                          Equity Loans                           Initial Aggregate
                                                                                                Principal Balances


"A" Risk............................................          ____                  $  ____         ____%

"B" Risk............................................          ____                     ____          ____

"C" Risk............................................          ____                     ____          ____
                                                          ------------         ---------------   --------------
"D" Risk

[Piggyback Second Mortgage]

     Total..........................................          ____                  $  ____           100.00%




                                      S-53




 


                                  Lien Position of the Initial Home Equity Loans

   Lien Position                                         Number of Home     Principal Balance      Percentage of
                                                          Equity Loans                           Initial Aggregate
                                                                                                Principal Balances


First Lien..........................................          ____                  $  ____         ____%

Second Lien.........................................          ____                     ____          ____

     Total..........................................          ____                  $  ____           100.00%

                              Original Term to Maturity of Initial Home Equity Loans

 Original Term to Maturity                               Number of Home      Aggregate Unpaid      Percentage of
         (months)                                         Equity Loans      Principal Balance    Initial Aggregate
                                                                                                 Principal Balance


          ----......................................          ----          $          ----        ----%

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----
                                                         -----------         ---------------    ----------------
     Total..........................................          ____          $          ____          100.00%


                           Remaining Terms to Maturity of the Initial Home Equity Loans

    Months Remaining to                                  Number of Home      Aggregate Unpaid      Percentage of
     Maturity (months)                                    Equity Loans      Principal Balance    Initial Aggregate
                                                                                                 Principal Balance


          ----......................................          ----          $          ----        ----%

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----

          ----......................................          ----                     ----         ----
                                                           -----------        -----------------    ---------------
     Total..........................................          ____          $          ____          100.00%


         As of the Cut-Off Date, the weighted average remaining terms to
maturity of the Initial Home Equity Loans was approximately ____ months.




                                      S-54




 

                             Distribution of Adjustable Rate Initial Home Equity Loans
                                                 by Gross Margins

          Margin                                         Number of Home      Aggregate Unpaid     % of Aggregate
                                                          Equity Loans      Principal Balance    Principal Balance
                                                                                                of Adjustable Rate
                                                                                                 Home Equity Loans


_____% to _____%                                              ____          $___________               ___%

_____% to _____%                                              ____           __________                ___%

_____% to _____%                                              ____           __________                ___%

_____% to _____%                                              ____           __________                ___%

_____% to _____%                                              ____           __________                ___%


                                                       -------------------  ------------------- ----------------
     Total..........................................                        $                                  %
                                                       ===================  =================== ================



         The weighted average Gross Margin for the Initial Loans that are
Adjustable Rate Loans was ______%.




                             Distribution of Adjustable Rate Initial Home Equity Loans
                                                  by Maximum Rate

       Maximum Rate                                     Number of Initial    Aggregate Unpaid     % of Aggregate
                                                          Mortgage Loans     Principal Balance    Principal Balance
                                                                                                 of Adjustable Rate
                                                                                                  Home Equity Loans


_____% to _____%                                              ____          $___________               ___%

_____% to _____%                                              ____           __________                ___%

_____% to _____%                                              ____           __________                ___%

_____% to _____%                                              ____           __________                ___%

_____% to _____%                                              ____           __________                ___%


                                                       -------------------  ------------------- ----------------
     Total..........................................                        $                                  %
                                                       ===================  =================== ================




         The weighted average Maximum Rate for the Initial Home Equity Loans
that are Adjustable Rate Home Equity Loans was ___%.



                                      S-55




 

                             Distribution of Adjustable Rate Initial Home Equity Loans
                                                  by Minimum Rate

       Minimum Rate                                     Number of Initial    Aggregate Unpaid     % of Aggregate
                                                          Mortgage Loans     Principal Balance    Principal Balance
                                                                                                 of Adjustable Rate
                                                                                                  Home Equity Loans


_____% to _____%                                              ____          $___________               ___%

_____% to _____%                                              ____          __________                 ___%

_____% to _____%                                              ____          __________                 ___%

_____% to _____%                                              ____          __________                 ___%

_____% to _____%                                              ____          __________                 ___%


                                                       -------------------  ------------------- ----------------
     Total..........................................                        $                                  %
                                                       ===================  =================== ================




         The weighted average Minimum Rate for the Initial Home Equity Loans
that are Adjustable Rate Home Equity Loans was ___%.

Interest Payments on the Home Equity Loans

         All of the Home Equity Loans will provide that interest is charged to
the obligor (the "Mortgagor") thereunder, and payments are due from such
Mortgagors as of a scheduled day of each month which is fixed at the time of
origination. Scheduled monthly payments made by the Mortgagors on the Home
Equity Loans either earlier or later than the scheduled due dates thereof will
not affect the amortization schedule or the relative application of such
payments to principal and interest.

Conveyance of Subsequent Home Equity Loans

         The Loan Sale Agreement and the Loan Transfer Agreement permit the
Issuer to acquire approximately $________ in aggregate Principal Balance of
Subsequent Home Equity Loans. Accordingly, the statistical characteristics of
the Home Equity Loans will vary as of any subsequent Cut-Off Date upon the
acquisition of Subsequent Home Equity Loans.

         The obligation of the Issuer to purchase Subsequent Home Equity Loans
on a Subsequent Transfer Date is subject to the following requirements, among
others, individually or in the aggregate, as applicable: (i) the remaining term
to maturity of each Subsequent Home Equity Loan may not exceed 30 years; (ii)
none will be greater than 30 days contractually Delinquent as of the related
Subsequent Cut-Off Date; (iii) will have Minimum Rates no lower than ___%; (iv)
will have Coupon Rates no lower than ___%; (v) less than ___% of first lien
Mortgages may have piggyback second lien Mortgages; (vi) will have a weighted
average Coupon Rate that is at least ___%; (vii) up to ___% are second lien
Mortgages (viii) no piggyback second lien Mortgages; (ix) will have a weighted
average Combined Loan-to-Value Ratio of less than ___%; (x) Principal Balance at
the time of origination was less than $_____; (xi) less than ___% are balloon
loans; and (xii) at least ___% are fixed rate Home Equity Loans; provided that
any of the conditions set forth in clauses (v), (vi), (vii), (ix), (xi) or (xii)
may be waived with the consent of the Note Insurer.

                   CERTAIN PREPAYMENT AND YIELD CONSIDERATIONS

General

         The weighted average life of, and, if purchased at other than par, the
yield to maturity on, a Note will relate to the rate of payment of principal of
the Home Equity Loans, including, for this purpose, prepayments, liquidations
due to defaults, casualties and condemnations, and repurchases of Home Equity
Loans by the Sponsor. At least __

                                      S-56



% of the Initial Home Equity Loans may be prepaid by the related Mortgagors, in
whole or in part, at any time without payment of any prepayment fee or penalty.
The actual rate of 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 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 and the extent of the mortgagors'
equity in such properties, and changes in the mortgagors' housing needs, job
transfers and unemployment.

         As with fixed rate obligations generally, the rate of prepayment on a
pool of home equity loans with fixed rates is affected by prevailing market
rates for home equity loans of a comparable term and risk level. When the market
interest rate is below the mortgage coupon, mortgagors may have an increased
incentive to refinance their home equity loans. Depending on prevailing market
rates, the future outlook for market rates and economic conditions generally,
some mortgagors may sell or refinance Properties in order to realize their
equity in the Properties, to meet cash flow needs or to make other investments.
As is the case with fixed rate mortgage loans, adjustable rate mortgage loans
may be subject to a greater rate of Prepayments in a declining interest rate
environment. For example, if prevailing interest rates fall appreciably,
adjustable rate home equity loans are likely to be subject to a higher
prepayment rate than if prevailing interest rates remain constant because the
availability of fixed rate mortgage loans at competitive interest rates may
encourage mortgagors to refinance their adjustable rate home equity loans to
"lock in" a lower fixed interest rate.

         The effective yield of the Notes will be affected by the rate and
timing of payments of principal on the Home Equity Loans securing the Notes
(including, for this purpose, prepayments and amounts received by virtue of
refinancings, liquidations of Home Equity Loans due to defaults, casualties,
condemnations, and repurchases, whether optional or required, by the Seller or
the Note Insurer), the amount and timing of mortgagor delinquencies and defaults
resulting in realized losses, and the application of Excess Cash on the Notes.
Such yield may be adversely affected by a higher or lower than anticipated rate
of principal payments (including Prepayments) on the Home Equity Loans. The rate
of Principal Payments on such Home Equity Loans will in turn be affected by the
amortization schedules of the Home Equity Loans, the rate and timing of
Prepayments thereon by the mortgagors, liquidations of defaulted Home Equity
Loans and optional or required repurchases of Home Equity Loans as described
herein. The timing of changes in the rate of prepayments, liquidations and
repurchases of the Home Equity Loans may, and the timing of Realized Losses
could, significantly affect the yield to an investor, even if the average rate
of Principal Payments experienced over time is consistent with an investor's
expectation. Since the rate and timing of Principal Payments on the Home Equity
Loans will depend on future events and on a variety of factors (as described
more fully herein), no assurance can be given as to such rate or the timing of
Prepayments on the Notes.

         Because all amounts available for payment on the Notes after payments
in respect of interest on the Notes, including all or a portion of the Excess
Cash, are applied as reductions of the Note Balance, the weighted average life
of such Notes will also be influenced by the amount of Excess Cash so applied.
Because Excess Cash attributable to the overcollateralization feature is
derived, in part, from interest collections on the Home Equity Loans and will be
applied to reduce the Note Balance, the aggregate payments in reduction of the
Note Balance on a Payment Date will usually be greater than the aggregate amount
of principal payments (including Prepayments) on the Home Equity Loans payable
on such Payment Date until the Required Overcollateralization Amount is reached
and assuming an Overcollateralization Deficit does not occur. As a consequence,
Excess Cash available for payment in reduction of the Note Balance will increase
in proportion to the outstanding Note Balance over time in the absence of
offsetting Realized Losses on the Home Equity Loans.

         Excess Cash will be paid on the Notes in reduction of the Note Balance
on each Payment Date to the extent the then applicable Required
Overcollateralization Amount exceeds the Overcollateralization Amount on such
Payment Date. Any remaining Excess Cash will be released to the holder(s) of the
Residual Interest. If a Note is purchased at other than par, its yield to
maturity will be affected by the rate at which Excess Cash is paid to the
Noteholders. If the actual rate of Excess Cash payments on the Notes applied in
reduction of the Note Balance is slower than the rate anticipated by an investor
who purchases a Note at a discount, the actual yield to such investor will be
lower than such investor's anticipated yield. If the actual rate of Excess Cash
payments applied in reduction of the Note Balance is faster than the rate
anticipated by an investor who purchases a Note at a premium, the actual

                                      S-57




yield to such investor will be lower than such investor's anticipated yield. The
amount of Excess Cash on any Payment Date will be affected by, among other
things, the actual amount of interest received, collected or recovered in
respect of the Home Equity Loans during the related Remittance Period and such
amount will be influenced by changes in the weighted average of the Coupon Rates
resulting from prepayment and liquidations of Home Equity Loans. The amount of
Excess Cash paid to the Noteholders applied to the Note Balance on each Payment
Date will be based on the Required Overcollateralization Amount. The Indenture
generally provides that the Required Overcollateralization Amount may, over
time, decrease, or increase, subject to certain floors, caps and triggers,
including triggers that allow the related Required Overcollateralization Amount
to decrease or "step down" based on the performance on the Home Equity Loans
with respect to certain tests specified in the Indenture based on delinquency
rates. Any increase in the Required Overcollateralization Amount may result in
an accelerated amortization until such Required Overcollateralization Amount is
reached. Conversely, any decrease in the Required Overcollateralization Amount
will result in a decelerated amortization of the Notes until such Required
Overcollateralization Amount is reached.

         The Home Equity Loans generally may be prepaid in full or in part at
any time, although some have prepayment fees or penalties. The Home Equity Loans
generally are not assumable and the related Mortgaged property will be due on
sale, in which case the Master Servicer shall enforce any due-on-sale clause
contained in any Mortgage Note or Mortgage, to the extent permitted under
applicable law and governmental regulations; provided, however, if the Master
Servicer determines that it is reasonably likely that the mortgagor will bring,
or if any mortgagor does bring legal action to declare invalid or otherwise
avoid enforcement of a due-on-sale clause contained in any Mortgage Note or
Mortgage, the Master Servicer shall not be required to enforce the due-on-sale
clause or to contest such action.

         The rate of defaults on the Home Equity Loans will also affect the rate
and timing of Principal Payments on the Home Equity Loans. See "Risk Factors"
herein and in the Prospectus. The rate of default on Home Equity Loans that are
refinance or limited documentation mortgage loans, and on Home Equity Loans with
high Loan-to-Value Ratios, may be higher than for other types of Home Equity
Loans. As a result of the underwriting standards applicable to the Home Equity
Loans, the Home Equity Loans are likely to experience rates of delinquency,
foreclosure, bankruptcy and loss that are higher, and that may be substantially
higher, than those experienced by mortgage loans underwritten in accordance with
the standards applied by Fannie Mae and Freddie Mac mortgage loan purchase
programs. See "The Sponsor and Servicer--Credit and Underwriting Guidelines." In
addition, because of such underwriting criteria and their likely effect on the
delinquency, foreclosure, bankruptcy and loss experience of the Home Equity
Loans, the Home Equity Loans will generally be serviced in a manner intended to
result in a faster exercise of remedies, which may include foreclosure, in the
event Home Equity Loan delinquencies and defaults occur, than would be the case
of the Home Equity Loans were serviced in accordance with such other programs.
Furthermore, the rate and timing of prepayments, defaults and liquidations on
the Home Equity Loans will be affected by the general economic condition of the
region of the country in which the related Properties are located. The risk of
delinquencies and loss is greater and prepayments are less likely in regions
where a weak or deteriorating economy exists, as may be evidenced by, among
other factors, increasing unemployment or falling property values. To the extent
that the locations of the Properties are concentrated in a given region, the
risk of delinquencies, loss and involuntary prepayments resulting from adverse
economic conditions in such region or from other factors, such as fires, storms,
landslides and mudflows and earthquakes, is increased. Certain information
regarding the location of the Properties is set forth under "Description of the
Home Equity Loans--Home Equity Loan Characteristics" herein. See "Risk
Factors--Risks Associated with Geographic Concentration of the Mortgage
Properties" herein.

         Certain of the Home Equity Loans are Balloon Loans. Balloon Loans
involve a greater degree of risk than fully amortizing loans because the ability
of the borrower to make a Balloon Payment typically will depend upon its ability
either to refinance the loan or to sell the related Mortgaged Property. The
ability of a borrower to accomplish either of these goals will be affected by a
number of factors, including the level of available mortgage rates at the time
of the attempted sale or refinancing, the borrower's equity in the related
Mortgaged Property, the financial condition of the borrower and operating
history of the related Mortgaged Property, tax laws, prevailing economic
conditions and the availability of credit for commercial real estate projects
generally.

         Other factors affecting prepayment of Home Equity Loans include changes
in mortgagors' housing needs, job transfers, unemployment and mortgagors' net
equity in the Properties. Since the rate of payment of principal of 


                                      S-58



the Notes will depend on the rate of payment (including prepayments) of the
principal of the Home Equity Loans, the actual maturity of the Notes could occur
significantly earlier than the Stated Maturity. See "--Weighted Average Life"
herein.

         In addition, the yield to maturity of the Notes will depend on the
price paid by the holders of the Notes and the Note Interest Rate. The extent to
which the yield to maturity of a Note is sensitive to prepayments will depend
upon the degree to which it is purchased at a discount or premium.

         Prepayments of principal on the Home Equity Loans will generally be
passed through to the Indenture Trustee and included in the Available Funds in
the month following the month of receipt thereof by the Master Servicer. Any
prepayment of a Home Equity Loan or liquidation of a Home Equity Loan (by
foreclosure proceedings or by virtue of the repurchase of a Home Equity Loan)
may result in payments on the Notes of amounts that otherwise would be paid in
amortized increments over the remaining term of such Home Equity Loan.

         To the extent that Prepayments with respect to the Home Equity Loans
result in prepayments on the Notes during periods of generally lower interest
rates, Noteholders may be unable to reinvest such Prepayments in securities
having a yield and rating comparable to the Notes.

         The yield on the Notes may be affected by any delays in receipt of
payments thereon as described under "Description of the Notes--Book-Entry
Registration and Definitive Notes" herein and "Risk Factors--Book Entry
Registration" and "Description of the Securities--Form of the Securities" in the
Prospectus.

         The yield on the Notes may also be affected by a redemption of the
Notes as described under " Description of the Notes--Redemption of the Notes"
herein.

         No representation is made as to the rate of Principal Payments on the
Home Equity Loans or as to the yield to maturity of any Note. An investor is
urged to make an investment decision with respect to a Note based on the
anticipated yield to maturity of such Note resulting from its price and such
investor's own determination as to anticipated Home Equity Loan prepayment
rates. Prospective investors are urged to analyze fully the effect of Home
Equity Loan Prepayments and market conditions on the yield and value of the
Notes, before acquiring any Notes. In particular, investors that are required to
perform periodic valuations on their investment portfolios should consider the
effect of such fluctuations in value. In addition, investors should carefully
consider the factors discussed under "Risk Factors--Prepayment of the Home
Equity Loans May Adversely Affect the Yield to Maturity of the Notes" herein.

Mandatory Prepayment

         In the event that at the end of the Funding Period, not all of the
Original Pre-Funded Amount has been used to acquire Subsequent Home Equity
Loans, then the Noteholders then entitled to receive principal will receive an
additional prepayment in an amount equal to the remaining Pre-Funded Amount in
the Pre-Funding Account.

         Although no assurances can be given, the Transferor and the Sponsor
expect that the Principal Balance of Subsequent Home Equity Loans sold to the
Issuer will require the application of substantially all the amount on deposit
in the Pre-Funding Account and that there should be no material principal
prepaid to the Noteholders in respect to the Original Pre-Funded Amount.

Weighted Average Life

         Weighted average life refers to the amount of time that will elapse
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 Notes
will be influenced by the rate at which principal on the Home Equity Loans is
paid, which may be in the form of scheduled payments or prepayments (including
prepayments of principal by the borrower as well as amounts received by virtue
of repurchases, condemnation, insurance or foreclosure with respect to the Home
Equity Loans), and the timing thereof.



                                      S-59



         The weighted average life of the Notes also will be influenced by the
overcollateralization of the Notes because collections are applied as
Prepayments to the Notes until the outstanding Note Balance is less than the
Aggregate Principal Balance of the Home Equity Loans by an amount equal to the
Required Overcollateralization Amount. These prepayments have the effect of
accelerating the amortization of the Notes, thereby shortening their respective
weighted average life.

         Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement
("Home Equity Prepayment" or "HEP") assumes that the pool of loans prepays in
the first month at a constant annual prepayment rate of 2.50% and increases by
an additional 2.50% each month thereafter until the tenth month, where it
remains at a constant annual prepayment rate equal to 25.0% (the "Prepayment
Assumption"). HEP represents an assumed annualized rate of prepayment relative
to the then outstanding Principal Balance on a pool of new mortgage loans.
Neither the prepayment model used herein nor any other prepayment model or
assumption purports to be an historical description of prepayment experience or
a prediction of the anticipated rate of prepayment of any pool of mortgage
loans, including the Home Equity Loans included in the Trust Estate.

         The table following the next paragraph indicates the percentage of the
initial Note Balance that would be outstanding after each of the dates shown at
various percentage HEPs and the corresponding weighted average lives of the
Notes. The table is based on the following assumptions (the "Modeling
Assumptions"): (i) the pool consists of Home Equity Loans with the
characteristics set forth in the table below, (ii) distributions on such Notes
are received, in cash, on the 25th day of each month, commencing in ______,
(iii) the Home Equity Loans prepay at the percentage HEP indicated, (iv) the
Notes are redeemed on the Initial Redemption Date, (v) no defaults or
delinquencies occur in the payment by mortgagors of principal and interest on
the Home Equity Loans and no shortfalls due to the application of the Relief Act
are incurred, (vi) none of the Seller, the Master Servicer or any other person
purchases from the Trust any Home Equity Loan pursuant to any obligation or
option under the Sales Agreement, the Servicing Agreement or others, (vii)
scheduled monthly payments on the Home Equity Loans are received on the first
day of each month commencing with the month indicated in the table below, and
are computed prior to giving effect to any prepayments received in the prior
month, (viii) prepayments representing payment in full of individual Home Equity
Loans are received on the last day of each month, and include 30 days' interest
thereon, (ix) the scheduled monthly payment for each Home Equity Loan is
calculated based on its Principal Balance, Coupon Rate, original term to
maturity and remaining term to maturity such that the Home Equity Loan will
amortize in amounts sufficient to repay the remaining principal balance of such
Home Equity Loan by its remaining term to maturity, (x) the coupon on the Notes
remains constant at _____%, and (xi) the Notes are purchased on ___________,
1998.


 

                                                  Characteristics
                                                                          Remaining
  Pool       Principal    Net Coupon     Original       Remaining       Amortization            Amortization      Assumed Initial
 Number     Balance ($)    Rate (%)    Term (months)   Term (months)  Months to Maturity           Method          Payment Month
 ------     -----------    ---------  --------------  --------------  -------------------       ------------       -------------
  ----          ----      ----             ----            ----              ----                   ----                 ----
  ----          ----      ----             ----            ----              ----                   ----                 ----
  ----          ----      ----             ----            ----              ----                   ----                 ----
  ----          ----      ----             ----            ----              ----                   ----                 ----
  ----          ----      ----             ----            ----              ----                   ----                 ----
  ----          ----      ----             ----            ----              ----                   ----                 ----




         There will be discrepancies between the characteristics of the actual
Home Equity Loans and the characteristics assumed in preparing the table. Any
such discrepancy may have an effect upon the percentages of the initial Note
Balance outstanding (and the weighted average life) of the Notes set forth in
the table. In addition, since the actual Home Equity Loans will have
characteristics that differ from those assumed in preparing the table set forth
below the Notes may mature earlier or later than indicated by the table. Based
on the foregoing assumptions, the table indicates the weighted average life of
the Notes and sets forth the percentages of the initial Note Balance that would
be outstanding after each of the Payment Dates shown, at various percentage
HEPs. Variations in the prepayment experience and the balance of the related
Home Equity Loans that prepay may increase or decrease the percentages of
initial Note Balances (and weighted average lives) shown in the following table.

                                      S-60



Such variations may occur even if the average prepayment experience of all such
Home Equity Loans equals any of the specified percentage HEPs.


 

                 Percent of Stated Principal Balance Outstanding at the Following Percentage HEPs

Payment Date                                            0.00%     __.00%    __.00%     __.00%    __.00%    __.00%
- ------------
                                                        --------- --------- ---------- --------- --------- ---------

Initial Balance                                            100       100       100        100       100       100
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ----------------------                                    ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----
- ------------                                              ----      ----      ----       ----      ----      ----

Weighted Average Life  to Call(1)                       ____      ____       ____       ____      ____      ____
Weighted Average Life to Maturity(1)                    ____      ____       ____       ____      ____      ____


(1)  The weighted average life is determined by (a) multiplying the amount of
     each principal payment by the number of years from the Closing Date to the
     related Payment Date; (b) adding the results; and (c) dividing the sum by
     the original Note Balance.


         There is no assurance that prepayments of the Home Equity Loans will
conform to any of the levels of the Prepayment Assumption indicated in the table
above, or to any other level, or that the actual weighted average life of the
Notes will conform to any of the weighted average lives set forth in the table
above. Furthermore, the information contained in the table with respect to the
weighted average life of the Notes is not necessarily indicative of the weighted
average life that might be calculated or projected under different or varying
prepayment assumptions.

         The characteristics of the Home Equity Loans will differ from those
assumed in preparing the table above. In addition, it is unlikely that any Home
Equity Loan will prepay at any constant percentage until maturity or that all of
the Home Equity Loans will prepay at the same rate. The timing of changes in the
rate of prepayments may significantly affect the actual yield to maturity to
investors, even if the average rate of Prepayments is consistent with the
expectations of investors.

                             THE SERVICING AGREEMENT

         The summaries of certain provisions of the Servicing Agreement set
forth below and in other places in this Prospectus Supplement, while complete in
material respects, do not purport to be exhaustive. For more details 


                                      S-61



regarding the terms of the Servicing Agreement, prospective investors in the
Notes are advised to review the Servicing Agreement, a copy of which the Sponsor
will provide (without exhibits) without charge upon written request addressed to
the Sponsor.

         Generally, the Master Servicer will be authorized and empowered
pursuant to the Servicing Agreement (i) to execute and deliver (or procure the
execution and delivery by the Indenture Trustee of) 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 and (ii) to institute foreclosure proceedings or
obtain deeds in lieu of foreclosure so as to convert title to of any Mortgaged
Property in the name of the Indenture Trustee on behalf of the Noteholders and
the Note Insurer.

         Assignment. The Sponsor will also serve as the Master Servicer of each
Home Equity Loan. On the date of issuance of the Notes, it is anticipated that
all of the Home Equity Loans will be serviced by the Master Servicer. The Master
Servicer may not assign its obligations under the Servicing Agreement, in whole
or in part, unless it shall have first obtained the written consent of the
Indenture Trustee and the Note Insurer, which consent is required not to be
unreasonably withheld; provided, however, that any assignee must meet the
eligibility requirements for a successor Master Servicer set forth in the
Servicing Agreement.

         The Notes will not represent an interest in or obligation of, nor are
the Home Equity Loans guaranteed by, the Depositor, the Sponsor, the Seller, the
Master Servicer or Backup Master Servicer, except as described herein, or any of
their affiliates.

         First Greensboro Home Equity, Inc. is not a FNMA-approved servicer of
conventional mortgage loans. The Master Servicer (other than the Backup Master
Servicer as successor Master Servicer) is required to service the Home Equity
Loans in accordance with the Servicing Agreement, the terms of the respective
Home Equity Loans, and the servicing standards set forth in FNMA's Servicing
Guide (the "FNMA Guide"); provided, however, that to the extent such standards,
such obligations or the FNMA Guide is amended by FNMA after the date of the
Servicing Agreement and the effect of such amendment would be to impose upon the
Master Servicer any material additional costs or other burdens relating to such
servicing obligations, the Master Servicer may, at its option, determine not to
comply with such amendment in accordance with the servicing standards set forth
in the Servicing Agreement. The Backup Master Servicer, as the successor Master
Servicer, is required to service the Home Equity Loans in accordance with the
Servicing Agreement, the terms of the respective Home Equity Loans and in the
same manner in which it services and administers similar mortgage loans for its
own portfolio, giving due consideration to customary and usual standards of
practice of prudent mortgage lenders and loan servicers administering similar
mortgage loans.

         The Master Servicer may retain from the interest portion of each
monthly payment, the Servicing Fee. In addition, the Master Servicer will be
entitled to retain additional servicing compensation in the form of prepayment
charges, release fees, bad check charges, assumption fees, late payment charges,
prepayment penalties, or any other servicing-related fees, Net Liquidation
Proceeds not required to be deposited in the Principal and Interest Account
pursuant to the Servicing Agreement, and similar items. The Master Servicer
shall pay the fees of the Backup Master Servicer out of the Servicing Fee.

         When a borrower prepays all of a Home Equity Loan, the borrower pays
interest on the amount prepaid only to the date of prepayment and accordingly,
an interest shortfall (a "Prepayment Interest Shortfall") may result. In order
to mitigate the effect of any such shortfall in interest distributions to
Noteholders on any Payment Date, the Servicing Fee otherwise payable to the
Master Servicer for such month shall, to the extent of such shortfall, be
deposited by the Master Servicer in the Principal and Interest Account for
distribution to Noteholders on such Payment Date. Any such deposit by the Master
Servicer will be reflected in the distributions to Noteholders made on the
related Payment Date.

         The Master Servicer is required to make reasonable efforts to collect
all payments called for under the terms and provisions of the Home Equity Loans,
and, to the extent such procedures are consistent with the Servicing Agreement
and the terms and provisions of any applicable insurance policy, to follow
collection procedures consistent with the applicable servicing standards.
Consistent with the foregoing, the Master Servicer may in its discretion waive
or permit to be waived any late payment charge, prepayment charge, assumption
fee or any penalty 

                                      S-62



interest in connection with the prepayment of a Home Equity Loan or any other
fee or charge which the Master Servicer would be entitled to retain as
additional servicing compensation. In the event the Master Servicer consents to
the deferment of the due dates for payments due on a Note, the Master Servicer
will nonetheless be required to make payment of any required Delinquency
Advances with respect to the interest payments so extended to the same extent as
if the interest portion of such installment were due, owing and delinquent and
had not been deferred.

         Pre-Funding Account. On the Closing Date, the Original Pre-Funded
Amount will be deposited in the Pre-Funding Account, which account shall be in
the name of and maintained by the Indenture Trustee and shall be part of the
Trust Estate. During the Funding Period, the Pre-Funded Amount will be
maintained in the Pre-Funding Account. The Original Pre-Funded Amount will be
reduced during the Funding Period by the amount thereof used to purchase
Subsequent Home Equity Loans in accordance with the Loan Sale Agreement. Any
Pre-Funded Amount remaining at the end of the Funding Period will be distributed
to the Noteholders on the Payment Date after the expiration of the Funding
Period as a payment of Principal Balance, thus resulting in a principal
prepayment of such Notes.

         Amounts on deposit in the Pre-Funding Account will be invested in
Eligible Investments. All interest and any other investment earnings on amounts
on deposit in the Pre-Funding Account will be deposited in the Capitalized
Interest Account prior to each Payment Date during the related Funding Period.

         Capitalized Interest Account. On the Closing Date cash will be
deposited in the Capitalized Interest Account, which account shall be in the
name of and maintained by the Indenture Trustee and shall be part of the Trust
Estate. The amount on deposit in the Capitalized Interest Account, including
reinvestment income, taxes thereon and amounts deposited thereto from the
Pre-Funding Account, will be used by the Indenture Trustee to fund [the excess,
if any, of (i) the sum of the amount of interest accruing at the weighted
average applicable Pass-Through Rates on the amount by which the aggregate Note
Principal Balance exceeds the aggregate Loan Balance of the Home Equity Loans
plus the Trustee Fee accruing on such excess balance over (ii) the amount of any
reinvestment income on monies on deposit in the Pre-Funding Account; such
amounts on deposit will be so applied by the Indenture Trustee on the January
and February 1998 Payment Date to fund such excess, if any.] Any amounts
remaining in the Capitalized Interest Account at the end of the Funding Period
and not needed for such purpose will be paid to the Seller and will not
thereafter be available for distribution to the Noteholders.

         Principal and Interest Account. The Master Servicer is required to
create, or cause to be created, in the name of the Indenture Trustee, at one or
more depository institutions, which institutions may be affiliates of the Master
Servicer, a principal and interest account maintained as a trust account in the
trust department of such institution (the "Principal and Interest Account"). All
funds in the Principal and Interest Account are required to be held (i)
uninvested, or (ii) invested in Eligible Investments. Any investment of funds in
the Principal and Interest Account must mature or be withdrawable at par on or
prior to the immediately succeeding Monthly Remittance Date. Any investment
earnings on funds held in the Principal and Interest Account are for the account
of, and any losses therein are also for the account of, and must be promptly
replenished by, the Master Servicer.

         The Master Servicer is required to deposit, or cause to be deposited,
to the Principal and Interest Account, within one business day following
receipt, all principal and interest due on the Home Equity Loans on or after the
Cut-Off Date, including any Prepayments, the proceeds of any liquidation of a
Home Equity Loan net of expenses and unreimbursed Delinquency Advances ("Net
Liquidation Proceeds"), any income from REO Properties and Delinquency Advances,
but net of (i) Net Liquidation Proceeds to the extent that such Net Liquidation
Proceeds exceed the sum of (a) the Principal Balance of the related Home Equity
Loan immediately prior to liquidation, (b) accrued and unpaid interest on such
Home Equity Loan (net of the Servicing Fee) to the date of such liquidation, (c)
any Realized Losses during the related Remittance Period, and (d) any related
Servicing Advances, (ii) principal (including Prepayments) collected and
interest due on the Home Equity Loans prior to the Cut-Off Date excluding
payments received and applied prior to the Cut-Off Date which are applicable to
periods on and after the Cut-Off Date, (iii) reimbursements for Delinquency
Advances and Servicing Advances to the extent provided below, and (iv)
reimbursement for amounts deposited in the Principal and Interest Account
representing payments of principal and/or interest on a Note by a Mortgagor
which are subsequently returned by a depository institution as unpaid (all such
net amounts being referred to herein as the "Daily Collections").


                                      S-63



         The Master Servicer may make withdrawals for its own account from the
Principal and Interest Account for the following purposes:

                  (i) on each Monthly Remittance Date, to pay itself the
Servicing Fee;

                  (ii) to withdraw investment earnings on amounts on deposit in
the Principal and Interest Account;

                  (iii) to withdraw amounts that have been deposited to the
Principal and Interest Account in error;

                  (iv) to reimburse itself for unrecovered Delinquency Advances
and Servicing Advances;

                  (v) to clear and terminate the Principal and Interest Account
following the termination of the Trust; and

                  (vi) to reimburse the Master Servicer for expenses incurred by
or reimbursable to the Master Servicer to the extent provided in the Servicing
Agreement

         The Master Servicer will remit to the Indenture Trustee for deposit in
the Note Account the Daily Collections allocable to a Remittance Period not
later than the related Monthly Remittance Date, and Loan Purchase Prices and
Substitution Amounts two Business Days following the related repurchase or
substitution, as the case may be.

         Delinquency Advances. On each Monthly Remittance Date, the Master
Servicer shall be required to remit to the Indenture Trustee for deposit to the
Note Account out of the Master Servicer's own funds any delinquent payment of
interest with respect to each delinquent Home Equity Loan, which payment was not
received on or prior to the related Monthly Remittance Date and was not
theretofore advanced by the Master Servicer. Such amounts of the Master
Servicer's own funds so deposited are "Delinquency Advances." The Master
Servicer may reimburse itself on any Business Day for any Delinquency Advances
paid from the Master Servicer's own funds, from collections on any Home Equity
Loan that are not required to be distributed on the Payment Date occurring
during the month in which such reimbursement is made (such amount to be replaced
on future dates to the extent necessary).

         Notwithstanding the foregoing, in the event that the Master Servicer
determines in its reasonable business judgment in accordance with the servicing
standards of the Servicing Agreement that any proposed Delinquency Advance if
made would not be recoverable, the Master Servicer shall not be required to make
such Delinquency Advances with respect to such Home Equity Loan. To the extent
that the Master Servicer previously has made Delinquency Advances with respect
to a Home Equity Loan that the Master Servicer subsequently determines to be
nonrecoverable, the Master Servicer shall be entitled to reimbursement for such
aggregate unreimbursed Delinquency Advances as provided above or may withdraw
such amounts from the Principal and Interest Account. The Master Servicer shall
give written notice of such determination as to why such amount is or would or
may withdraw such amounts from the principal and Interest Account be
nonrecoverable to the Indenture Trustee and the Note Insurer.

         Servicing Advances. The Master Servicer will be required to pay all
"out of pocket" costs and expenses incurred in the performance of its servicing
obligations, including, but not limited to, (i) expenditures in connection with
a foreclosed Home Equity Loan prior to the liquidation thereof, including,
without limitation, expenditures for real estate property taxes, hazard
insurance premiums, property restoration or preservation ("Preservation
Expenses"), (ii) the cost of any enforcement or judicial proceedings, including
foreclosures and (iii) the cost of the management and liquidation of Property
(including broker's fees) acquired in satisfaction of the related Mortgage,
except to the extent that the Master Servicer in its reasonable business
judgment determines that any such proposed amount would not be recoverable. Such
costs and expenses will constitute "Servicing Advances." The Master Servicer may
recover a Servicing Advance 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 


                                      S-64




realized upon the liquidation of the related Home Equity Loan or from certain
amounts on deposit in the Note Account as provided in the Servicing Agreement.
In the event a Servicing Advance previously made is deemed to be nonrecoverable,
the Master Servicer may withdraw such amounts from the Principal and Interest
Account.

         Compensating Interests. A full month's interest at the Coupon Rate will
be due on the outstanding Principal Balance of each Home Equity Loan as of the
beginning of each Remittance Period. If a prepayment in full of a Home Equity
Loan or a Prepayment of at least six times a Mortgagor's Monthly Payment occurs
during any calendar month, any difference between the interest collected from
the Mortgagor in connection with such payoff and the full month's interest at
the Coupon Rate that would be due on the related due date for such Home Equity
Loan (such difference, the "Compensating Interest") (but not in excess of the
aggregate Servicing Fee for the related Remittance Period), will be required to
be deposited to the Principal and Interest Account (or if such difference is an
excess, the Master Servicer shall retain such excess) on the next succeeding
Monthly Remittance Date by the Master Servicer and shall be included in the
Monthly Remittance Amount to be made available to the Indenture Trustee on the
next succeeding Monthly Remittance Date.

         The Master Servicer, and in the absence of the exercise thereof by the
Master Servicer, the Note Insurer will have the right and the option, but not
the obligation, to purchase for its own account any Home Equity Loan which
becomes delinquent as to three consecutive monthly installments or any Home
Equity Loan as to which enforcement proceedings have been brought by the Master
Servicer; provided, that the Master Servicer must, if it elects to purchase such
Home Equity Loans, purchase the most delinquent Home Equity Loans first unless
the Note Insurer otherwise consents. The purchase price for any such Home Equity
Loan is equal to the Loan Purchase Price thereof, which purchase price shall be
deposited in the Principal and Interest Account.

         The Master Servicer is required to cause to be liquidated any Home
Equity Loan relating to a Property as to which ownership has been effected in
the name of the Master Servicer on behalf of the Issuer and which has not been
liquidated within 35 months of such effecting of ownership at such price as the
Master Servicer deems necessary to comply with this requirement.

         The Master Servicer will be required to cause hazard insurance to be
maintained with respect to the related Property and to advance sums on account
of the premiums therefor if not paid by the Mortgagor if permitted by the terms
of such Home Equity Loan.

         The Master Servicer will have the right under the Servicing Agreement
(upon receiving the consent of the Note Insurer) to accept applications of
Mortgagors for consent to (i) partial releases of Mortgages, (ii) alterations
and (iii) removal, demolition or division of Properties. No application for
approval may be considered by the Master Servicer unless: (i) the provisions of
the related Note and Mortgage have been complied with; (ii) the loan-to-value
ratio and debt-to-income ratio after any release does not exceed the
loan-to-value ratio and debt-to-income ratio of such Note on the Cut-Off Date
and any increase in the loan-to-value shall not exceed 5% unless approved in
writing by the Note Insurer; and (iii) the lien priority of the related Mortgage
is not affected.

         Amendment. The Master Servicer shall not agree to any modification,
waiver or amendment of any provision of any Home Equity Loan unless, in the
Master Servicer's good faith judgment, such modification, waiver or amendment
would minimize the loss that might otherwise be experienced with respect to such
Home Equity Loan and only in the event of a payment default with respect to such
Home Equity Loan or in the event that a payment default with respect to such
Home Equity Loan is reasonably foreseeable by the Master Servicer; provided,
however, that no such modification, waiver or amendment shall extend the
maturity date of such Home Equity Loan beyond January __________.
Notwithstanding anything set forth in the Servicing Agreement to the contrary,
the Master Servicer shall be permitted to modify, waive or amend any provision
of a Home Equity Loan if required by statute or a court of competent
jurisdiction to do so.

         The Master Servicer shall provide written notice to the Indenture
Trustee and the Note Insurer prior to the execution of any modification, waiver
or amendment of any provision of any Home Equity Loan; provided that if the Note
Insurer does not object in writing to the modification, waiver or amendment
specified in such notice within five Business Days after its receipt thereof,
the Master Servicer may effectuate such modification, waiver or amendment and
shall deliver to the Custodian, on behalf of the Indenture Trustee for deposit
in the related Mortgage 

                                      S-65




File, an original counterpart of the agreement relating to such modification,
waiver or amendment, promptly following the execution thereof.

         Sub-Servicing Agreements. The Master Servicer, with the consent of the
Note Insurer, except as provided below, will be permitted under the Servicing
Agreement to enter into servicing agreements (the "Sub-Servicing Agreements")
with other qualified servicers (the "Sub-Servicers") for any servicing and
administration of Home Equity Loans with any institution that (x) is in
compliance with the laws of each state necessary to enable it to perform its
obligations under such Sub-Servicing Agreement, (y) has experience servicing
home equity loans that are similar to the Home Equity Loans and (z) has equity
of not less than $5,000,000 (as determined in accordance with generally accepted
accounting principles).

         With the consent of the Note Insurer, the Master Servicer may enter
into Sub-Servicing Agreements with Sub-Servicers with respect to the servicing
of the Home Equity Loans; provided that the Master Servicer will not need the
consent of the Note Insurer to enter into Sub-Servicing Agreement with an
affiliate of the Master Servicer. Notwithstanding any Sub-Servicing Agreement,
the Master Servicer will not be relieved of its obligations under the Servicing
Agreement and the Master Servicer will be obligated to the same extent and under
the same terms and conditions as if it alone were servicing and administering
the Home Equity Loans. The Master Servicer shall be entitled to enter into any
agreement with a Sub-Servicer for indemnification of the Master Servicer by such
Sub-Servicer and nothing contained in such Sub-Servicing Agreement shall be
deemed to limit or modify the Servicing Agreement.

         Indemnification. The Master Servicer has agreed to indemnify and hold
the Indenture Trustee and the Note Insurer harmless against any and all claims,
losses, penalties, fines, forfeitures, legal fees and related costs, judgments,
and any other costs, fees and expenses that the Indenture Trustee and the Note
Insurer may sustain in any way related to the failure of the Master Servicer to
perform its duties and service the Home Equity Loans in compliance with the
terms of the Servicing Agreement except as may be limited in the Servicing
Agreement. The Master Servicer shall immediately notify the Indenture Trustee
and the Note Insurer if a claim is made by a third party with respect to the
Servicing Agreement, and the Master Servicer shall assume the defense of any
such claim and pay all expenses in connection therewith, including reasonable
counsel fees, and promptly pay, discharge and satisfy any judgment or decree
which may be entered against the Master Servicer, the Indenture Trustee, the
Note Insurer and/or the Backup Master Servicer in respect of such claim. [The
Indenture Trustee shall reimburse the Master Servicer from amounts otherwise
distributable on the Notes (and if the Backup Master Servicer is the Master
Servicer, from the Principal and Interest Amount) for all amounts advanced by it
pursuant to the preceding sentence, except when a final nonappealable
adjudication determines that the claim relates directly to the failure of the
Master Servicer to perform its duties in compliance with the Servicing
Agreement. The indemnification provisions shall survive the termination of the
Servicing Agreement and the payment of the outstanding Notes].

         Reports by the Master Servicer. The Master Servicer will be required to
deliver to the Indenture Trustee, the Note Insurer, and the Rating Agencies on
or before April 30 of each year, commencing in 1999: (1) an officers'
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 Servicing Agreement has been made under such officers'
supervision, and (ii) to the best of such officers' knowledge, based on such
review, the Master Servicer has fulfilled all its obligations under the
Servicing Agreement for such year, or, if there has been a default in the
fulfillment of all such obligation, specifying each such default known to such
officers and the nature and status thereof including the steps being taken by
the Master Servicer to remedy such default and (2) a letter or letters of a firm
of independent, nationally recognized certified public accountants reasonably
acceptable to the Note Insurer stating that such firm has examined the Master
Servicer's overall servicing operations in accordance with the requirements of
the Uniform Single Attestation Program for Mortgage Bankers, and stating such
firm's conclusions relating thereto.

         Removal and Resignation of Master Servicer. The Note Insurer (or, the
Noteholders, with the consent of the Note Insurer) will have the right, pursuant
to the Servicing Agreement, to remove the Master Servicer upon the occurrence of
certain events (collectively, the "Master Servicer Termination Events")
including, without limitation: (a) certain acts of bankruptcy or insolvency on
the part of the Master Servicer; (b) certain failures on the part of the Master
Servicer to perform its obligations under the Servicing Agreement (including
certain performance tests related to the delinquency rate and cumulative losses
of the Home Equity Loans); or (c) the failure to cure material breaches of the
Master Servicer's representations in the Servicing Agreement.


                                      S-66



         The Master Servicer is not permitted to resign from the obligations and
duties imposed on it under the 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
conflict being of a type and nature carried on by the Master Servicer on the
date of the Servicing Agreement. Any such determination permitting the
resignation of the Master Servicer is required to be evidenced by an opinion of
counsel to such effect which shall be delivered, and reasonably acceptable, to
the Indenture Trustee and the Note Insurer.

         Upon removal or resignation of the Master Servicer, subject to the
right of the Note Insurer to direct the Indenture Trustee to assign such duties
to another party acceptable to the Note Insurer, the Backup Master Servicer
shall assume the duties of Master Servicer. Any successor (including the Backup
Master Servicer) other than an affiliate of First Greensboro Home Equity, Inc.
is required to be a 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 lien home equity loans having equity of
not less than $5,000,000 as determined in accordance with generally accepted
accounting principles, and which is acceptable to the Note Insurer and shall
assume all or any part of the responsibilities, duties or liabilities of the
Master Servicer.

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

                                THE NOTE INSURER

         The information set forth in this section has been provided by the Note
Insurer. No representation is made by the Underwriter, the Seller, the Master
Servicer, the Master Backup Servicer, the Depositor or any of their affiliates
as to the accuracy or completeness of such information or any information
related to the Note Insurer incorporated by reference herein.

General

         The Note Insurer is a monoline insurance company incorporated in 1984
under the laws of the State of New York. The Note Insurer is licensed to engage
in financial guaranty insurance business in all 50 states, the District of
Columbia and Puerto Rico.

         The Note Insurer and its subsidiaries are engaged exclusively in the
business of writing financial guaranty insurance, principally in respect of
securities offered in domestic and foreign markets. In general, financial
guaranty insurance consists of the issuance of a guaranty of scheduled payments
of an issuer's securities --thereby enhancing the credit rating of those
securities --in consideration for the payment of a premium to the insurer. The
Note Insurer and its subsidiaries principally insure asset-backed,
collateralized and municipal securities. Asset-backed securities are generally
supported by residential mortgage loans, consumer or trade receivables,
securities or other assets having an ascertainable cash flow or market value.
Collateralized securities include public utility first mortgage bonds and
sale/leaseback obligation bonds. Municipal securities consist largely of general
obligation bonds, special revenue bonds and other special obligations of state
and local governments. The Note Insurer insures both newly issued securities
sold in the primary market and outstanding securities sold in the secondary
market that satisfy the Note Insurer's underwriting criteria.

         The Note Insurer is a wholly owned subsidiary of Financial Security
Assurance Holdings Ltd. ("Holdings"), a New York Stock Exchange listed company.
Major shareholders of Holdings include Fund American Enterprises Holdings, Inc.,
US WEST Capital Corporation and The Tokyo Marine and Fire Insurance Co., Ltd. No
shareholder of Holdings is obligated to pay any debt of the Note Insurer or any
claim under any insurance policy issued by the Note Insurer or to make any
additional contribution to the capital of the Note Insurer.

         The principal executive offices of the Note Insurer are located at 350
Park Avenue, New York, New York 10022, and its telephone number at that location
is (212) 826-0100.


                                      S-67



Reinsurance

         Pursuant to an intercompany agreement, liabilities on financial
guaranty insurance written or reinsured from third parties by the Note Insurer
or any of its domestic operating insurance company subsidiaries are reinsured
among such companies on an agreed-upon percentage substantially proportional to
their respective capital, surplus and reserves, subject to applicable statutory
risk limitations. In addition, the Note Insurer reinsures a portion of its
liabilities under certain of its financial guaranty insurance policies with
other reinsurers under various quota share treaties and on a
transaction-by-transaction basis. Such reinsurance is utilized by the Note
Insurer as a risk management device and to comply with certain statutory and
rating agency requirements; it does not alter or limit the Note Insurer's
obligations under any financial guaranty insurance policy.

Ratings of Claims-Paying Ability

         The Note Insurer's claims-paying ability is rated "Aaa" by Moody's and
"AAA" by Standard & Poor's, Fitch, Nippon Investors Service Inc. and Standard &
Poor's (Australia) Pty. Ltd. Such ratings reflect only the views of the
respective rating agencies, are not recommendations to buy, sell or hold
securities and are subject to revision or withdrawal at any time by such rating
agencies.

Capitalization

         The following table sets forth the capitalization of the Note Insurer
and its wholly owned subsidiaries on the basis of generally accepted accounting
principles as of September 30, 1997 (in thousands)


 

                                                                                          GAAP
                                                                                          ----
                                                                         -------------            -------------
                                                                           (Audited)               (Unaudited)
                                                                                     (In millions)

Admitted Assets                                                               $____                   $____
Liabilities                                                                    ____                    ____
Shareholder's Equity                                                           ____                    ____
                                        ----------------------------------


         For further information concerning the Note Insurer, see the
Consolidated Financial Statements of the Note Insurer and subsidiaries, and the
notes thereto incorporated herein by reference. Copies of the statutory
quarterly and annual statements filed with the State of New York Insurance
Department by the Note Insurer are available upon request to the State of New
York Insurance Department.

Incorporation of Certain Documents by Reference

         The consolidated financial statements of the Note Insurer and
subsidiaries included as an exhibit to the Annual Report on Form 10-K for the
period ended December 31, 1996 and the unaudited financial statements of the
Note Insurer and subsidiaries for the quarters ended March 31, 1997, June 30,
1997 and September 30, 1997 included as an exhibit to the Quarterly Reports on
Form 10-Q for the periods ended March 31, 1997, June 30, 1997 and September 30,
1997, each of which have been filed with the Securities and Exchange Commission
by Holdings, are hereby incorporated by reference in this Prospectus Supplement.

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

         The Depositor will provide without charge to any person to whom this
Prospectus Supplement is delivered, upon oral or written request of such person,
a copy of any or all of the foregoing financial statements incorporated 

                                      S-68



by reference. Requests for such copies should be directed to the Secretary, One
First Union Center 301 S. College Street, Charlotte, North Carolina 28288-0630

Insurance Regulation

         The Note Insurer is licensed and subject to regulation as a financial
guaranty insurance corporation under the laws of the State of New York, its
state of domicile. In addition, the Note Insurer and its insurance subsidiaries
are subject to regulation by insurance laws of the various other jurisdictions
in which they are licensed to do business. As a financial guaranty insurance
corporation licensed to do business in the State of New York, the Note Insurer
is subject to Article 69 of the New York Insurance Law which, among other
things, limits the business of each such insurer to financial guaranty insurance
and related lines, requires that each such insurer maintain a minimum surplus to
policyholders, establishes contingency, loss and unearned premium reserve
requirements for each such insurer, and limits the size of individual
transactions ("single risks") and the volume of transactions ("aggregate risks")
that may be underwritten by each such insurer. Other provisions of the New York
Insurance Law, applicable to non-life insurance companies such as the Note
Insurer, regulate, among other things, Eligible Investments, payment of
dividends, transactions with affiliates, mergers, consolidations, acquisitions
or sales of assets and incurrence of liability for borrowings.

         The Note Insurer does not accept any responsibility for the accuracy or
completeness of this Prospectus Supplement or any information or disclosure
contained herein, or omitted herefrom, other than with respect to the accuracy
of information regarding the Note Insurer set forth or incorporated under the
heading "The Note Insurer" herein.

                              THE INSURANCE POLICY

         Simultaneously with the issuance of the Notes, the Note Insurer will
issue the Insurance Policy to the Indenture Trustee for the benefit of the
Noteholders pursuant to which it will irrevocably and unconditionally guaranty
payment on each Payment Date to the Indenture Trustee for the benefit of the
Noteholders of an amount equal to the Note Interest plus any
Overcollateralization Deficit for such Payment Date calculated in accordance
with the original terms of the Notes when issued and without regard to any
amendment or modification of the Notes or the Indenture except amendments or
modifications to which the Note Insurer has given its prior written consent. The
amount of the Insured Payment, if any, made by the Note Insurer to the
Noteholders under the Insurance Policy on each Payment Date is the sum (without
duplication) of (i) any shortfall in the amount required to pay the
Overcollateralization Deficit for such Payment Date from a source other than the
Insurance Policy, (ii) any shortfall in the amount required to pay Note Interest
for such Payment Date from a source other than the Insurance Policy and (iii)
any shortfall in the amount required to pay the Preference Amount from a source
other than the Insurance Policy. Payments which become due on an accelerated
basis as a result of (a) a default by the Issuer, (b) an election by the Issuer
to pay principal on an accelerated basis or (c) any other cause do not
constitute "Insured Payments," unless the Note Insurer elects, in its sole
discretion, to pay such principal due upon acceleration, together with any
accrued interest to the date of acceleration. The effect of the Insurance Policy
is to guaranty the timely payment of interest on, and the ultimate principal
amount of the Notes. Notwithstanding the foregoing, the Note Insurer is
permitted at its sole option, but is not required, to pay any losses in
connection with the liquidation of a Home Equity Loan in accordance with the
Insurance Policy.

         Payment of claims under the Insurance Policy will be made by the Note
Insurer following Receipt by the Note Insurer of the appropriate notice for
payment on the later to occur of (a) 12:00 noon, New York City time, on the
second Business Day following Receipt of such notice for payment, and (b) 12:00
noon, New York City time, on the relevant Payment Date.

         If any payment of an amount guaranteed by the Note Insurer pursuant to
the Insurance Policy is avoided as a preference payment under applicable
bankruptcy, insolvency, receivership or similar law the Note Insurer will pay
such amount out of the funds of the Note Insurer 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 Note Insurer from
the Indenture 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
a Noteholder is required to return principal or interest distributed with
respect to a Note during the term of the Insurance Policy because such
distributions were avoidable preferences

                                      S-69



under applicable bankruptcy law, (B) a certificate of the Noteholder that the
Order has been entered and is not subject to any stay, and (C) an assignment
duly executed and delivered by the Noteholder, in such form as is reasonably
required by the Note Insurer and provided to the Noteholder by the Note Insurer,
irrevocably assigning to the Note Insurer all rights and claims of the
Noteholder relating to or arising under the Notes against the debtor which made
such preference payment or otherwise with respect to such preference payment, or
(ii) the date of Receipt by the Note Insurer from the Indenture 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 Note Insurer shall have Received written
notice from the Indenture Trustee that such items were to be delivered on such
date and such date was specified in such notice. Such payment shall be disbursed
to the receiver, conservator, debtor-in-possession or trustee in bankruptcy
named in the Order and not to the Indenture Trustee or any Noteholder directly
(unless a Noteholder 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 shall be disbursed to the Indenture Trustee for
distribution to such Noteholder upon proof of such payment reasonably
satisfactory to the Note Insurer).

         The terms "Receipt" and "Received," with respect to the Insurance
Policy, means actual delivery to the Note Insurer and to its fiscal agent
appointed by the Note Insurer at its option, if any, prior to 12:00 p.m., New
York City time, on a Business Day; delivery either on a day that is not a
Business Day or after 12:00 p.m., New York City time, shall be deemed to be
Receipt on the next succeeding Business Day. If any notice or certificate given
under the Insurance Policy by the Indenture 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 Note Insurer or the fiscal agent shall promptly so advise
the Indenture Trustee and the Indenture Trustee may submit an amended notice.

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

         The Note Insurer's obligations under the Insurance Policy in respect of
Insured Payments shall be discharged to the extent funds are transferred to the
Indenture Trustee as provided in the Insurance Policy, whether or not such funds
are properly applied by the Indenture Trustee.

         The Note Insurer shall be subrogated to the rights of each Noteholder
to receive payments of principal and interest, as applicable, with respect to
distributions on the Notes to the extent of any payment by the Note Insurer
under the Insurance Policy. To the extent the Note Insurer makes Insured
Payments, either directly or indirectly (as by paying through the Indenture
Trustee), to the Noteholders, the Note Insurer will be subrogated to the rights
of the Noteholders, as applicable, with respect to such Insured Payment, shall
be deemed to the extent of the payments so made to be a registered Noteholder
for purposes of payment and shall receive all future payments of principal and
interest, as applicable, until all such Insured Payments by the Note Insurer
have been fully reimbursed, provided that the Noteholders have received the full
amount of the payments of principal and interest, as applicable.

         Claims under the Insurance Policy will rank equally with any other
unsecured and unsubordinated obligations of the Note Insurer except for certain
obligations in respect of tax and other payments to which preference is or may
become afforded by statute. The terms of the Insurance Policy cannot be
modified, altered or affected by any other agreement or instrument, or by the
merger, consolidation or dissolution of the Master Servicer. The Insurance
Policy by its terms may not be canceled or revoked. The Insurance Policy is
governed by the laws of the State of New York.

         The Insurance Policy is not covered by the Property/Casualty Insurance
Security Fund specified in Article 76 of the New York Insurance Law. The
Insurance Policy is not covered by the Florida Insurance Guaranty Association
created under Part II of Chapter 631 of the Florida Insurance Code. In the event
the Note Insurer were to become insolvent, any claims arising under the
Insurance Policy are excluded from coverage by the California Insurance Guaranty
Association, established pursuant to Article 14.2 of Chapter 1 of part 2 of
Division 1 of the California Insurance Code.

Pursuant to the terms of the Indenture, unless a Note Insurer Default exists,
the Note Insurer shall be deemed to be the Noteholder for certain purposes
(other than with respect to payment on the Notes), will be entitled

                                      S-70



to exercise all rights of the Noteholder thereunder, without the consent of such
Noteholders and the Noteholders may exercise such rights only with the prior
written consent of the Note Insurer. In addition, the Note Insurer will have
certain additional rights as a third party beneficiary to the Indenture.

         The Note Insurer does not accept any responsibility for the accuracy of
completeness of this Prospectus Supplement or any information or disclosure
contained herein, or omitted herefrom, other than with respect to the accuracy
of the information regarding the Note Insurer set forth under the heading "The
Note Insurer" herein. Additionally, the Note Insurer makes no representation
regarding the Notes or the advisability of investing in the Notes.

   __________________ rates the claims paying ability of the Note Insurer "___".

   __________________ rates the claims paying ability of the Note Insurer "___".

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

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

Insurance Policy Does Not Apply to Prepayment Risk

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

                              ERISA CONSIDERATIONS

         Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and Section 4975 of the Internal Revenue Code of 1986, as
amended (the "Code"), prohibit a pension, profit sharing or other employee
benefit plan, as well as individual retirement accounts and annuities and
certain Keogh Plans, and entities deemed to hold assets of such plans (each, a
"Plan") from engaging in certain transactions involving "plan assets" with
persons that are "parties in interest" under ERISA or "disqualified persons"
under the Code with respect to such Plan. A violation of these "prohibited
transaction rules" may generate excise tax and other penalties and liabilities
under ERISA and the Code for such persons. Title I of ERISA also requires that
fiduciaries of a Plan subject to ERISA make investments that are prudent,
diversified (except if prudent not to do so) and in accordance with governing
plan documents.

         Under regulations of the Department of Labor set forth in 29 C.F.R. ss.
2510.3-101 (the "Plan Asset Regulations"), the assets of a Plan generally
include not only securities held by a Plan but also the underlying assets of the
issuer of any equity securities (the "Look-Through Rule") unless one or more
exceptions specified in the Plan Asset Regulations are satisfied. For purposes
of those Regulations, an equity security is a security other than a security
that is treated as debt under applicable local law and that has no substantial
equity features. The Issuer believes that the Notes will be treated as debt
obligations without significant equity features for purposes of the Plan Asset
Regulations. Accordingly, a Plan that acquires a Note should not be treated as
having acquired a direct interest in the assets of the Issuer. However, there
can be no complete assurance that the Notes will be treated as debt obligations
without significant equity features for purposes of the Plan Asset Regulations.
If the Notes are treated as having substantial equity features, the purchaser of
a Note could be treated as having acquired a direct interest in the Home Equity
Loans securing the Notes. In that event, the purchase, holding, or resale of the
Notes could result in a transaction that is prohibited under ERISA or the Code.


                                      S-71



         However, even if the Notes are treated as debt for such purposes, the
acquisition or holding of Notes by or on behalf of a Plan could be considered to
give rise to a prohibited transaction if the Issuer or any of its affiliates is
or becomes a "party in interest" under ERISA or a "disqualified person" under
the Code with respect to such Plan. In such case, certain exemptions from the
prohibited transaction rules could be applicable depending on the type and
circumstances of the plan fiduciary making the decision to acquire Notes.
Included among these exemptions are: Prohibited Transaction Class Exemption
("PTCE") 96-23, regarding transactions effected by "in-house asset managers";
PTCE 90-1, regarding investments by insurance company pooled separate accounts;
PTCE 95-60, regarding investments by insurance company general accounts; PTCE
91-38, regarding investments by bank collective investment funds; and PTCE
84-14, regarding transactions effected by "qualified professional asset
managers". A purchaser of a Note should be aware, however, that even if the
conditions specified in one or more exemptions are met, the scope of the relief
provided by an exemption might not cover all acts that might be construed as
prohibited transactions. The purchase of a Note will be deemed a representation
by the acquirer that either (i) it is not, and is not purchasing a Note on
behalf of, or with the assets of, a Plan, or (ii) the acquisition and holding of
a Note by the acquirer qualifies for exemptive relief under PTCE 95-60, PTCE
96-23, PTCE 91-38, PTCE 90-1, PTCE 84-14 or another Department of Labor Class
Exemption.

         A governmental plan as defined in Section 3(32) of ERISA is not subject
to Title I of ERISA or Section 4975 of the Code. However, such a governmental
plan may be subject to a federal, state, or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar
Law"). A fiduciary of a governmental plan should make its own determination as
to the need for and the availability of any exemptive relief under Similar Law.

         A Plan fiduciary considering the purchase of Notes should consult its
tax and/or legal advisors regarding the applicability of the fiduciary
responsibility provisions of ERISA to such investment, whether the assets of the
Issuer would be considered plan assets, the possibility of exemptive relief from
the prohibited transaction rules, and other related issues and their potential
consequences. The sale of Notes to a Plan is in no respect a representation by
the Issuer or the Underwriter that this investment meets all relevant legal
requirements with respect to investments by Plans generally or any particular
Plan, or that this investment is appropriate for Plans generally or any
particular Plan. See "ERISA Considerations" in the Prospectus.

                                 USE OF PROCEEDS

         The Issuer intends to use the net proceeds to be received from the sale
of the Notes to acquire the Home Equity Loans from the Depositor and the Seller
and to pay other expenses associated with the pooling of the Home Equity Loans
and the issuance of the Notes.

                         LEGAL INVESTMENT CONSIDERATIONS

         The Notes will not constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
Institutions whose activities are subject to review by federal or state
regulatory authorities may be or may become subject to restrictions, which may
be retroactively imposed by such regulatory authorities, on the investment by
such institutions in certain forms of mortgage related securities.
See "Legal Investment" in the Prospectus.

                                  UNDERWRITING

         Under the terms set forth in the Underwriting Agreement, dated the date
hereof (the "Underwriting Agreement"), the Depositor has agreed to cause the
Issuer to sell, and the Underwriter has agreed, subject to the terms and
conditions set forth therein, to purchase the entire principal amount of the
Notes.

         The Underwriter has informed the Depositor that it proposes to offer
the Notes for sale from time to time in one or more negotiated transactions, or
otherwise, at varying prices to be determined, in each case, at the time of the
related sale. The Underwriter may effect such transactions by selling the Notes
to or through dealers, and such dealers may receive compensation in the form of
underwriting discounts, concessions or commissions from the Underwriter. In
connection with the sale of the Notes, the Underwriter may be deemed to have
received 

                                      S-72




compensation from the Depositor in the form of underwriting compensation. The
Underwriter and any dealers that participate with the Underwriter in the
distribution of the Notes may be deemed to be underwriters and any commissions
received by them and any profit on the resale of the Notes by them may be deemed
to be underwriting discounts and commissions under the Securities Act of 1933,
as amended (the "Securities Act").

         The Depositor and the Seller have agreed to indemnify the Underwriter
against certain liabilities including liabilities under the Securities Act.

         The Depositor has been advised by the Underwriter that the Underwriter
intends to make a market in the Notes, as permitted by applicable laws and
regulations and subject to the provisions of Rule 104 of Regulation M. The
Underwriter is not obligated, however, to make a market in the Notes and such
market-making may be discontinued at any time at the sole discretion of the
Underwriter. Accordingly, no assurance can be given as to the liquidity of, or
trading markets for, the Notes.

         First Union Capital Markets, a division of Wheat First Securities Corp.
("First Union"), or affiliates of First Union (collectively referred to as First
Union for the purposes of this paragraph) provide warehouse financing facilities
to the Seller. In connection with such financing facilities, the Seller has
agreed to provide First Union with the opportunity to underwrite securities, as
herein.

         All of the Home Equity Loans included in the Trust Estate will have
been acquired in a privately negotiated transaction with the Sponsor.

                                REPORT OF EXPERTS

         The consolidated financial statements of Financial Security Assurance
Inc. and Subsidiaries, as of December 31, 1998 and the related consolidated
statements of income, changes in shareholders' equity, and cash flows for each
of the three years in the period ended December 31, 1998, incorporated by
reference into this Prospectus Supplement have been audited by Coopers & Lybrand
L. L. P., independent accountants, as set forth in their report thereon
incorporated by reference herein in reliance upon the authority of such firm as
experts in accounting and auditing.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The following general discussion, when read in conjunction with the
discussion of "Material Federal Income Tax Consequences-Debt Securities" in the
Prospectus, describes Material Federal Income Tax Consequences to the original
purchasers of the Notes of the purchase, ownership and disposition of the Notes.
It does not purport to discuss all federal income tax consequences that may be
applicable to investment in the Notes or to particular categories of investors,
some of which may be subject to special rules.

         The discussion that follows, and the opinions set forth below of Dewey
Ballantine LLP, special tax counsel to the Issuer ("Tax Counsel"), are based on
the provisions of the Internal Revenue Code of 1986, as amended (the "Code") and
Treasury regulations promulgated thereunder as in effect on the date hereof and
on existing judicial and administrative interpretations thereof. These
authorities are subject to change and to differing interpretations, which could
apply retroactively. The opinions of Tax Counsel are not binding on the courts
or the Internal Revenue Service (the "IRS"). Potential investors should consult
their own tax advisors in determining the federal, state, local, foreign and any
other tax consequences to them of the purchase, ownership and disposition of the
Notes.

Characterization of the Notes as Indebtedness

         In the opinion of Tax Counsel, although no transaction closely
comparable to that contemplated herein has been the subject of any Treasury
regulation, revenue ruling or judicial decision, based on the application of
existing law to the facts as set forth in the applicable agreements, the proper
treatment of the Notes is as indebtedness for federal income tax purposes.


                                      S-73



         Except as described below, interest paid or accrued on a Note will be
treated as ordinary income to the Noteholders and principal payments on a Note
will be treated as a return of capital to the extent of the Noteholder's basis
in the Note allocable thereto. An accrual method taxpayer will be required to
include in income interest on the Notes when earned, even if not paid, unless it
is determined to be uncollectible. It is not anticipated that the Notes will be
issued with original issue discount. See "Material Federal Income Tax
Consequences -- Debt Securities" in the Prospectus.

Alternative Characterizations of the Notes

         Although it is the opinion of Tax Counsel that the Notes are properly
characterized as indebtedness for federal income tax purposes, no assurance can
be given that such characterization of the Notes will prevail. If the Notes were
treated as an ownership interest in the Home Equity Loans, all income on such
Home Equity Loans would be income to the holders of the Notes, and related fees
and expenses would generally be deductible (subject to certain limitations on
the deductibility of miscellaneous itemized deductions by individuals) and
certain market discount and premium provisions of the Code might apply to a
purchase of the Notes.

         If, alternatively, the Notes were treated as an equity interest in the
Trust, the Trust would be treated as a partnership for federal income tax
purposes. As a partnership, the Trust will not be subject to federal income tax
unless treated as a publicly traded partnership taxable as a corporation. Any
such corporate income tax could materially reduce cash available to make
payments on the Notes. Tax Counsel is of the opinion that, although no
transaction closely comparable to that contemplated herein has been the subject
of any Treasury regulation, revenue ruling or judicial decision and, therefore,
is subject to interpretation, the Trust, if treated as a partnership, will not
be treated as a publicly traded partnership taxable as a corporation. This
opinion is based on Tax Counsel's conclusion that the nature of the income of
the Trust exempts it from the rules that certain publicly traded partnerships
are taxable as corporations.

                            STATE TAX CONSIDERATIONS

         Potential Noteholders should consider the state and local income tax
consequences of the purchase, ownership and disposition of the Notes. State and
local income tax laws may differ substantially from the corresponding federal
law, and this discussion does not purport to describe any aspect of the income
tax laws of any state or locality. Therefore, potential Noteholders should
consult their own tax advisors with respect to the various state and local tax
consequences of an investment in the Notes.

                                  LEGAL MATTERS

         Certain legal matters will be passed upon for the Sponsor by Stroock &
Stroock & Lavan LLP, New York, New York and Shell, Bray, Aycock, Able and
Livingston, Greensboro, North Carolina. Dewey Ballantine LLP, New York, New York
or Dewey Ballantine LLP, Washington, D.C., will act as counsel for the
Underwriter and will pass upon certain federal income tax matters for the
Issuer. Certain legal matters relating to the Note Insurer and the Insurance
Policy will be passed upon for the Note Insurer by Thacher, Proffitt & Wood, New
York, New York.

                               RATING OF THE NOTES

         It is a condition to the issuance of the Notes that each shall be rated
"Aaa" by Moody's. and "AAA" by Standard & Poor's.

         Explanations of the significance of such ratings may be obtained from
Moody's, 99 Church Street, New York, New York 10007, and Standard & Poor's, 25
Broadway, New York, New York 10004. Each rating will be the view only of the
assigning Rating Agency.

         The ratings on the Notes are based in substantial part on the
claims-paying ability of the Note Insurer. Any changes in the ratings of the
Note Insurer by the Rating Agencies may result in a change in the ratings of the
Notes.

                                      S-74



         The ratings assigned to the Notes do not represent any assessment of
the likelihood or rate of Prepayments and do not address the possibility that
Noteholders might suffer a lower than anticipated yield.

         There is no assurance that any rating assigned to the Notes 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 or liquidity of the Notes.

         The ratings of the Notes should be evaluated independently form similar
ratings on other types of securities. A security rating is not a recommendation
to buy, sell or hold securities.

         There can be no assurances as to whether any other rating agency will
rate the Notes, or, if one does, what rating will be assigned by such other
rating agency. A rating on the Notes by another rating agency, if assigned at
all, may be lower than the ratings assigned to the Notes by Moody's or Standard
& Poor's.


                                      S-75




                            INDEX OF PRINCIPAL TERMS

                                                  Page





Administrative Fee Amount...........................5
Appraised Values...................................47
Available Funds.................................7, 32
Beneficial Owner....................................6
Book-Entry Notes...................................25
Business Day....................................7, 70
Capitalized Interest Account....................2, 15
Cedel...............................................6
Cedel Participants.................................26
Citibank...........................................25
Code.......................................16, 71, 73
Combined Loan-to-Value Ratio.......................47
Compensating Interest..........................12, 65
Coupon Rates.......................................13
Custodian..........................................28
Cut-Off Date........................................5
Daily Collections..................................63
Definitive Note.....................................6
Delinquency Advance................................12
Delinquency Advances...............................64
Depositor........................................1, 4
Determination Date.................................31
DIL................................................45
DTC.................................................6
Eligible Investments...............................33
ERISA..........................................17, 71
Euroclear...........................................6
Euroclear Operator.................................26
Euroclear Participants.............................26
European Depositaries..............................25
Excess Cash.....................................9, 35
Exchange Act.......................................68
FHLMC..............................................18
Final Certification................................29
Final Recovery Determination.......................31
Financial Intermediary.............................25
First Greensboro...................................39
First Union........................................73
Fitch..............................................11
FNMA...............................................18
Funding Period.....................................15
HEP................................................60
Home Equity Loans................................1, 6
Home Equity Prepayment.............................60
Indenture...........................................1
Indenture Trustee................................1, 5
Indenture Trustee Fee...............................5
Initial Aggregate Principal Balance.............2, 47
Initial Home Equity Loans........................2, 6
Insurance Policy................................1, 10
Insured Payment....................................11
Interest Period.....................................8
IRS................................................73
Issuer...........................................1, 4
Liquidated Loan....................................31
Liquidation Proceeds...........................31, 32
Loan Sale Agreement.................................2
Loan Transfer Agreement.............................2
Loan-to-Value Ratios...............................47
Look-Through Rule..................................71
Master Backup Servicer.......................2, 5, 46
Master Servicer..................................2, 4
Master Servicer Optional Termination Date......16, 37
Master Servicer Termination Events.................66
Maximum Collateral Amount..........................16
Maximum Collateral Amount..........................16
Maximum Rates......................................14
Minimum Rates......................................14
Modeling Assumptions...............................60
Monthly Principal...............................8, 31
Monthly Remittance Date.............................6
Moody's............................................11
Mortgage File......................................29
Mortgage Note......................................13
Mortgage Notes.....................................47
Mortgagor..........................................56
Net Liquidation Proceeds.......................32, 63
New World..........................................39
Note Account.......................................33
Note Balance....................................8, 30
Note Insurer....................................1, 10
Note Insurer Default...............................11
Note Interest...................................8, 30
Note Interest Rate..............................8, 30
Noteholder......................................7, 25
Notes............................................1, 4
Original Pre-Funded Amount.........................15
Overcollateralization Amount....................9, 35
Overcollateralization Deficit..................10, 36
Overcollateralization Surplus..................10, 35
Owner Trustee....................................1, 5
Owner Trustee Fee...................................5
Participants.......................................26
Paying Agent.......................................29
Payment Date.....................................2, 7
Percentage Interest................................29
Plan...........................................17, 71
Plan Asset Regulations.........................17, 71
Preference Amount..................................11
Pre-Funded Amount..................................15
Pre-Funding Account.................................2
Prepayment.........................................31
Prepayment Assumption..............................60
Prepayment Interest Shortfall......................62


                                      S-76



Preservation Expenses..............................12
Preservation Expenses..............................64
Principal and Interest Account.....................63
Principal Balance..................................31
Principal Remittance Amount........................31
PTCE...............................................72
Rating Agencies....................................17
Realized Loss......................................36
Record Date.........................................7
Redemption Date....................................38
REMIC...........................................3, 16
Remittance Period...................................5
Required Overcollateralization Amount..........10, 35
Residual Interest...................................1
Sales Agreement.....................................2
Schedule of Home Equity Loans......................28
Securities Act.....................................73
Seller...........................................2, 4
Servicing Advances.................................13
Servicing Advances.................................64
Servicing Fee......................................13
Similar Law........................................72
SMMEA..........................................17, 72
Sponsor..........................................2, 4
Standard & Poor's..................................11
Stated Maturity.....................................2
Subsequent Home Equity Loans.....................2, 6
Subsequent Transfer Date............................5
Sub-Servicers......................................66
Sub-Servicing Agreements...........................66
Substitution Amount................................29
Tax Counsel........................................73
Transferor..........................................2
Trust Agreement..................................1, 4
Trust Estate........................................1
Underwriter.........................................1
Underwriting Agreement.............................72

                                      S-77










                                     ANNEX A


                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

         Except in certain limited circumstances, the globally offered Asset
Backed Notes, Series 1998-1 (the "Global Securities"), will be available only in
book-entry form. Investors in the Global Securities may hold such Global
Securities through DTC, Cedel or Euroclear. The Global Securities will be
traceable as home market instruments in both the European and U.S. domestic
markets. Initial settlement and all secondary trades will settle in same-day
funds.

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

         Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.

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

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

Initial Settlement

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

         Investors selecting to hold their Global Securities through DTC will
follow DTC settlement practice. 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 euroNotes, except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to
securities custody accounts on the settlement date against payment in same-day
funds.

Secondary Market Trading

         Because 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 Participants. Secondary market trading between
Participants will be settled using the procedures applicable to prior
asset-backed Note 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 euroNotes in same-day funds.

                                      S-78


         Trading between DTC Seller and Cedel or Euroclear Participants. When
Global Securities are to be transferred from the account of a Participant to the
account of a Cedel Participant or a Euroclear Participant, the purchaser will
send instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant at least one Business Day prior to settlement. Cedel or Euroclear
will instruct the respective Depositary, as the case may be, to receive the
Global Securities against payment. Payment will include interest accrued on the
Global Securities from and including the last coupon payment date to and
excluding the settlement date, on the basis of 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
respective Depositary to the Participant's account against delivery of the
Global Securities. After settlement has been completed, the Global Securities
will be credited to the respective clearing system and by the clearing system,
in accordance with its usual procedures, to the Cedel Participant's or Euroclear
Participant's account. The securities credit will appear the next day (European
time) and the cash debt will be back-valued to, and the interest on the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York). If settlement is not completed on the
intended value date (i.e., the trade fails), the Cedel or Euroclear cash debt
will be valued instead as of the actual settlement date.

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

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

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

         Trading between Cedel or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, Cedel Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a 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 Relevant Depositary, as appropriate, to deliver
the Global Securities to the 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 the Cedel Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account would be back-valued to
the value date (which would be the preceding day, when settlement occurred in
New York). Should the Cedel Participant or Euroclear Participant have a line of
credit with its respective clearing system and elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back valuation
will extinguish any overdraft incurred over that one-day period. If 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 Participants for delivery to Cedel Participants or
Euroclear Participants should note that these trades would automatically fail on
the 

                                      S-79




sale side unless affirmative action were 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 day 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 Participant no
later than one day prior to settlement, which would give the Global Securities
sufficient time to be reflected in their Cedel or Euroclear account in order to
settle the sale side of the trade; or

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

         The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof, (iii) an estate that is
subject to United States federal income tax, regardless of the source of its
income or (iv) a trust if (a) a court in the United

                                      S-80



States is able to exercise primary supervision over the administration of the
trust, and (b) one or more United States fiduciaries have the authority to
control all substantial decisions of the trust. The term "Non-U.S. Person" means
any person who is not a U.S. Person. This summary does not deal with all aspects
of U.S. federal income tax withholding that may be relevant to foreign holders
of Global Securities. Investors are advised to consult their own tax advisors
for specific tax advice concerning their holding and disposing of Global
Securities.


                                      S-81









No dealer, salesman, or any other person has been authorized to
give any information or to make any representation not contained
in this Prospectus Supplement or the accompanying Prospectus,
and, if given or made, such information or representation must
not be relied upon as having been authorized by the Issuer, the
Sponsor or the Underwriter. Neither this Prospectus Supplement
nor the accompanying Prospectus constitutes an over to sell or a
solicitation of an offer to buy any of the Notes offered hereby
in any jurisdiction to any person to whom it is unlawful to make
such offer in such jurisdiction. Neither the delivery of this
Prospectus Supplement or the accompanying Prospectus nor any sale
made hereunder shall, under any circumstances, create an
implication that the information herein is correct as of any time
subsequent to the date hereof or that there has been no change in
the affairs of the Issuer or the Depositor since such date.
                       -------------------

                       TABLE OF CONTENTS
                     Prospectus Supplement
                              Page

SUMMARY OF TERMS.........................................4
RISK FACTORS............................................18
DESCRIPTION OF THE NOTES................................24
THE ISSUER..............................................39           
THE SPONSOR AND MASTER SERVICER.........................39
THE SELLER..............................................46
THE TRANSFEROR..........................................46
THE DEPOSITOR...........................................46
THE MASTER BACKUP SERVICER..............................46
DESCRIPTION OF THE HOME EQUITY LOANS....................47
CERTAIN PREPAYMENT AND YIELD CONSIDERATIONS.............56
THE SERVICING AGREEMENT.................................61
THE NOTE INSURER........................................67
THE INSURANCE POLICY....................................69
ERISA CONSIDERATIONS....................................71
USE OF PROCEEDS.........................................72
LEGAL INVESTMENT CONSIDERATIONS.........................72
UNDERWRITING............................................72
REPORT OF EXPERTS.......................................73
MATERIAL FEDERAL INCOME TAX CONSEQUENCES................73
STATE TAX CONSIDERATIONS................................74
LEGAL MATTERS...........................................74
RATING OF THE NOTES.....................................74

                           Prospectus

SUMMARY OF PROSPECTUS...................................
RISK FACTORS............................................
DESCRIPTION OF THE SECURITIES...........................
THE TRUST FUNDS.........................................
CREDIT ENHANCEMENT......................................
SERVICING OF HOME EQUITY LOANS..........................
THE AGREEMENTS..........................................
CERTAIN LEGAL ASPECTS OF HOME
   EQUITY LOANS.........................................
THE DEPOSITOR...........................................
USE OF PROCEEDS.........................................
MATERIAL FEDERAL INCOME TAX
   CONSEQUENCES.........................................
STATE TAX CONSIDERATIONS................................
ERISA CONSIDERATIONS....................................
LEGAL INVESTMENT........................................
PLAN OF DISTRIBUTION....................................
LEGAL MATTERS...........................................
FINANCIAL INFORMATION...................................
GLOSSARY OF TERMS.......................................



===========================================================    
                       $175,000,000                            
                      (approximate)                            

            First Greensboro Home Equity Loan                  
                       Trust 1998-1                            
                          Issuer                               
                                                               
                   Asset Backed Notes,                         
                      Series 1998-1                            
                                                               
                                                               
            FIRST GREENSBORO HOME EQUITY, INC.                 
               Sponsor and Master Servicer                     

                                                               



             HOME EQUITY SECURITIZATION CORP.
                        Depositor

                  Prospectus Supplement



               FIRST UNION CAPITAL MARKETS



                      June __, 1998



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








 

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         The Registrant estimates that expenses in connection with the offering
described in this registration statement will be as follows:


Securities and Exchange Commission registration fee..............................................                  $295
Printing expenses................................................................................                35,000
Accounting fees and expenses.....................................................................                30,000
Legal fees and expenses..........................................................................               200,000
Fees and expenses (including legal fees) for qualifications under state securities laws..........                10,000
Trustee's fees and expenses......................................................................                 5,000
Rating Agency fees and expenses..................................................................                40,000
Miscellaneous....................................................................................               200,000
                                                                                                                -------
Total............................................................................................              $520,295
                                                                                                               ========


         All amounts except the Securities and Exchange Commission registration
fee are estimated.



ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Sections 55-8-50 through 55-8-58 of the revised North Carolina Business
Corporation  Act  (the  "NCBCA")   contain  specific   provisions   relating  to
indemnification  of directors and officers of North  Carolina  corporations.  In
general,  the statute  provides that (i) a corporation must indemnify a director
or officer who is wholly  successful  in his defense of a proceeding to which he
is a party  because of his status as such,  unless  limited by the  articles  of
incorporation,  and (ii) a corporation may indemnify a director or officer if he
is not wholly successful in such defense, if it is determined as provided in the
statute  that the  director  or officer  meets a certain  standard  of  conduct,
provided  when  a  director  or  officer  is  liable  to  the  corporation,  the
corporation  may not  indemnify  him.  The  statute  also  permits a director or
officer of a  corporation  who is a party to a proceeding to apply to the courts
for indemnification, unless the articles of incorporation provide otherwise, and
the court may order indemnification under certain circumstances set forth in the
statute.  The statute further provides that a corporation may in its articles of
incorporation,  by contract or by resolution provide indemnification in addition
to that provided by the statute,  subject to certain conditions set forth in the
statute.

         The  Articles  of  Incorporation  of the  Registrant  provide  that the
personal  liability of each  director of the  corporation  is  eliminated to the
fullest extent  permitted by the provisions of the NCBCA, as presently in effect
or as amended.  No amendment,  modification  or repeal of this  provision of the
Articles of  Incorporation  shall adversely  affect any right or protection of a
director that exists at the time of such amendment, modification or repeal.

         First Union  Corporation  maintains  directors  and officers  liability
insurance for the benefit of its subsidiaries,  which provides coverage of up to
$80,000,000,  subject to certain  deductible  amounts.  In  general,  the policy
insures (i) the  Registrant's  directors  and, in certain  cases,  its  officers
against loss by reason of any of their wrongful acts, and/or (ii) the Registrant
against loss arising from claims against the directors and officers by reason of
their wrongful  acts,  all subject to the terms and conditions  contained in the
policy.

         In connection  with an agreement  between the  Registrant  and Peter H.
Sorensen,  an independent director of the Registrant,  the Registrant has agreed
to indemnify and hold harmless  Peter H. Sorensen from any and all loss,  claim,
damage or cause of action,  including reasonable attorneys' fees related thereto
(collectively,  "Claims"),  incurred by Peter H. Sorensen in the  performance of
his duties as a

                                       4


director;  provided, however, that Peter H. Sorensen shall not be so indemnified
for such Claims if they arise from his own negligence or willful misconduct.

         Under agreements  which may be entered into by the Registrant,  certain
controlling persons, directors and officers of the Registrant may be entitled to
indemnification  by underwriters  and agents who participate in the distribution
of Securities covered by the Registration Statement against certain liabilities,
including liabilities under the Securities Act.


ITEM 16.  EXHIBIT SCHEDULE

EXHIBIT NUMBER                             DESCRIPTION OF EXHIBIT
     (a)      Any required financial statements of a provider of credit
              enhancement will be included as an appendix to the related
              Prospectus Supplement
     1.1      Form of Underwriting Agreement between the Registrant and the
              Underwriter named therein, relating to the distribution of the
              Securities*
     3.1      Certificate of Incorporation of Home Equity Securitization Corp.*
     3.2      By-laws of Home Equity Securitization Corp.*
     4.1      Form of Pooling and Servicing Agreement*
     4.2      Form of Indenture*
     4.3      Form of Sale and Servicing Agreement*
     4.4      Form of Mortgage Loan Purchase Agreement*
     4.5      Form of Trust Agreement*
   
     5.1      Opinion of Dewey Ballantine LLP as to legality of the Securities
              being issued*
     8.1      Opinion of Dewey Ballantine LLP with respect to tax matters*
    
     23.3     Consent of Dewey Ballantine LLP (contained in Exhibit 5.1 and
              Exhibit 8.1)
   
     24.1     Power of Attorney*
     99.1     Form of Prospectus Supplement*
     99.2     Form of Prospectus Supplement*

*  Filed in a previous filing
    

ITEM 17.  UNDERTAKINGS

         (a)......The undersigned registrant hereby undertakes:

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


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

                                    (ii) To reflect in the  prospectus any facts
                           or events  arising  after the  effective  date of the
                           registration    statement   (or   the   most   recent
                           post-effective amendment thereof) which, individually
                           or in the aggregate,  represent a fundamental  change
                           in the  information  set  forth  in the  registration
                           statement.   Notwithstanding   the   foregoing,   any
                           increase or decrease in volume of securities  offered
                           (if the  total  dollar  value of  securities  offered
                           would not exceed that which was  registered)  and any
                           deviation  from the low or high and of the  estimated
                           maximum  offering  range may be reflected in the form
                           of prospectus  filed with the Commission  pursuant to
                           Rule  424(b)  if, in the  aggregate,  the  changes in
                           volume  and price  represent  no more than 20 percent
                           change in the maximum

                                      5



                           aggregate   offering   price   set   forth   in   the
                           "Calculation  of  Registration   Fee"  table  in  the
                           effective registration statement;

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

                           provided,  however,  that  paragraphs (i) and (ii) do
                           not apply if the information  required to be included
                           in  the  post-effective  amendment  is  contained  in
                           periodic reports filed by the registrant  pursuant to
                           Section  13  or  Section  15(d)  of  the   Securities
                           Exchange  Act  of  1934  that  are   incorporated  by
                           reference in the registration statement.

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

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

         (b)The undersigned registrant hereby undertakes to provide to the
Underwriter at the closing specified in the Underwriting Agreement certificates
in such denominations and registered in such names as required by the
Underwriter to permit prompt delivery to each purchaser.

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

         (d)The undersigned registrant hereby undertakes to file an application
for the purpose of determining the eligibility of the trustee to act under
subsection (a) of section 310 of the Trust Indenture Act ("Act") in accordance
with the rules and regulations prescribed by the Commission under section
305(b)(2) of the Act.
   
         (e)The undersigned registrant hereby undertakes that:
          
                  (1)      For purposes of determining any liability under the
                           Securities Act of 1933, the information omitted from
                           the form of prospectus filed as part of this
                           registration statement in reliance upon Rule 430A and
                           contained in a form of prospectus filed by the
                           registrant pursuant to Rule 424(b)(1) or (4) or
                           497(h) under the Securities Act shall be deemed to be
                           part of this registration statement as of the time it
                           was declared effective.

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


                                        6




                                   SIGNATURES


   
         Pursuant to the requirements of the Securities Act of 1933, as amended,
the registrant certifies that it has reasonable grounds to believe that it meets
all of the  requirements  for  filing  on  Form  S-3 and has  duly  caused  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly  authorized,  in  the  City  of Charlotte, North Carolina on the 8th day of
June, 1998.
    




                                           HOME EQUITY SECURITIZATION CORP.


                                           By: /s/ Wallace Saunders
                                               ---------------------------------
                                                NAME: Wallace Saunders
                                                TITLE  Assistant Vice President



   
         Pursuant to the requirements of the Securities Act of 1933, this
Pre-Effective Amendment No.  6 to the Registration Statement has been signed by
the following persons in the capacities indicated on  June 8, 1998.
    




          SIGNATURE                                                     TITLE
          ---------                                                     -----

                                                       

By:  ____________*_____________
     NAME:  Brian E. Simpson                           Chairman and President
                                                       

By:  ____________*______________
     NAME:.Carolyn Eskridge                            Senior Vice President
                                                       

By:_____________*______________
     NAME:  Peter H. Sorensen                          Independent Director


    * by Wallace Saunders as his true and lawful attorney-in-fact and agent.

                                       7




                                  EXHIBIT INDEX

EXHIBIT NUMBER                        DESCRIPTION OF EXHIBIT
     (a)        Any required financial statements of a provider of credit
                enhancement will be included as an appendix to the related
                Prospectus Supplement
     1.1        Form of Underwriting Agreement between the Registrant and the
                Underwriter named therein, relating to the distribution of the
                Securities*
     3.1        Certificate of Incorporation of Home Equity Securitization
                Corp.*
     3.2        By-laws of Home Equity Securitization Corp.*
     4.1        Form of Pooling and Servicing Agreement*
     4.2        Form of Indenture*
     4.3        Form of Sale and Servicing Agreement*
   
     5.1        Opinion of Dewey Ballantine LLP as to legality of the
                Certificates being issued*
     8.1        Opinion of Dewey Ballantine LLP with respect to tax matters*
    
     23.3       Consent of Dewey Ballantine LLP (contained in Exhibit 5.1 and
                Exhibit 8.1)
     24.1       Power of Attorney*
   
     99.1       Form of Prospectus Supplement*
     99.2       Form of Prospectus Supplement*
    

*        Filed in a previous filing
   
    


- ------------------ COMPARISON OF FOOTNOTES ------------------

- -FOOTNOTE 1-


 There is also being registered hereunder an indeterminate amount of Securities
that may be sold by the Registrant or any affiliate of the Registrant, including
First Union Capital Markets Corp., in furtherance of market-making activities in
the Securities, and in connection therewith, it is necessary under the federal
securities laws to deliver a market-making prospectus.P


- -FOOTNOTE 2-
Estimated solely for the purpose of calculating the registration fee.$

                                       8