Prospectus Supplement
(To Prospectus dated March 8, 2002)

Equity One Mortgage Pass-Through Trust 2002-2

Equity One ABS, Inc.                                    [EQUITY ONE LOGO]
as Depositor

Equity One, Inc.
as Servicer


                                                     $287,552,000
                                                     Mortgage Pass-Through Certificates, Series 2002-2
- ------------------------------------------------------------------------------------------------------
  Offered                                                   Price to   Underwriting     Net Proceeds
Certificates   Principal Balance   Pass-Through Rate         Public      Discount     to Depositor (1)
- ------------   -----------------   ------------------        ------      --------     ----------------
                                                                      
 Class AF-1       $89,800,000      LIBOR + 0.150% (2)       100.0000%     0.25%      $89,575,500.00
 Class AF-2       $32,200,000          5.025% (2)            99.9999%     0.25%      $32,249,810.72 (3)
 Class AF-3       $37,700,000          5.773% (2)            99.9999%     0.25%      $37,781,035.10 (3)
 Class AF-4       $30,282,000          6.539% (2)(4)         99.9999%     0.25%      $30,365,775.99 (3)
 Class AV-1       $97,570,000       LIBOR + 0.280% (2)(5)   100.0000%     0.25%      $97,326,075.00
 Class A-IO       $19,000,000 (6)      6.000% (6)            10.9556%     0.25%       $2,168,197.40 (3)


- -----------
(1)  Before  deducting  expenses,  payable  by the  depositor,  estimated  to be
     approximately $500,000 in the aggregate.
(2)  This rate may be limited by the applicable maximum rate described under the
     caption "Description of the Certificates--Interest."
(3)  Includes accrued interest, if any, from April 1, 2002.
(4)  After the optional termination date, this rate will increase to 7.039%.
(5)  After the optional  termination  date,  this rate will  increase to LIBOR +
     0.560%.
(6)  The Class A-IO  Certificates  do not have a  principal  balance and are not
     entitled to any principal  payments,  but will accrue interest at a rate of
     6.000% on a notional  balance,  initially equal to  $19,000,000.  The Class
     A-IO Certificates are not entitled to distributions  after the distribution
     date in April 2004.

- ------------------------------
Before  buying   certificates,     The certificates--
consider  carefully  the  risk
factors beginning on page S-14       o represent  an  interest  in a trust  fund
in this document and on page 5         consisting   primarily   of  a  pool   of
in the prospectus.                     adjustable  rate and  fixed  rate,  fully
                                       amortizing and balloon,  first and second
The     certificates      will         lien  mortgage  loans  divided  into  two
represent   interests  in  the         groups,  Group I and Group II. Subject to
trust  fund  only and will not         certain           cross-collateralization
represent  interests  in or be         provisions,  the Class AF-1,  Class AF-2,
obligations   of   any   other         Class  AF-3,  Class  AF-4 and Class  A-IO
entity.                                Certificates will represent  primarily an
                                       interest in the mortgage loans in Group I
This prospectus supplement may         and  the  Class  AV-1  Certificates  will
be used to offer  and sell the         represent  primarily  an  interest in the
certificates  only  if  it  is         mortgage loans in Group II.
accompanied by the prospectus.
                                     o currently have no trading market.

                                   Credit enhancement for the certificates--

                                     o will  include  overcollateralization.   A
                                       portion of excess interest  received from
                                       the mortgage  loans in each group will be
                                       applied to cover  losses on the  mortgage
                                       loans in that group and to make  payments
                                       of  principal  on the  related  class  or
                                       classes  of offered  certificates  (other
                                       than  the  Class  A-IO  Certificates)  to
                                       establish  and maintain a required  level
                                       of overcollateralization for that group.

                                     o will      also       include       cross-
                                       collateralization.  A  portion  of excess
                                       interest received from the mortgage loans
                                       in each  group  will be  applied to cover
                                       losses on the mortgage loans in the other
                                       group and to make  payments of  principal
                                       on the  unrelated  class  or  classes  of
                                       offered   certificates  (other  than  the
                                       Class A-IO Certificates) to establish and
                                       maintain    a    required     level    of
                                       overcollateralization for that group.

                                     o will also include a certificate  guaranty
                                       insurance  policy  from  Ambac  Assurance
                                       Corporation.  This policy will  guarantee
                                       current payments of interest and ultimate
                                       payment  of  principal  to holders of the
                                       certificates  on the terms  described  in
                                       this document.

                                     o will also  include  a  reserve  fund that
                                       will  be  funded   pursuant  to  a  yield
                                       maintenance  agreement  in order to cover
                                       shortfalls   in  principal  and  interest
                                       payable to the Class AV-1 Certificates on
                                       the terms described in this document.

                                                     [Ambac Logo]
- ------------------------------

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved the  certificates  or determined  that this  prospectus
supplement  or  the  accompanying   prospectus  is  accurate  or  complete.  Any
representation to the contrary is a criminal offense.

It is expected that delivery of the certificates will be made in book-entry form
only  through the  facilities  of The  Depository  Trust  Company,  Clearstream,
Luxembourg, and the Euroclear System on or about April 30, 2002.

First  Union  Securities,   Inc.  is  acting  under  the  trade  name  "Wachovia
Securities."

                               Wachovia Securities

                                 April 25, 2002


     Information  about the certificates is presented in two separate  documents
that progressively provide more detail:

          o    the accompanying  prospectus which provides general  information,
               some of which may not apply to your certificates, and

          o    this prospectus supplement, which describes the specific terms of
               your certificates.

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

     If the  description of the terms of your  certificates  varies between this
prospectus  supplement and the accompanying  prospectus,  you should rely on the
information in this prospectus supplement.

     We have made cross-references to captions in this prospectus supplement and
the   accompanying   prospectus   under  which  you  can  find  further  related
discussions.  The table of contents  that follows on the next page and the table
of contents in the  accompanying  prospectus  indicate  where these captions are
located.

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

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

     Dealers will deliver a prospectus  supplement and prospectus when acting as
underwriters of the Mortgage Pass-Through Certificates,  Series 2002-2, and with
respect to their unsold  allotments or subscriptions.  In addition,  all dealers
selling the Mortgage Pass-Through  Certificates,  Series 2002-2 will be required
to deliver a prospectus supplement and prospectus until July 24, 2002.

     Subject  to some  limitations,  you can get a copy of any of the  documents
referred to in the accompanying  prospectus under the caption  "Incorporation of
Certain  Documents by  Reference"  free of charge from the  trustee.  You should
direct any requests for these  documents  to the  Corporate  Trust Office of the
Trustee  at 450 West  33rd  Street,  14th  Floor,  New  York,  New  York  10001,
telephone:  (212)  946-3015,   facsimile  number:  (212)  946-8191,   Attention:
Institutional Trust Services/Structured Finance Services.

     This  prospectus   supplement  and  the  accompanying   prospectus  contain
forward-looking   statements   relating  to  future   economic   performance  or
projections and other financial items. The Private Securities  Litigation Reform
Act of 1995 provides a safe harbor for forward-looking  statements.  In order to
comply  with the  terms of the safe  harbor,  the  depositor  notes  that  these
forward-looking  statements  involve known and unknown risks,  uncertainties and
other important factors that could cause actual results or performance to differ
materially from these forward-looking statements. Those risks, uncertainties and
other factors  include,  among  others,  the rate and timing of  prepayments  on
mortgage loans, general economic and business conditions,  competition,  changes
in political and social conditions,  regulatory  initiatives and compliance with
government regulations,  customer preferences and various other matters, many of
which are beyond the  depositor's  control.  These  forward-looking  statements,
together  with related  qualifying  language and  assumptions,  are found in the
material,  including  each of the  tables,  set forth under the  captions  "Risk
Factors,"  "Yield,  Prepayment  and  Maturity  Considerations,"  and  "Yield and
Prepayment Considerations."  Forward-looking statements are also found elsewhere
in this  prospectus  supplement  and  the  accompanying  prospectus,  and may be
identified  by,  among  other  things,  the use of  forward-looking  words  like
"expects,"  "intends,"  "anticipates,"  "estimates,"  "believes," "may" or other
comparable words. These forward-looking  statements speak only as of the date of
this prospectus supplement.  The depositor expressly disclaims any obligation or
undertaking to update or revise forward-looking statements to reflect any change
in  the  depositor's  expectations  or  any  change  in  events,  conditions  or
circumstances on which any forward-looking statement is based.

                                      S-2


                                TABLE OF CONTENTS

                              Prospectus Supplement

                                                                          Page
                                                                          ----

Summary of Terms...........................................................S-4
Risk Factors..............................................................S-14
The Mortgage Pool.........................................................S-22
Servicing of Loans........................................................S-46
Description of the Certificates...........................................S-50
Yield, Prepayment and Maturity Considerations.............................S-68
The Certificate Insurer...................................................S-79
Use of Proceeds...........................................................S-80
Federal Income Tax Consequences...........................................S-80
ERISA Considerations......................................................S-82
Legal Investment..........................................................S-83
Underwriting..............................................................S-83
Legal Matters.............................................................S-84
Experts...................................................................S-84
Ratings...................................................................S-85
Index of Defined Terms....................................................S-86
Annex I - Global Clearance, Settlement and Tax Documentation Procedures....A-1
Annex II - Projected Principal Balance Schedule............................A-5


                                   Prospectus

Risk Factors.................................................................5
The Trust Fund..............................................................13
Use of Proceeds.............................................................17
The Depositor...............................................................18
Loan Program................................................................18
Description of the Securities...............................................24
Credit Enhancement..........................................................39
Yield and Prepayment Considerations.........................................44
The Agreements..............................................................46
Legal Aspects of the Loans..................................................59
Federal Income Tax Consequences.............................................69
State Tax Considerations....................................................93
ERISA Considerations........................................................93
Legal Investment............................................................97
Method of Distribution......................................................98
Legal Matters...............................................................99
Financial Information.......................................................99
Rating......................................................................99
Available Information......................................................100
Incorporation of Certain Documents by Reference............................100
Index of Defined Terms.....................................................101

                                      S-3


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

                                SUMMARY OF TERMS

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

     This  summary  provides an overview of  calculations,  cash flows and other
information to aid your  understanding  and is qualified by the full description
of these  calculations,  cash  flows and other  information  in this  prospectus
supplement and the accompanying prospectus.

The Trust Fund and the Sellers

     Equity One Mortgage  Pass-Through Trust 2002-2 will be formed pursuant to a
     pooling  and  servicing  agreement  to be dated as of March 31, 2002 by and
     among Equity One ABS, Inc., as depositor, Equity One, Inc., as a seller and
     as the servicer,  JPMorgan  Chase Bank,  as trustee,  and the other sellers
     listed in the next  sentence.  Equity One,  Inc.,  a Delaware  corporation,
     Equity  One,  Inc.,  a  Minnesota  corporation,  Equity One  Consumer  Loan
     Company,  a  New  Hampshire  corporation,   Equity  One,  Incorporated,   a
     Pennsylvania  corporation,  and Popular Financial Services, LLC, a Delaware
     limited  liability  company,  as sellers,  will sell the mortgage  loans to
     Equity One ABS, Inc.  Equity One ABS, Inc. will deposit the mortgage  loans
     in the trust fund.

The Certificates

     On or about  April 30,  2002,  the trust fund will issue the  certificates.
     This document  discusses the following  classes of certificates:  the Class
     AF-1,  Class AF-2, Class AF-3 and Class AF-4  Certificates,  the Class AV-1
     Certificates, the Class A-IO Certificates, the Class X Certificates and the
     Class R  Certificates,  all of which will represent  interests in the trust
     fund. The Class AF-1,  Class AF-2,  Class AF-3 and Class AF-4  Certificates
     are  sometimes  referred to in this  prospectus  supplement as the Class AF
     Certificates.  The Class AF Certificates,  the Class AV-1  Certificates and
     the Class A-IO  Certificates  are sometimes  referred to in this prospectus
     supplement as the offered certificates.  The offered certificates are being
     offered  to  you  by  this  prospectus   supplement  and  the  accompanying
     prospectus.  We are not  offering the Class X  Certificates  or the Class R
     Certificates for sale to investors.  The Class R Certificates will not have
     a pass-through rate.

     Generally,  the  offered  certificates  will be  offered  for  purchase  in
     denominations of $25,000 and integral multiples of $1 in excess thereof.

Registration of Certificates

     We will issue the offered  certificates  in book-entry  form. You will hold
     your interests  either through a depository in the United States or through
     one of two  depositories in Europe.  While the  certificates are book-entry
     they will be registered in the name of the nominee of the depository in the
     United States.

     Transfers within any depository system will be in accordance with the usual
     rules and  operating  procedures  of that  system.  Cross-market  transfers
     between  two  different  depository  systems  may  be  effected  through  a
     third-party bank and/or the related depositories. The limited circumstances
     under  which   definitive   certificates   will   replace  the   book-entry
     certificates are described in the prospectus.

     We refer you to "Description of the Certificates--Book-Entry Certificates,"
     and  Annex  I  in  this  prospectus  supplement  and  "Description  of  the
     Securities--Book-Entry  Registration  of  Securities" in the prospectus for
     more detail.

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

                                       S-4


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

Trust Property

     The  trustee  will  hold  the  trust   property  for  the  benefit  of  the
     certificateholders. The trust property will include:

          o    a pool of adjustable  rate and fixed rate,  fully  amortizing and
               balloon,  first and second lien mortgage loans.  The pool will be
               comprised  of two  groups,  Group I and  Group  II.  Group I will
               consist of fixed rate mortgage loans and Group II will consist of
               adjustable rate mortgage loans;

          o    payments  on the  mortgage  loans  received  after  the  close of
               business  on  March  31,  2002,  sometimes  referred  to in  this
               prospectus  supplement  as the cut-off  date (other than  amounts
               received  after the  cut-off  date in  respect of  principal  and
               interest  on the  mortgage  loans due on or prior to the  cut-off
               date);

          o    the deed of trust or mortgage related to each mortgage loan;

          o    property  that once  secured a mortgage  loan that the trust fund
               has acquired through  foreclosure or deed in lieu of foreclosure;

          o    the benefits of the  certificate  guaranty  insurance  policy and
               yield maintenance agreement;

          o    amounts on  deposit in the  various  accounts  maintained  by the
               servicer    and   the    trustee   for   the   benefit   of   the
               certificateholders;

          o    rights of the  depositor  and the  trustee  under the pooling and
               servicing agreement pursuant to which the depositor purchased the
               mortgage  loans from the sellers,  including the right to require
               the  sellers  or  their  successors  in  interest  to  repurchase
               mortgage loans for breaches of  representations  and  warranties;
               and

          o    rights of the sellers or their  successors in interest  under any
               hazard insurance policies covering the mortgaged properties.

The Mortgage Pool

     On the closing date, the trust fund will acquire a pool of adjustable  rate
     and fixed rate mortgage  loans,  which will consist of two groups:  Group I
     and Group II. Group I will consist of fixed rate  mortgage  loans and Group
     II will consist of  adjustable  rate mortgage  loans.  Group I will include
     mortgage  loans  secured by first and second  liens on one- to  four-family
     dwellings and on multi-family  properties and structures which contain both
     residential dwelling units and space used for retail, professional or other
     commercial  uses.  Group II will include  mortgage  loans  secured by first
     liens on one- to four-family  dwellings.  The mortgage loans were generally
     originated or acquired in accordance with underwriting  guidelines that are
     less stringent than Fannie Mae and Freddie Mac guidelines.

     Subject to  certain  cross-collateralization  provisions,  the Class AF and
     Class  A-IO  Certificates  will  represent  primarily  an  interest  in the
     mortgage  loans in Group I and the Class AV-1  Certificates  will represent
     primarily an interest in the mortgage loans in Group II.

     The mortgage  loans had the  following  characteristics  as of the close of
     business on March 31, 2002:

     Group I:

          o    100% fixed rate

          o    mortgage rate range: 6.490% to 15.450%

          o    weighted average mortgage rate: 8.838% (approximate)

          o    principal balance range: $9,010.00 to $497,125.00

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

                                       S-5


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

          o    average principal  balance:  $104,501.03  (approximate)

          o    maximum original loan-to-value ratio: 100.00% (approximate)

          o    weighted   average   original    loan-to-value    ratio:   77.59%
               (approximate)

          o    loan  origination  dates range from July 2, 2001 to February  28,
               2002

          o    remaining term to stated maturity range: 54 months to 360 months

          o    weighted average  remaining term to stated maturity (by principal
               balance): 240 months (approximate)

          o    92.65%  residential  loans,  which are loans  secured  by one- to
               four-family dwellings, and 7.35% mixed use loans, which are loans
               secured by  multi-family  properties and structures  that contain
               both  residential  dwelling  units  and  space  used for  retail,
               professional  or other  commercial  uses (by  principal  balance)
               (approximate)

          o    mortgaged   properties  are  85.90%  owner  occupied  and  14.10%
               non-owner occupied (by principal balance) (approximate)

          o    94.58% first  priority  lien and 5.42% second  priority  lien (by
               principal balance) (approximate)

     Group II:

          o    100% adjustable rate

          o    current mortgage rate range: 6.990% to 12.050%

          o    weighted average current mortgage rate: 8.651% (approximate)

          o    principal balance range: $19,462.21 to $494,684.36

          o    average principal balance: $122,576.26 (approximate)

          o    maximum original loan-to-value ratio: 100.00% (approximate)

          o    weighted   average   original    loan-to-value    ratio:   82.91%
               (approximate)

          o    loan  origination  dates range from July 2, 2001 to February  23,
               2002

          o    remaining term to stated maturity range: 178 months to 360 months

          o    weighted average  remaining term to stated maturity (by principal
               balance): 357 months (approximate)

          o    100%  residential  loans and no mixed  use  loans  (by  principal
               balance)

          o    mortgaged   properties   are  94.94%  owner  occupied  and  5.06%
               non-owner occupied (by principal balance) (approximate)

          o    100% first priority lien

     The mortgage rate on each adjustable rate mortgage loan will adjust on each
     adjustment  date to equal  the sum of the  related  index  and the  related
     margin on that  mortgage  loan,  subject to a maximum and minimum  mortgage
     rate, as described in this prospectus supplement.

     We refer you to "The Mortgage Pool" in this prospectus supplement.

Servicer and Servicing

     Equity One, Inc. will service,  manage and make collections on the mortgage
     loans.  In exchange for these  services,  Equity One,  Inc. will receive an
     annual servicing fee, payable monthly, of 0.50% of the principal

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

                                       S-6


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

     balance of each mortgage  loan. The servicer will also be entitled to other
     specified amounts as servicing compensation from the trust fund.

     We  refer  you to  "Servicing  of  Loans--The  Servicer"  and  "--Servicing
     Compensation and Payment of Expenses" in this prospectus supplement.

Distributions to Certificateholders

     General

     On each  distribution  date, the trustee will make a payment on the offered
     certificates.  The distribution date will be the 25th day of each month or,
     if the 25th day is not a business day, the next business day, commencing on
     May 28, 2002.  Distributions will be made to the persons in whose names the
     certificates  are registered at the close of business on the related record
     date. The record date for the Class AF-1 and Class AV-1 Certificates is the
     business day immediately  preceding that distribution date. The record date
     for the Class AF-2, Class AF-3,  Class AF-4 and Class A-IO  Certificates is
     the last  business day of the calendar  month  immediately  preceding  that
     distribution   date  (or  the  closing  date  with  respect  to  the  first
     distribution date).

     Payments on the Class AF Certificates will be funded:

          o    from the payments  received with respect to the mortgage loans in
               Group I; and

          o    if the amount described in the above bullet is insufficient, from
               excess interest and overcollateralization from Group I; and

          o    if the amount described in the above two bullets is insufficient,
               from certain  excess  interest  from Group II, only to the extent
               those    amounts    are    available    and    subject   to   the
               cross-collateralization provisions of the trust fund; and

          o    if  the  amount   described   in  the  above  three   bullets  is
               insufficient,  from draws on the certificate  guaranty  insurance
               policy; and

          o    if the  pass-through  rate for the  Class  AF-1  Certificates  is
               determined by the applicable maximum rate,  supplemental interest
               payments may be made to the Class AF-1  Certificates from amounts
               released  from  an  interest  reserve  fund we  refer  to in this
               prospectus supplement as the Net WAC Cap Account.

     Payments on the Class AV-1 Certificates will be funded:

          o    from the payments  received with respect to the mortgage loans in
               Group II; and

          o    if the amount described in the above bullet is insufficient, from
               excess interest and overcollateralization  from Group II, as well
               as  available  amounts in a reserve fund that will be funded from
               time to time  pursuant  to the  terms  of the  yield  maintenance
               agreement; and

          o    if the amount described in the above two bullets is insufficient,
               from  certain  excess  interest  from Group I, only to the extent
               those    amounts    are    available    and    subject   to   the
               cross-collateralization provisions of the trust fund; and

          o    if  the  amount   described   in  the  above  three   bullets  is
               insufficient,  from draws on the certificate  guaranty  insurance
               policy; and

          o    if the  pass-through  rate for the  Class  AV-1  Certificates  is
               determined by the applicable maximum rate,  supplemental interest
               payments may be made to the Class AV-1  Certificates from amounts
               released from the Net WAC Cap Account and the reserve fund funded
               pursuant to the terms of the yield maintenance agreement.

     Payments on the Class A-IO Certificates will be funded:

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

                                       S-7


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

          o    from the payments  received with respect to the mortgage loans in
               Group I; and

          o    if the amount described in the above bullet is insufficient, from
               draws on the certificate guaranty insurance policy.

     Payments  will be  made  on each  distribution  date  from  collections  on
     mortgage loans in each loan group in the following order of priority:

          o    to  interest   on  the  related   class  or  classes  of  offered
               certificates; and

          o    to  principal  on  the  related   class  or  classes  of  offered
               certificates (other than the Class A-IO Certificates), subject to
               the priorities  described  under the caption  "Description of the
               Certificates--Principal" in this prospectus supplement.

     After payment of the above amounts to the holders of offered  certificates,
     and other specified allocations,  any remaining amounts will be distributed
     on the Class X Certificates and the Class R Certificates.

     We  refer  you to  "Description  of  the  Certificates--Principal--Residual
     Certificates" in this prospectus supplement.

     Distributions of Interest

     On each distribution  date, you will be entitled to receive interest earned
     during the applicable  interest  accrual period on your  certificate at the
     rate per annum set forth or described on the cover page of this  prospectus
     supplement, subject, if your certificate is any type of offered certificate
     other than a Class A-IO  Certificate,  to the maximum rate described  under
     the caption "Description of the Certificates--Interest."  Interest payments
     to  holders  of the Class  A-IO  Certificates  will not be  subject  to the
     maximum   rate   described   under   the   caption   "Description   of  the
     Certificates--Interest." If you hold Class AV-1 Certificates, the per annum
     rate at which you are paid interest  will increase to one-month  LIBOR plus
     0.560% (subject to the applicable maximum rate), and if you hold Class AF-4
     Certificates,  the per  annum  rate at  which  you are paid  interest  will
     increase to 7.039% (subject to the applicable  maximum rate),  with respect
     to any  distribution  date  after  the date on which the  servicer  has the
     option to  purchase  the  mortgage  loans in the trust fund and  properties
     acquired by the trust fund in  satisfaction  of mortgage  loans, if any, as
     described  under the  caption  "Description  of the  Certificates--Optional
     Termination."

     The interest accrual period for the Class AF-1 and Class AV-1  Certificates
     will  be the  period  commencing  on the  distribution  date  in the  prior
     calendar  month  (or  on  the  Closing  Date  with  respect  to  the  first
     distribution  date) and ending on the day preceding each distribution date.
     The interest  accrual period for the Class AF-2, Class AF-3, Class AF-4 and
     Class  A-IO   Certificates  will  be  the  calendar  month  preceding  each
     distribution date.

     On each  distribution  date through and including the distribution  date in
     April  2004,  the Class  A-IO  Certificates  will be paid  interest  at the
     applicable rate on an aggregate notional balance equal to the lesser of

          o    $19,000,000, or

          o    the aggregate principal balance of the mortgage loans in Group I.

     No interest will be payable on the Class A-IO Certificates  after the April
     2004 distribution date.

     You  will  also be  entitled  to  receive  any  interest  that  you  earned
     previously  but did not  receive  plus  interest  thereon.  There  are some
     circumstances which could reduce the amount of interest payable to you.

     In  addition,  if you hold Class AF-1 or Class  AV-1  Certificates  and the
     amount of interest you are entitled to receive on any distribution  date is
     determined  by the  applicable  maximum  rate,  you may also be entitled to

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

                                       S-8


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

     receive  supplemental  interest  payments  on a  subordinated  basis from a
     portion of the funds in the Net WAC Cap Account and, if you hold Class AV-1
     Certificates  and to the extent  amounts in the Net WAC Cap Account are not
     sufficient,  from a reserve fund into which amounts payable under the yield
     maintenance  agreement  will be deposited.  The Net WAC Cap Account will be
     funded on the Closing Date with a deposit of $10,000.  Subsequent  deposits
     to the Net WAC Cap  Account  will be  made  from  distributions  of  excess
     distributable  funds,  if any, so that the amount on deposit in the Net WAC
     Cap Account does not exceed $10,000.

     We  refer  you  to  "Description  of the  Certificates--Distributions"  and
     "--Interest" in this prospectus supplement.

     Distributions of Principal

     On each distribution  date, the trustee will make a payment of principal on
     the Class AF and the Class AV-1 Certificates if there is cash available for
     the payment on that date and the  priorities  of payment in the Pooling and
     Servicing  Agreement  provide  for a payment  on the Class AF and the Class
     AV-1  Certificates.  Principal  payments to the Class AF Certificates  will
     generally be made out of amounts received on the mortgage loans in Group I.
     Principal  payments to the Class AV-1  Certificates  will generally be made
     out of amounts  received on the mortgage  loans in Group II. The Class A-IO
     Certificates  do not have a principal  balance and are not  entitled to any
     payments of principal.

     The  amount  of  principal  distributable  to the  holders  of the Class AF
     Certificates on any distribution date will generally equal:

          o    the amount of principal received on the mortgage loans in Group I
               during the prior month; plus

          o    in some  circumstances,  losses on the mortgage  loans in Group I
               incurred during the prior month; plus

          o    until the required  overcollateralization  level for the Class AF
               Certificates  has been reached,  excess interest  payments on the
               mortgage loans in Group I.

     The  amount of  principal  distributable  to the  holders of the Class AV-1
     Certificates on any distribution date will generally equal:

          o    the amount of principal  received on the mortgage  loans in Group
               II during the prior month; plus

          o    in some  circumstances,  losses on the mortgage loans in Group II
               incurred during the prior month; plus

          o    until the required overcollateralization level for the Class AV-1
               Certificates  has been reached,  excess interest  payments on the
               mortgage loans in Group II.

     We  refer  you  to  "Description  of the  Certificates--Distributions"  and
     "--Principal" in this prospectus supplement for more details.

Credit Enhancement

     General.  Credit  enhancement  is  intended  to reduce  the harm  caused to
     holders of certificates by shortfalls in payments  received on the mortgage
     loans.  The credit  enhancement  provided for the benefit of the holders of
     the    Class   AF    Certificates    will    include    excess    interest,
     overcollateralization, cross-collateralization and the certificate guaranty
     insurance policy.  The credit  enhancement  provided for the benefit of the
     holders  of the Class  AV-1  Certificates  will  include  excess  interest,
     overcollateralization,  cross-collateralization, the reserve fund funded by
     the yield  maintenance  agreement and the  certificate  guaranty  insurance
     policy. The various forms of credit enhancement on the offered certificates
     are described below and elsewhere in this prospectus supplement.

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

                                       S-9


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

     Excess Interest and  Overcollateralization.  On the date of issuance of the
     certificates,  the unpaid  principal  balance of the Group I mortgage loans
     will   approximately   equal  the   principal   balance  of  the  Class  AF
     Certificates,  and the unpaid  principal  balance of the Group II  mortgage
     loans  will  approximately  equal the  principal  balance of the Class AV-1
     Certificates.   The   overcollateralization   that  will  serve  as  credit
     enhancement for the holders of the Class AF and Class AV-1  Certificates is
     the excess,  if any, of the unpaid principal balance of a group of mortgage
     loans  over the  principal  balance  of the  related  class or  classes  of
     certificates.  Any excess interest not used to cover interest shortfalls or
     current period losses will be paid as an  accelerated  payment of principal
     on the related class or classes of certificates until the required level of
     overcollateralization is reached. Any overcollateralization  will generally
     be  available  to absorb  losses on the related  group of  mortgage  loans.
     Excess  interest  collections not used to cover current losses will be used
     to pay  principal  on the  related  class or  classes  of  certificates  to
     maintain  the  level  of  overcollateralization  at  required  levels.  The
     required level of overcollateralization may increase or decrease over time.
     We cannot  assure you that  sufficient  interest  will be  generated by the
     related group of mortgage loans to attain or maintain the required level of
     overcollateralization.  If the required level of  overcollateralization  is
     permitted  to  decrease,  the Pooling  and  Servicing  Agreement  permits a
     portion of the principal  distribution amount available for distribution to
     not be  distributed  in reduction of the  principal  balance of the related
     class or classes of certificates.

     If on any  distribution  date the required  level of  overcollateralization
     with  respect  to  both  the  Class  AF  Certificates  and the  Class  AV-1
     Certificates  has been attained and is maintained,  any  additional  excess
     cash flow from the related  group of mortgage  loans will be  available  to
     fund any supplemental  interest  payments to the Class AF-1 Certificates or
     Class AV-1 Certificates,  as applicable, due as a result of the application
     of the  applicable  maximum  rate,  to fund the Net WAC Cap  Account to its
     required level and to make  distributions  to the Class X Certificates  and
     the Class R Certificates.

     We refer you to "Description of the Certificates--Overcollateralization" in
     this prospectus supplement.

     Cross-Collateralization.  The Pooling and Servicing  Agreement will provide
     for  cross-collateralization  through the application of amounts  remaining
     from one group of mortgage loans after  distributing all applicable amounts
     to  the  related  certificates  and  establishing  the  required  level  of
     overcollateralization  on the related  certificates to cover  shortfalls in
     the amount of funds  available  from the other group of mortgage  loans for
     distribution    on   the   unrelated    certificates    and   to   increase
     overcollateralization  on the unrelated certificates to the required level.
     The  payment of any amounts in respect of  cross-collateralization  will be
     applied  in  the  order   specified   above  under   "Description   of  the
     Certificates--Distributions."

     The  Reserve  Fund and the Yield  Maintenance  Agreement.  The  trust  will
     include a yield  maintenance  agreement  between  Wachovia  Bank,  National
     Association.,  a national banking association, and the trustee on behalf of
     the  certificate  insurer  and the  holders  of  Class  AV-1  Certificates.
     Payments  under the yield  maintenance  agreement  will be  deposited  in a
     reserve fund.  Payments under the yield maintenance  agreement will be made
     pursuant to the formula described in "Description of the  Certificates--The
     Reserve Fund and the Yield Maintenance Agreement."

     On each distribution date, to the extent of amounts in the reserve fund, an
     amount will be  withdrawn  from the  reserve  fund and  distributed  in the
     following order of priority:

          o    to reimburse  the  certificate  insurer for all payments  made to
               holders of Class AV-1 Certificates under the certificate guaranty
               insurance policy; and

          o    to the Class AV-1 Certificates to cover any shortfalls in regular
               payments of principal  and interest  (subject to the maximum rate
               of interest) that were not covered by excess interest.

     In addition,  following  distributions to be made on any distribution date,
     to the extent that (1) the sum of (a) the amount in the reserve  fund,  and
     (b)  the  current  level  of   overcollateralization   of  the  Class  AV-1
     Certificates,  exceeds (2) the overcollateralization target relating to the
     Class AV-1 Certificates, the excess will be withdrawn from the reserve fund
     and distributed in the following order of priority:

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

                                       S-10


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

          o    to cover certain amounts owed to the Class AV-1 Certificates from
               prior   distribution   dates  as  a  result  of  limiting   their
               pass-through rate to the maximum rate of interest,  to the extent
               these  amounts  were not  previously  paid out of the Net WAC Cap
               Account; and

          o    to the Class X Certificates.

     We refer you to "Description of the Certificates--The  Reserve Fund and the
     Yield Maintenance Agreement" in this prospectus supplement.

     The Certificate Guaranty Insurance Policy. Ambac Assurance Corporation, the
     certificate  insurer,  will issue the certificate guaranty insurance policy
     to provide  additional  credit  enhancement  to the  offered  certificates.
     Generally, under the certificate guaranty insurance policy, the certificate
     insurer will guarantee  payment on each  distribution  date to the trustee,
     for the benefit of the holders of the  offered  certificates,  of an amount
     sufficient to cover any  shortfalls  in funds  available to pay interest on
     the offered  certificates  at the lesser of the rate per annum described on
     the cover page or the  applicable  maximum  rate,  as  applicable,  on that
     distribution date. The certificate guaranty insurance policy does not cover
     any specified  rate of payment of  principal;  provided,  however,  that it
     guarantees payment of

          o    on each  distribution  date,  the  amount,  if any,  by which the
               aggregate principal balance of the Class AF Certificates  exceeds
               the aggregate principal balance of the mortgage loans in Group I,

          o    on each  distribution  date,  the  amount,  if any,  by which the
               aggregate  principal  balance  of  the  Class  AV-1  Certificates
               exceeds the aggregate  principal balance of the mortgage loans in
               Group II, and

          o    the aggregate  outstanding  principal balance of the Class AF and
               Class AV-1 Certificates to the extent they would otherwise remain
               unpaid on the last  scheduled  distribution  date or any  earlier
               termination of the trust fund.

     The certificate guaranty insurance policy does not guarantee the receipt of
     any supplemental interest payments.

     We refer  you to  "Description  of the  Certificates--Certificate  Guaranty
     Insurance Policy" in this prospectus supplement.

     Neither the offered  certificates  nor the  underlying  mortgage  loans are
     insured or guaranteed by any governmental agency or instrumentality,  or by
     any other entity.

Advances

     Subject  to certain  exceptions,  the  servicer  is  required  to make cash
     advances  to  cover  delinquent  scheduled  payments  of  principal  of and
     interest on any mortgage loan in the trust fund if it determines that these
     advances will be recoverable  from subsequent  collections on that mortgage
     loan. In some cases,  the trustee,  in its capacity as successor  servicer,
     will be required to make an advance if the servicer fails to do so.

     We  refer  you  to  "Servicing  of   Loans--Advances"  in  this  prospectus
     supplement.

Optional Termination

     The servicer may exercise an option to purchase all the mortgage  loans and
     any  properties  that the trustee  acquired in  satisfaction  of any of the
     mortgage loans when the aggregate  principal  balance of all mortgage loans
     in the trust fund, including the mortgage loans related to properties which
     the  trustee  has  acquired,  is less than 10% of the  aggregate  principal
     balance of all mortgage loans in the trust fund as of the close of business
     on March 31, 2002. If the servicer exercises this option,  your certificate
     will be retired early and you will be entitled to:

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

                                       S-11


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

          o    the  outstanding  principal  balance  of your  certificate  (with
               respect to the Class AF and Class AV-1 Certificates);

          o    any unpaid  accrued  interest on your  certificate to the date of
               optional  termination  at  the  lesser  of  the  rate  per  annum
               described on the cover page and the maximum rate, if  applicable;
               and

          o    any unpaid supplemental  interest payments on your certificate to
               the date of optional  termination (with respect to the Class AF-1
               and Class AV-1 Certificates).

     We refer you to "Description of the Certificates--Optional  Termination" in
     this prospectus supplement.

Federal Income Tax Consequences

     The trust fund will make  elections  to treat some of its assets as several
     "real estate mortgage  investment  conduits," or REMICs, for federal income
     tax purposes. The offered certificates  (excluding any associated rights to
     receive  payments  from the Net WAC Cap  Account or  reserve  fund) and the
     Class X Certificates will constitute "regular interests" in a REMIC and the
     Class R Certificates will constitute the sole class of "residual  interest"
     in each  REMIC.  Depending  on their  issue  price and other  factors,  the
     offered certificates may be issued with original issue discount for federal
     income tax purposes.

     We refer  you to  "Federal  Income  Tax  Consequences"  in this  prospectus
     supplement and in the accompanying prospectus.

ERISA Considerations

     If you are a fiduciary of any pension,  other  employee  benefit or similar
     plan subject to the Employee  Retirement  Income  Security Act of 1974,  as
     amended,  or Section 4975 of the Internal Revenue Code of 1986, as amended,
     you should review  carefully with your counsel whether you are permitted to
     buy or hold any of the certificates.

     Subject to the  considerations  described under "ERISA  Considerations"  in
     this  prospectus  supplement  and in  the  accompanying  prospectus,  it is
     expected that the offered certificates may be purchased by a pension, other
     employee benefit or similar plan.

Legal Investment

     You should consult with your counsel to see if you are permitted to buy any
     of the certificates since the legal investment rules vary depending on what
     kind of entity you are and which other  entities  regulate you. The offered
     certificates will not be "mortgage related  securities" for purposes of the
     Secondary Mortgage Market Enhancement Act of 1984.

     We refer you to "Legal Investment" in this prospectus supplement and in the
     accompanying prospectus.

Ratings

     The  trust  fund  will  not  issue  the  certificates  unless  the  offered
     certificates are rated:

          o    "AAA" by  Standard & Poor's  Rating  Services,  a division of The
               McGraw-Hill Companies, Inc.; and

          o    "Aaa" by Moody's Investors Service, Inc.

     The ratings address credit risk.  When  evaluating  credit risk, the rating
     agencies  look at the  likelihood  of whether or not you will  receive your
     interest  and  principal  payments.  Credit  risk  does not  relate  to the
     likelihood of prepayments  on the mortgage  loans.  Prepayments  affect the
     timing of your payments and, as

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

                                       S-12


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

     a result,  could cause your actual return to differ substantially from your
     anticipated return on your investment.

     The entitlement to any supplemental interest payments on the Class AF-1 and
     Class AV-1  Certificates  is not rated,  and  therefore  the ratings of the
     Class AF-1 and Class AV-1  Certificates  do not address the  likelihood  of
     whether  you,  if you hold  Class  AF-1 or Class  AV-1  Certificates,  will
     receive any supplemental interest payments on your certificate.

     We refer you to "Ratings" and "Risk Factors--Certificate  Rating Subject to
     Change" in this prospectus supplement.

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



                                       S-13


                                  RISK FACTORS

o    The certificates are not suitable investments for all investors.

o    You should not purchase any of the  certificates  unless you understand and
     are  able to bear  the  prepayment,  credit,  liquidity  and  market  risks
     associated with these securities.

o    The  certificates  are  complex  securities  and it is  important  that you
     possess, either alone or together with an investment advisor, the expertise
     necessary  to  evaluate  the  information   contained  in  this  prospectus
     supplement and the accompanying prospectus in the context of your financial
     situation.

o    In  addition  to  the  matters  described   elsewhere  in  this  prospectus
     supplement and the accompanying  prospectus,  you should carefully consider
     the following risk factors before deciding to purchase a certificate. For a
     discussion of additional risks pertaining to the certificates, we refer you
     to "Risk Factors" in the accompanying prospectus.

You may have difficulty selling your certificates.

     The  certificates  will not be  listed  on any  securities  exchange.  As a
result, if you wish to sell your certificates, you will have to find a purchaser
that is willing to purchase your certificates. The underwriter intends to make a
secondary  market for the offered  certificates.  The  underwriter  may do so by
offering  to buy the  offered  certificates  from  investors  that wish to sell.
However, the underwriter will not be obligated to make offers to buy the offered
certificates  and may stop making  offers at any time.  In addition,  the prices
offered,  if any, may not reflect prices that other potential  purchasers,  were
they to be given the opportunity, would be willing to pay. There have been times
in the past  where  there  have been very few  buyers  of  similar  asset-backed
securities,  and there may be similar times in the future. As a result,  you may
not be able to sell your  certificates  when you wish to do so or you may not be
able to obtain the price you wish to receive.

Subprime mortgage loans are subject to greater risk of delinquency and loss.

     The  underwriting  standards of the sellers are less restrictive than those
of Fannie Mae or Freddie Mac with  respect to a  borrower's  credit  history and
other factors.  A derogatory credit history or a lack of credit history will not
necessarily  prevent the sellers  from making a loan but may reduce the size and
the loan-to-value  ratio of the loan the sellers will make. As a result of these
less  restrictive  standards,  the trust  fund may  experience  higher  rates of
delinquencies,  defaults and losses than if the mortgage loans were underwritten
in a more traditional manner.

Newly originated mortgage loans may be more likely to default which may cause
losses.

     Defaults on mortgage  loans tend to occur at higher  rates during the early
years  of the  mortgage  loans.  Most  of the  mortgage  loans  will  have  been
originated  within 12 months  prior to the sale to the trust fund.  As a result,
the trust may experience  higher rates of default than if the mortgage loans had
been outstanding for a longer period of time.

Book-entry certificates may be illiquid.

     Issuance of the  certificates in book-entry form may adversely  affect your
ability to sell your certificate in the secondary trading market since investors
may be unwilling to purchase  certificates for which they cannot obtain physical
certificates.

     We refer you to "Description of the Certificates--Book-Entry  Certificates"
in this prospectus supplement and "Risk Factors--Book-Entry Registration" in the
accompanying prospectus.

                                       S-14


Book-entry certificates may not be able to be pledged.

     Since transactions in the offered certificates can be effected only through
The Depository Trust Company, Clearstream,  Luxembourg, or the Euroclear System,
their participating organizations, indirect participants and certain banks, your
ability  to  pledge  your  certificate  to  persons  or  entities  that  do  not
participate  in  the  Euroclear   System,   The  Depository   Trust  Company  or
Clearstream,  Luxembourg,  systems  may be  limited  due to lack  of a  physical
certificate representing your certificate.

     We refer you to "Description of the Certificates--Book-Entry  Certificates"
in this prospectus supplement and "Risk Factors--Book-Entry Registration" in the
accompanying prospectus.

Book-entry certificates may result in delayed receipt of distributions.

     As  a  beneficial  owner,  you  may  experience  some  delay  in  receiving
distributions  of  interest  and  principal  on your  certificates  since  these
distributions will be:

          o    forwarded by the trustee to the depository;

          o    credited by the  depository to the accounts of its  participants;
               and

          o    ultimately credited to your account by a depository participant.

     We refer you to "Description of the Certificates--Book-Entry  Certificates"
and  Annex  I  in  this  prospectus  supplement  and  "Risk  Factors--Book-Entry
Registration" in the accompanying prospectus.

Liquidations could result in delays and losses.

     Even if the mortgaged properties provide adequate security for the mortgage
loans,   substantial   delays  could  be  encountered  in  connection  with  the
liquidation of mortgage  loans that are  delinquent and resulting  shortfalls in
distributions  on your  certificate  could occur.  Corresponding  delays in your
receipt of related  proceeds  could occur if the  certificate  insurer  fails to
perform its obligations under the certificate  guaranty insurance policy.  Also,
liquidation  expenses  (including legal fees, real estate taxes, and maintenance
and  preservation  expenses) will be paid first,  thereby  reducing the proceeds
payable on your  certificate and thereby  reducing the security for the mortgage
loans. If any of the mortgaged properties fails to provide adequate security for
the  related  mortgage  loan,  you could  experience  a loss if the  certificate
insurer  fails  to  perform  its  obligations  under  the  certificate  guaranty
insurance policy.

     We refer you to "Yield, Prepayment and Maturity  Considerations--Prepayment
Considerations  and Risks" in this  prospectus  supplement and  "Prepayment  and
Yield Considerations" in the accompanying prospectus.

Your yield to maturity may be reduced by prepayments.

     The yield to maturity and weighted average life of your certificate will be
affected  primarily by the rate and timing of  prepayments on the mortgage loans
in Group I if you hold a Class AF  Certificate or a Class A-IO  Certificate  and
Group II if you hold a Class AV-1 Certificate. The mortgage loans may be prepaid
in whole or in part at any time, many without  penalty.  The trust's  prepayment
experience  may be affected  by a wide  variety of  factors,  including  general
economic conditions,  interest rates, the availability of alternative  financing
and homeowner  mobility.  The servicer and its affiliates  periodically  conduct
telemarketing and mass mailings to their existing  customers with respect to the
refinancing of existing mortgage loans. Although these marketing efforts are not
specifically  directed to customers who have mortgage  loans included in a trust
fund,  these customers may receive the marketing  materials as part of a broader
telemarketing  campaign or mailing,  which may result in an increase in the rate
of prepayments of mortgage loans included in a trust fund through  refinancings.
In  addition,  substantially  all  of the  mortgage  loans  contain  due-on-sale
provisions,  and the servicer  intends to enforce  those  provisions  unless (1)
enforcement is not permitted by applicable law or (2) the servicer,  in a manner
consistent with  reasonable  commercial  practice,  permits the purchaser of the
related mortgaged  property to assume the mortgage loan. To the extent permitted
by applicable law, assumption of the mortgage loan will not release the original

                                       S-15


borrower  from  its  obligation  under  the  mortgage  loan.  Enforcement  of  a
due-on-sale  provision  would result in repayment in full of the mortgage  loan,
which would be treated as a prepayment.

     You will  bear any  reinvestment  risks  resulting  from a faster or slower
incidence of prepayments of the mortgage loans.

     Consider  carefully the  discussion  under "Yield,  Prepayment and Maturity
Considerations--Prepayment   Considerations   and  Risks"  in  this   prospectus
supplement and under  "Prepayment and Yield  Considerations"  and "Certain Legal
Aspects of the Loans--Due-on-Sale Clauses" in the accompanying prospectus.

Defaults and delinquent payments on the mortgage loans could affect your yield.

     If  the  certificate  insurer  fails  to pay  amounts  required  under  the
certificate guaranty insurance policy, the yield to maturity on your certificate
will be sensitive to defaults and  delinquent  payments on the mortgage loans in
the  applicable  group.  If the actual rate of defaults on the mortgage loans in
the  applicable  group and the  actual  amount of losses to the trust  fund upon
liquidation of those  mortgage loans is greater than the amounts  assumed by you
in estimating the yield to maturity on your  certificate,  the actual yield will
be lower than your estimate.  If the trust fund experiences  substantial losses,
you may  experience  a loss.  If the  certificate  insurer  fails to pay amounts
required under the certificate  guaranty  insurance policy, the timing of losses
to the trust fund in  connection  with  liquidations  of  mortgage  loans in the
applicable  group will affect the yield to maturity on your  certificate even if
the rate of defaults  and  severity  of those  losses are  consistent  with your
expectations.  In general, the earlier a loss occurs, the greater effect it will
have on the yield to maturity.  There can be no assurance as to the delinquency,
foreclosure or loss experience with respect to the mortgage loans.

Limitations on pass-through  rate of the  certificates  may affect your yield to
maturity.

     The  rate  at  which  interest  accrues  on the  Class  AF and  Class  AV-1
Certificates  is subject to a maximum rate based on the weighted  average of the
mortgage  rates on the  mortgage  loans in Group I with  respect to the Class AF
Certificates and Group II with respect to the Class AV-1  Certificates,  in each
case net of fees and expenses  aggregating  approximately 0.71% per annum, less,
in the case of the mortgage  loans in Group I only, the amount per annum payable
to the Class A-IO  Certificates,  and less, in the case of the mortgage loans in
Group II only,  0.50% per annum.  If mortgage  loans in Group I or Group II with
relatively  higher  mortgage  rates  prepay,  the  maximum  rate on the Class AF
Certificates  or Class  AV-1  Certificates,  as  applicable,  will be lower than
otherwise would be the case. Further,  since the pass-through rates of the Class
AF-1 and Class AV-1  Certificates  are based on  one-month  LIBOR plus a margin,
increases in  one-month  LIBOR that exceed  increases  in the  weighted  average
mortgage rate of the mortgage loans in Group I or Group II, as  applicable,  may
cause the  pass-through  rate of the Class AF-1 or Class AV-1  Certificates,  as
applicable,  to become subject to the maximum rate. In this event, the value and
marketability  of the Class AF-1 and Class AV-1  Certificates may be temporarily
or permanently reduced.

     All of the Group I mortgage loans have fixed mortgage rates, and all of the
Group II  mortgage  loans have  adjustable  mortgage  rates  that are  generally
adjusted  semi-annually based on the related index.  Consequently,  the interest
that  becomes due on the  mortgage  loans in either Group I or Group II during a
due period  may be less than  interest  that  would  accrue on the Class AF-1 or
Class AV-1  Certificates  at the rate of  one-month  LIBOR  plus the  applicable
margin.  In a rising  interest rate  environment,  the Class AF-1 and Class AV-1
Certificates could therefore receive interest at the applicable maximum rate for
a protracted  period of time. In addition,  in such a situation,  there would be
little or no net monthly excess cash flow to cover losses and create  additional
overcollateralization.

     If the  pass-through  rate for the Class  AF-1  Certificates  or Class AV-1
Certificates  is determined  by the  applicable  maximum rate  described in this
prospectus  supplement,  holders  of that  class  will be  entitled  to  receive
supplemental  interest payments only to the extent of available funds in the Net
WAC Cap Account and,  with respect to the Class AV-1  Certificates,  the reserve
fund. Supplemental interest payments,  however, are not rated, not covered under
the  certificate  guaranty  insurance  policy  or  otherwise   guaranteed,   are
contingent  on the  performance  of the mortgage  loans and, with respect to the
Class AV-1 Certificates,  the yield maintenance  agreement,  and may not ever be
available.  Further,  payments into the reserve fund under the yield maintenance
agreement are based on a declining balance  determined by making  assumptions as
to the prepayment  speed of the mortgage loans in Group II. A slower  prepayment
speed than the one assumed under the yield  maintenance  agreement may result in
the yield

                                       S-16


maintenance  agreement  providing  insufficient  funds to cover  such
shortfalls with respect to the Class AV-1 Certificates.  It is unlikely that the
mortgage  loans in the trust fund will prepay  exactly in accordance  with those
assumptions.

     The rate at which interest accrues on the offered  certificates may also be
reduced if borrowers  under the mortgage  loans in the  applicable  group obtain
relief from payment obligations  pursuant to statutory provisions or if interest
shortfalls resulting from borrower prepayments of mortgage loans are not covered
by a reduction of the  servicer's  fees for the following  distribution  date as
provided in the pooling and servicing agreement.

     We  refer  you to  "Servicing  of  Loans--Adjustment  to  Servicing  Fee in
Connection   with   Certain    Prepaid   Loans"   and    "Description   of   the
Certificates--Interest."

Recent events may result in losses.

     On September 11, 2001,  certain  tragic events  occurred at the World Trade
Center  in New  York  and in  Washington,  D.C.  that  have  caused  significant
uncertainty with respect to global markets.  The short term and long term impact
of these  events is  uncertain,  but could  have a  material  effect on  general
economic conditions,  consumer confidence and market liquidity. No assurance can
be given as to the  effect  of these  events  on the rate of  delinquencies  and
losses on the mortgage loans and servicing  decisions with respect thereto.  Any
adverse  impact as a result of these events would be borne by the holders of the
offered certificates to the extent that the certificate insurer fails to perform
under the certificate guaranty insurance policy.

     The  response  of the United  States to the events of  September  11,  2001
involves  military  operations.  The Soldiers' and Sailors'  Civil Relief Act of
1940,  referred to herein as the Relief Act,  provides  relief to borrowers  who
enter active military  service and to borrowers in reserve status who are called
to active duty after the  origination  of their  mortgage  loan.  The Relief Act
provides  generally  that  these  borrowers  may not be  charged  interest  on a
mortgage  loan in excess of 6% per annum  during  the  period of the  borrower's
active duty. These shortfalls are not required to be paid by the borrower at any
future  time,  will not be advanced by the  servicer  and, to the extent  excess
interest  is  insufficient,  will  reduce  accrued  interest  on each  class  of
certificates on a pro rata basis. The certificate guaranty insurance policy does
not cover  shortfalls  resulting  from the  application  of the Relief  Act.  In
addition,  the Relief Act imposes  limitations  that would impair the ability of
the servicer to foreclose on an affected  loan during the  borrower's  period of
active duty status, and, under some  circumstances,  during an additional period
thereafter.

Payment delay lowers your effective yield.

     Generally,  if you hold a Class AF-2,  Class AF-3, Class AF-4 or Class A-IO
Certificate,  payments of principal and interest on the mortgage  loans received
in any calendar month will not be passed through as payments on your certificate
until the distribution  date in the following  calendar month. As a result,  the
monthly  distributions  on your  certificate  generally  will  reflect  borrower
payments during the prior calendar month. The distribution date will be the 25th
day of each month (or the next succeeding  business day),  commencing on May 28,
2002. Thus, the effective yield to you will be below that otherwise  produced by
the  pass-through  rate and the price paid by you for your  certificate  because
distributions on your certificate in respect of any given month will not be made
until on or about the 25th day of the following month.

Balloon loans may bear higher risk of loss.

     As of the close of business  on March 31,  2002,  approximately  47.24% and
none of the aggregate  outstanding  principal  balance of the mortgage  loans in
Group I and Group II, respectively,  consisted of balloon loans, which generally
provide for equal  monthly  payments and a final monthly  payment  substantially
greater than the preceding monthly payments. The balloon loans in the trust fund
have original  terms of 60 to 300 months and provide for monthly  payments based
on a 180 to 360 month amortization schedule. The borrower on a balloon loan will
generally  attempt to refinance a balloon loan or sell the underlying  mortgaged
property on or prior to the stated  maturity  date in order to avoid  payment of
the final balloon payment.  A borrower's  ability to accomplish  either of these
goals will be affected by a number of factors,  including the level of available
mortgage rates at the time of sale or refinancing,  the borrower's equity in the
related mortgaged property,  the financial  condition of the borrower,  tax

                                       S-17


laws and  prevailing  general  economic  conditions.  If a borrower is unable to
refinance a balloon loan prior to its stated  maturity date, the borrower may be
more  likely to default on the loan.  None of the  sellers,  the  servicer,  the
depositor or the trustee is obligated to refinance any mortgage loan.

Owners of Class A-IO Certificates may not recover their initial investments.

     An investment in the Class A-IO Certificates is risky because the return of
the investment depends solely on the payments of interest by borrowers under the
mortgage  loans.  If the  borrowers  prepay  their  mortgage  loans,  no further
interest  payments will be made. If borrowers  prepay their  mortgage loans very
quickly,  investors in the Class A-IO Certificates may not recover their initial
investments.  In addition,  the Class A-IO  Certificates are not entitled to any
distributions after the distribution date in April 2004.

The liquidation proceeds of mixed use loans may take longer to recover.

     Mixed use loans are mortgage loans secured by  multi-family  properties and
structures  that  include  both  residential  dwelling  units and space used for
retail,  professional  or other  commercial  uses.  Mixed use loans  represented
approximately  7.35% and none of the aggregate principal balance of the mortgage
loans in Group I and Group II,  respectively,  as of the  close of  business  on
March 31, 2002.  Due to the limited  market for the type of properties  securing
mixed use  loans,  in the event of a  foreclosure,  we expect  that it will take
longer to  recover  proceeds  from the  liquidation  of a mixed use loan than it
would for a mortgage loan secured by a one- to four-family dwelling.

Withdrawal  or  downgrading  of  initial  ratings  will  reduce the value of the
certificates.

     The ratings of the certificates  will be based on, among other things,  the
adequacy  of the value of the  mortgage  loans in the  applicable  group and the
certificate  guaranty  insurance  policy.  These ratings  should not be deemed a
recommendation to purchase, hold or sell certificates, since they do not address
market  price  or  suitability  for a  particular  investor.  There  is  also no
assurance  that these ratings 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 mortgage loans,
these ratings might also be lowered or withdrawn,  among other reasons,  because
of an adverse  change in the  financial or other  condition  of the  certificate
insurer or a change in the rating of the  certificate  insurer's long term debt.
Any reduction or withdrawal of a rating will have an adverse effect on the value
of the certificates.

There could be delays in  distributions  on your  certificate if the transfer of
the  mortgage  loans to the trust fund is not  considered a sale in the event of
bankruptcy.

     For purposes of the Bankruptcy Code and for legal  purposes,  the servicer,
the sellers and the depositor  will treat each  conveyance of mortgage  loans by
the sellers to the depositor as a sale of those  mortgage  loans;  however,  for
financial  reporting  purposes,  the sellers will treat this  transaction as the
incurrence  of  debt  by the  sellers,  which  debt  will  be  evidenced  by the
certificates.  The depositor  will treat each  conveyance of mortgage loans from
the  depositor  to the  trust  fund as a sale of those  mortgage  loans.  If the
conveyance of the mortgage loans by the sellers to the depositor is treated as a
sale, those mortgage loans would not be part of the related seller's  bankruptcy
estate and would not be available to that  seller's  creditors.  In the event of
the bankruptcy or insolvency of a seller,  however,  the bankruptcy  trustee,  a
conservator  or a  receiver  of the  seller or  another  person  may  attempt to
recharacterize  the sale of the  mortgage  loans as a  borrowing  by the seller,
secured by a pledge of the mortgage loans.  Similarly,  if the conveyance of the
mortgage  loans by the  depositor to the trust fund is treated as a sale,  those
mortgage loans would not be part of the depositor's  bankruptcy estate and would
not be available to the depositor's creditors. In the event of the bankruptcy or
insolvency of the depositor, however, the bankruptcy trustee, a conservator or a
receiver of the depositor or another  person may attempt to  recharacterize  the
sale of the mortgage loans as a borrowing by the depositor,  secured by a pledge
of the  mortgage  loans.  In either case,  this  position,  if argued  before or
accepted  by a court,  could  prevent  timely  payments  of amounts  due on your
certificate and result in a reduction of payments on your certificate.

                                       S-18


Interest payments may be insufficient to create overcollateralization.

     Because the weighted average of the mortgage rates on the mortgage loans in
each of Group I and Group II (net of certain fees and expenses, and, in the case
of mortgage loans in Group II, an additional  0.50% per annum) is expected to be
higher than the weighted average of the  pass-through  rates on the Class AF and
Class A-IO Certificates and Class AV-1 Certificates,  respectively, the mortgage
loans in each group are  expected  to  generate  more  interest  than the amount
necessary to pay interest owed on the applicable  class(es) of  certificates  as
well as certain fees and expenses of the trust fund. Any remaining interest will
then be used to  compensate  for losses that occur on the mortgage  loans in the
related  loan group.  After these  financial  obligations  of the trust fund are
covered,  the available  excess interest from a group will be used to create and
maintain  overcollateralization  for the related  class(es) of certificates.  We
cannot assure you, however, that enough excess interest will be generated by the
mortgage   loans  in  the   related   group  to  attain  or  to   maintain   the
overcollateralization  level required for the related  class(es) of certificates
by the rating agencies and the certificate  insurer. The factors described below
will affect the amount of excess  interest that the mortgage loans in each group
will generate:

          o    Every time a mortgage  loan is prepaid in full,  excess  interest
               may be  reduced  because  the  mortgage  loan  will no  longer be
               outstanding and generating  interest or, in the case of a partial
               prepayment, will be generating less interest.

          o    Every time a mortgage loan is  liquidated or written off,  excess
               interest will be reduced because the mortgage loan will no longer
               be outstanding and generating interest.

If the rates of delinquencies, defaults or losses on the mortgage loans turn out
to be higher  than  expected,  excess  interest  will be  reduced  by the amount
necessary to compensate for any shortfalls in cash available on that date to pay
certificateholders.

Environmental conditions affecting the mortgaged properties may result in
losses.

     Real  property   pledged  as  security  to  a  lender  may  be  subject  to
environmental risks. Under the laws of some states,  contamination of a property
may give rise to a lien on the  property  to assure  the costs of  clean-up.  In
several  states,  this type of lien has  priority  over the lien of an  existing
mortgage or owner's interest against real property. In addition,  under the laws
of some  states  and under the  federal  Comprehensive  Environmental  Response,
Compensation,  and Liability Act of 1980, 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  liability  on  foreclosure  of the  mortgaged
property.

Second liens may result in losses in foreclosure proceedings.

     Mortgage loans representing  approximately  5.42% and none of the aggregate
outstanding  principal  balance of the  mortgage  loans in Group I and Group II,
respectively,  as of the close of  business  on March 31,  2002 are  secured  by
second  liens on the  related  mortgaged  properties.  The first  lien  mortgage
related to a loan  secured  by a second  lien in the  mortgage  pool will not be
included in the mortgage pool.

     The proceeds from any liquidation, insurance or condemnation proceedings in
connection with the underlying  mortgaged  property will be available to satisfy
the  outstanding  balance of the related second mortgage only to the extent that
the claim of the related first  mortgagee has been satisfied in full,  including
any related foreclosure costs. In addition, the servicer, as second mortgagee on
the loans in its portfolio,  may not foreclose on the property securing a second
mortgage unless it forecloses  subject to the first  mortgage,  in which case it
must  either  pay the  entire  amount  due on the  first  mortgage  to the first
mortgagee at or prior to the foreclosure sale or advance funds to keep the first
mortgage  current  in the event  the  borrower  is in  default  thereunder.  The
servicer  may,  but  is  under  no  obligation   to,   advance  funds  in  these
circumstances.  The  trust  fund will not have any  source  of funds to  satisfy
related  first  mortgages or make payments due to the first  mortgagees.  If you
hold Class AF Certificates, you will bear any risk associated with any delays in
payments on the mortgage  loans and any

                                       S-19


reinvestment  risk  resulting  from  any  accelerated  payments  on the  offered
certificates  resulting  from  losses on  mortgage  loans in Group I secured  by
second liens on the related mortgaged properties.

Decrease in value of mortgaged property would  disproportionately  affect second
lienholders.

     There  are  several  factors  that  could  adversely  affect  the  value of
properties such that the outstanding  balance of the related loan, together with
any senior  financing on the properties,  would equal or exceed the value of the
properties.  Among the  factors  that  could  adversely  affect the value of the
properties are an overall decline in the  residential  real estate market in the
areas in which the properties are located or a decline in the general  condition
of the properties as a result of failure of borrowers to maintain adequately the
properties  or  of  natural  disasters  that  are  not  necessarily  covered  by
insurance, such as earthquakes and floods. Any such decline could extinguish the
value of a second  interest in property  before having any effect on the related
first  interest  therein.  If  such  a  decline  occurs,  the  actual  rates  of
delinquencies, foreclosure and losses on the loans secured by second liens could
be higher than those currently  experienced in the mortgage  lending industry in
general. Group I and, accordingly, you, if you hold Class AF Certificates,  will
bear the risk of delay in  distributions  while a deficiency  judgment,  if any,
against  the  borrower  is  sought  and any  reinvestment  risk  resulting  from
accelerated  prepayments  on the Class AF  Certificates  due to losses on second
lien mortgage loans.

Geographic  concentration  of mortgaged  properties may affect  payments on your
certificate.

     As of the close of business on March 31, 2002:

          o    approximately 15.83%,  12.82%, 11.86%, 5.86%, 5.18% and 5.01% (by
               outstanding  principal balance) of the Group I mortgage loans are
               secured   by   properties   located   in  the   Commonwealth   of
               Pennsylvania,  State of New Jersey,  State of New York,  State of
               Maryland,  State  of North  Carolina  and  State  of  California,
               respectively;

          o    approximately 16.33%, 8.41%, 6.00%, 5.83%, 5.62%, 5.38% and 5.29%
               (by outstanding principal balance) of the Group II mortgage loans
               are secured by properties located in the State of Illinois, State
               of Michigan,  State of California,  State of Wisconsin,  State of
               North Carolina,  Commonwealth  of  Pennsylvania  and State of New
               Jersey, respectively;

          o    approximately 0.65% and 1.41% (by outstanding  principal balance)
               of the  Group I  mortgage  loans  and  Group II  mortgage  loans,
               respectively,  are secured by properties  located in a single zip
               code,  which is in Wildwood,  New Jersey and  Chicago,  Illinois,
               respectively; and

          o    the aggregate outstanding principal balance of the mortgage loans
               in Group I and Group II secured by properties in each other state
               represents  not more  than  approximately  5.00% of the  mortgage
               loans in the applicable group.

If the Pennsylvania,  New Jersey, New York, Maryland, North Carolina,  Illinois,
Michigan,  California  or  Wisconsin  residential  real  estate  markets  should
experience an overall decline in property values or a catastrophic  event occurs
in these areas after the dates of origination of the mortgage  loans,  the rates
of losses  on the  mortgage  loans  would be  expected  to  increase,  and could
increase substantially.  Because of the concentration of mortgage loans in these
states,  those types of problems may have a greater effect on your  certificates
than if borrowers  and  mortgaged  properties  were more spread out in different
geographic areas.

Violations of consumer protection laws may result in losses.

     Applicable state laws generally  regulate  interest rates and other charges
and require specific 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 mortgage loans.

                                       S-20


     The mortgage loans are also subject to federal laws including:

          o    the federal  Truth in Lending Act and  Regulation  Z  promulgated
               under  the  Truth  in  Lending  Act,  which  require   particular
               disclosures to the borrowers  regarding the terms of the mortgage
               loans;

          o    the Equal Credit  Opportunity  Act and  Regulation B  promulgated
               under  the  Equal  Credit   Opportunity   Act,   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;

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

          o    the  Fair  Credit  Reporting  Act,  which  regulates  the use and
               reporting  of  information   related  to  the  borrower's  credit
               experience; and

          o    the Fair Debt  Collections  Practices Act, which provides various
               consumer   protections   to   borrowers   and   imposes   certain
               restrictions on debt collectors in connection with the collection
               of mortgage loans and other debts.

     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  mortgage  loans,  may  entitle the  borrower to a refund of
amounts previously paid and, in addition, could subject the trust fund, as owner
of the mortgage loans, to damages and administrative enforcement.

The offered certificates are not suitable investments for all investors.

     The offered certificates are not suitable investments for any investor that
requires a regular or predictable  schedule of payments or payment on a specific
date. The offered certificates are complex investments that should be considered
only by  investors  who,  either  alone or with their  financial,  tax and legal
advisors,  have the expertise to analyze the prepayment,  reinvestment,  default
and market risks, the tax consequences of an investment,  and the interaction of
these factors.

                                       S-21


                                THE MORTGAGE POOL

General

     Unless  otherwise  indicated,   information  presented  herein  under  "The
Mortgage  Pool"  expressed as  percentages  (other than rates of  interest)  are
approximate  percentages based on the Stated Principal Balances of the Loans (as
defined below) as of the Cut-off Date (as defined below).

     The mortgage pool will consist of  adjustable  rate and fixed rate mortgage
loans  divided  into two groups:  Group I and Group II.  Group I will consist of
fixed rate  mortgage  loans (the "Group I Loans")  and Group II will  consist of
adjustable rate mortgage loans (the "Group II Loans" and,  collectively with the
Group I Loans,  the  "Loans").  Group I will include  mortgage  loans secured by
first and second liens on one- to  four-family  dwellings  (each, a "Residential
Loan")  and  on  multi-family  properties  and  structures  which  contain  both
residential  dwelling  units and space used for  retail,  professional  or other
commercial  uses  (each,  a  "Mixed  Use  Loan").  Group  II will  include  only
Residential Loans secured by first liens. The Loans were generally originated or
acquired in accordance with underwriting guidelines that are less stringent than
Fannie Mae and Freddie Mac guidelines.

     Residential  Loans represent  approximately  92.65% of the Loans in Group I
and 100% of the Loans in Group II. Mixed Use Loans represent approximately 7.35%
of the  Group I Loans  and none of the  Group II  Loans.  All of the  Loans  are
evidenced by promissory notes (the "Mortgage Notes").

     Equity One ABS, Inc. (the  "Depositor") will purchase the Loans from Equity
One, Inc., a Delaware  corporation,  Equity One, Inc., a Minnesota  corporation,
Equity One Consumer  Loan  Company,  a New  Hampshire  corporation,  Equity One,
Incorporated, a Pennsylvania corporation, and Popular Financial Services, LLC, a
Delaware  limited  liability  company  (each a "Seller" and,  collectively,  the
"Sellers"),  pursuant to the Pooling and Servicing  Agreement  (the "Pooling and
Servicing  Agreement") dated as of March 31, 2002 (the "Cut-off Date") among the
Sellers,  Equity One, Inc. (the  "Servicer"),  the Depositor and JPMorgan  Chase
Bank (the  "Trustee").  The Sellers will treat this  transaction as a sale under
applicable law, however, for financial reporting purposes the Sellers will treat
this  transaction as the  incurrence of debt by the Sellers,  which debt will be
evidenced by the Certificates. The Depositor will then convey the Loans, without
recourse,  to the  Trustee  for  the  benefit  of the  holders  of the  Mortgage
Pass-Through Certificates, Series 2002-2 (the "Certificates").

     The  Certificates  will consist of the Class AF-1  Certificates,  the Class
AF-2  Certificates,  the Class AF-3  Certificates,  the Class AF-4  Certificates
(collectively,  the "Class AF Certificates"),  the Class AV-1 Certificates,  the
Class A-IO Certificates,  the Class X Certificates and the Class R Certificates.
We are offering the Class AF Certificates,  the Class A-IO  Certificates and the
Class AV-1 Certificates  (collectively,  the "Offered Certificates") pursuant to
this prospectus supplement;  we are not offering the Class X Certificates or the
Class R Certificates for sale to investors.

     Under  the  Pooling  and  Servicing   Agreement,   the  Sellers  will  make
representations,  warranties  and covenants to the Depositor  relating to, among
other things,  the due execution and enforceability of the Pooling and Servicing
Agreement and characteristics of the Loans. Subject to the limitations described
below under  "--Sale of the Loans," the Sellers will be obligated to  repurchase
or  substitute  a similar  mortgage  loan for any Loan as to which there  exists
deficient  documentation  or an uncured  material breach of any  representation,
warranty or covenant. The Sellers will represent and warrant to the Depositor in
the Pooling and Servicing  Agreement that they selected the Loans from among the
outstanding  loans  in their  portfolios  as to which  the  representations  and
warranties set forth in the Pooling and Servicing Agreement can be made and that
they did not make this  selection  in a manner that would  adversely  affect the
interests of Ambac  Assurance  Corporation  (the  "Certificate  Insurer") or the
certificateholders.  See "Loan Program--Representations by Sellers; Repurchases"
in the accompanying  prospectus.  Under the Pooling and Servicing Agreement, the
Depositor  will convey all its right,  title and interest in and to the Sellers'
representations,  warranties  and covenants,  including the Sellers'  repurchase
obligation,  to the Trustee for the benefit of the  Certificate  Insurer and the
certificateholders.  The Depositor  will make no  representations  or warranties
with  respect  to the  Loans  and  will  have no  obligation  to  repurchase  or
substitute Loans with deficient  documentation or which are otherwise defective.
The Sellers are selling the Loans  without  recourse and will have no obligation
with respect to the  Certificates  in their  capacity as Sellers  other than the
repurchase  obligation

                                       S-22


described above. The obligations of Equity One, Inc., as Servicer,  with respect
to  the  Certificates  are  limited  to  the  Servicer's  contractual  servicing
obligations under the Pooling and Servicing Agreement.

     Information  with  respect  to the Loans  expected  to be  included  in the
mortgage pool is set forth below.  Prior to April 30, 2002 (the "Closing Date"),
Loans may be removed from the mortgage  pool and other Loans may be  substituted
therefor.  The Depositor  believes that the  information  set forth herein under
"The Mortgage  Pool" with respect to the mortgage pool as presently  constituted
is  representative  of the  characteristics  of the mortgage  pool and each loan
group  as  they  will  be  constituted  at  the  Closing  Date,   although  some
characteristics  of the  Loans  in  the  mortgage  pool  may  vary.  Information
regarding FICO scores is presented for informational purposes only.

     "Stated  Principal  Balance"  means as to any Loan and Due Date, the unpaid
principal  balance  of that  Loan as of  that  Due  Date,  as  specified  in the
amortization  schedule at the time relating  thereto,  before any  adjustment to
that  amortization  schedule by reason of any  moratorium  or similar  waiver or
grace  period,  after giving  effect to any  previous  partial  prepayments  and
Liquidation  Proceeds  allocable  to  principal,  other than with respect to any
Liquidated  Loan,  received and to the payment of principal due on that Due Date
and irrespective of any delinquency in payment by the related borrower.

     As of any Distribution Date,

          o    the  "Group I  Principal  Balance"  equals the  aggregate  of the
               Stated Principal Balances of the Group I Loans,

          o    the "Group II  Principal  Balance"  equals the  aggregate  of the
               Stated Principal Balances of the Group II Loans, and

          o    the "Pool  Principal  Balance"  with respect to any  Distribution
               Date  equals  the sum of the Group I  Principal  Balance  and the
               Group II Principal Balance.

     As of the close of business on the Cut-off Date,

          o    the  aggregate  of the Stated  Principal  Balances of the Group I
               Loans was  $189,982,877.30  (the  "Cut-off Date Group I Principal
               Balance"),

          o    the  aggregate of the Stated  Principal  Balances of the Group II
               Loans was  $97,570,706.76  (the  "Cut-off Date Group II Principal
               Balance"), and

          o    the sum of the  Cut-off  Date Group I  Principal  Balance and the
               Cut-off Date Group II Principal Balance was $287,553,584.06  (the
               "Cut-off Date Pool Principal Balance").

     Loans with balloon payments  ("Balloon Loans") provide for payment based on
the  amortization  of the amount financed over a series of  substantially  equal
monthly  payments  over  approximately  60 to 300 months,  with a  significantly
greater  payment  due  at  the  stated   maturity.   As  of  the  Cut-off  Date,
approximately  47.24% of the  Group I Loans and none of the Group II Loans  were
Balloon  Loans.  Balloon  Loans may involve a greater  degree of risk than loans
which are fully  amortizing  because the ability of a borrower to make a balloon
payment  typically will depend upon the ability of the borrower to either timely
refinance the loan or sell the related mortgaged property.

     All of the Loans provide for payments due on a set day, but not necessarily
the first day, of each month (the "Due  Date").  The Loans to be included in the
mortgage  pool were  originated  or  acquired by the  Sellers  substantially  in
accordance with the Sellers' underwriting criteria for mortgage loans, described
herein  under  "The  Mortgage  Pool--Underwriting  Standards"  and  under  "Loan
Program" in the prospectus.

     Scheduled  monthly payments made by the borrowers on the Loans  ("Scheduled
Payments") either earlier or later than the scheduled Due Dates thereof will not
affect the amortization  schedule or the relative  application of those payments
to principal and interest. All of the Loans provide for the actuarial accrual of
interest.  All of the Loans  provide  for a grace  period of 15 days for monthly
payments, as required by applicable law. All of the Loans may be prepaid in full
or in  part  at  any  time,  approximately  27.32%  of the  Group  I  Loans  and
approximately 12.21% of the Group II Loans without penalty.

                                       S-23


     Each Loan was originated on or after July 2, 2001.

     The latest stated maturity date of any Group I Loan is March 1, 2032 and of
any Group II Loan is March 2, 2032.  The earliest  stated  maturity  date of any
Group I Loan is September 1, 2006 and of any Group II Loan is January 1, 2017.

     As of the Cut-off Date,  approximately 2.23% and 4.54% of the Group I Loans
and  Group II Loans,  respectively,  were 30 to 59 days  contractually  past due
(assuming  30 day  months)  and  none  of the  Loans  were  more  than  59  days
contractually past due (assuming 30 day months).

     No Loan had a Loan-to-Value Ratio at origination of more than 100.00%.  The
weighted  average  Loan-to-Value  Ratio of the Group I Loans at origination  was
approximately  77.59% and of the Group II Loans at origination was approximately
82.91%.

     The  weighted  average of the FICO scores  (issued by the Fair Isaac Credit
Bureau  with a  higher  score  generally  signifying  a better  credit  history)
obtained by the Sellers at  origination  for each  borrower on the Group I Loans
and Group II Loans were approximately 635 and 614, respectively.

     The  "Loan-to-Value  Ratio"  of a Loan  is  the  fraction,  expressed  as a
percentage,  the numerator of which is the principal  balance of the Loan at the
date of origination and the denominator of which is the Collateral  Value of the
related mortgaged property.

     The "Collateral Value" of a mortgaged property,  other than with respect to
Loans that were used to refinance an existing  mortgage loan (each, a "Refinance
Loan"), is the lesser of

          o    the  appraised  value  based  on an  appraisal  obtained  by  the
               originator  from an independent  fee appraiser at the time of the
               origination of the related Loan, and

          o    if  the  Loan  was  originated  either  in  connection  with  the
               acquisition  of the mortgaged  property by the borrower or within
               one year  after  acquisition  of the  mortgaged  property  by the
               borrower,  the  purchase  price  paid  by the  borrower  for  the
               mortgaged property.

In the case of Refinance  Loans,  the Collateral Value is the appraised value of
the  mortgaged  property  based  upon  the  appraisal  obtained  at the  time of
refinancing.

     None of the Loans is subject to the Home  Ownership  and Equity  Protection
Act.

Mortgage Rate Adjustment of the Group II Loans

     All of the Group II Loans have adjustable  mortgage rates. All of the Group
II Loans provide for semi-annual  adjustment of the related  mortgage rate based
on Six-Month  LIBOR (as defined  below),  as  specified in the related  Mortgage
Note, and for corresponding  adjustments to the monthly payment due thereon,  in
each case on each  adjustment  date  applicable  thereto  (each,  an "Adjustment
Date"). However, the first such adjustment for approximately 96.70% and 3.30% of
the Group II Loans (by principal  balance) will occur after an initial period of
two or three years, respectively, following origination. On each Adjustment Date
for each Group II Loan,  the mortgage rate thereon will be adjusted to equal the
sum of  Six-Month  LIBOR  and a fixed  percentage  amount  (the  "Margin").  The
mortgage rate on each Group II Loan will not increase or decrease by more than a
specified  percentage (the "Initial Rate Cap") on the first  Adjustment Date for
that Group II Loan. In addition, the mortgage rate will not increase or decrease
by more than a specified percentage (the "Periodic Rate Cap") on each subsequent
Adjustment  Date. As of the Cut-off Date, none of the Group II Loans had reached
their first Adjustment Date.

     The  mortgage  rate on a Group II Loan may not exceed the maximum  rate set
forth in the related  Mortgage Note (the "Maximum  Mortgage  Rate"),  or be less
than the  minimum  rate set forth on the  related  Mortgage  Note (the  "Minimum
Mortgage  Rate").  The Maximum  Mortgage  Rates on the Group II Loans range from
10.990% to 19.050%,  with a weighted  average  Maximum  Mortgage  Rate as of the
Cut-off Date of approximately  14.968%.  The

                                       S-24


Minimum Mortgage Rates on the Group II Loans range from 5.990% to 12.050%,  with
a weighted average Minimum Mortgage Rate as of the Cut-off Date of approximately
8.638%.

     Effective  with the first  monthly  payment due on each Group II Loan after
each  related  Adjustment  Date,  the monthly  payment  amount is adjusted to an
amount that will fully amortize the outstanding principal balance of the related
Group II Loan over its remaining term, and pay interest at the adjusted mortgage
rate.  None of the Group II Loans  permits the related  mortgagor to convert the
adjustable mortgage rate thereon to a fixed mortgage rate.

     The  interest  rate index for all of the Group II Loans is a per annum rate
equal  to  the  average  of  interbank   offered   rates  for   six-month   U.S.
dollar-denominated  deposits in the London  market based on  quotations of major
banks  ("Six-Month  LIBOR") as published in The Wall Street  Journal and as most
recently  available  on the  first  business  day of the  month  prior  to  each
Adjustment Date.

     The following section, "Mortgage Pool Tables," sets forth in tabular format
information,  as of the Cut-off Date,  relating to all Loans in the aggregate as
well as the  Loans in each of Group I and  Group II  separately.  The sum of the
columns in the tables below may not equal the total indicated due to rounding.

Mortgage Pool Tables

     Aggregate Pool of Loans

                                             Mortgage Rates (1)
                                             ------------------



                                                  Number of               Aggregate Principal             Percent of Pool
Mortgage Rate (%)                                   Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                     
 6.001 -  6.500                                                 2                   $343,156.25                 0.12%
 6.501 -  7.000                                                61                  7,540,247.97                 2.62
 7.001 -  7.500                                               176                 24,486,628.28                 8.52
 7.501 -  8.000                                               430                 53,953,663.04                18.76
 8.001 -  8.500                                               469                 57,437,981.66                19.97
 8.501 -  9.000                                               484                 56,285,820.51                19.57
 9.001 -  9.500                                               251                 28,311,258.29                 9.85
 9.501 - 10.000                                               283                 30,119,292.06                10.47
10.001 - 10.500                                               123                 12,887,008.08                 4.48
10.501 - 11.000                                               101                  6,884,113.51                 2.39
11.001 - 11.500                                                57                  2,831,935.72                 0.98
11.501 - 12.000                                                75                  2,944,833.53                 1.02
12.001 - 12.500                                                43                  1,364,511.55                 0.47
12.501 - 13.000                                                31                  1,337,360.33                 0.47
13.001 - 13.500                                                18                    562,727.26                 0.20
13.501 - 14.000                                                 9                    253,052.74                 0.09
15.001 - 15.500                                                 1                      9,993.28                 0.00
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted average mortgage rate of the Loans was
     approximately 8.775%.


                                       S-25


                                  Cut-off Date Loan Principal Balances (1)
                                  ----------------------------------------



Cut-off Date Loan                                 Number of               Aggregate Principal             Percent of Pool
Principal Balance ($)                               Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                 
      0.01 -  25,000.00                                       153                 $2,919,632.81                 1.02%
 25,000.01 -  50,000.00                                       389                 15,145,242.99                 5.27
 50,000.01 -  75,000.00                                       493                 30,832,994.21                10.72
 75,000.01 - 100,000.00                                       409                 35,727,043.38                12.42
100,000.01 - 125,000.00                                       348                 38,874,139.13                13.52
125,000.01 - 150,000.00                                       259                 35,525,662.61                12.35
150,000.01 - 175,000.00                                       153                 24,803,522.80                 8.63
175,000.01 - 200,000.00                                       108                 20,238,666.37                 7.04
200,000.01 - 225,000.00                                        73                 15,615,122.67                 5.43
225,000.01 - 250,000.00                                        66                 15,635,964.35                 5.44
250,000.01 - 275,000.00                                        46                 11,997,802.43                 4.17
275,000.01 - 300,000.00                                        31                  8,957,203.74                 3.11
300,000.01 - 325,000.00                                        17                  5,299,448.94                 1.84
325,000.01 - 350,000.00                                        23                  7,717,523.63                 2.68
350,000.01 - 375,000.00                                        13                  4,672,103.71                 1.62
375,000.01 - 400,000.00                                        19                  7,431,249.79                 2.58
400,000.01 - 425,000.00                                         6                  2,478,007.90                 0.86
425,000.01 - 450,000.00                                         4                  1,748,133.81                 0.61
450,000.01 - 475,000.00                                         1                    454,302.28                 0.16
475,000.01 - 500,000.00                                         3                  1,479,816.51                 0.51
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06               100.00%
                                            ======================      ========================      ========================

- ----------
(1)  As  of  the  Cut-off  Date,   the  average  Loan   principal   balance  was
     approximately $110,005.20.

                                       S-26


                                               FICO Scores (1)
                                               ---------------



                                                  Number of               Aggregate Principal             Percent of Pool
FICO Score                                          Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Not Available                                                   5                   $298,418.96                 0.10%
501 - 525                                                       1                    220,000.00                 0.08
526 - 550                                                     161                 18,387,560.23                 6.39
551 - 575                                                     252                 26,811,814.25                 9.32
576 - 600                                                     392                 44,647,067.08                15.53
601 - 625                                                     484                 51,977,535.22                18.08
626 - 650                                                     538                 59,011,401.41                20.52
651 - 675                                                     341                 36,592,498.40                12.73
676 - 700                                                     188                 23,219,607.69                 8.07
701 - 725                                                     132                 14,899,945.67                 5.18
726 - 750                                                      69                  7,106,707.76                 2.47
751 - 775                                                      29                  2,581,969.75                 0.90
776 - 800                                                      18                  1,462,048.63                 0.51
801 - 825                                                       4                    337,009.01                 0.12
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06               100.00%
                                            ======================      ========================      ========================

- ----------
(1)  FICO  scores  listed  represent  the FICO score  obtained by the Sellers at
     origination for each borrower on the Loans.

                                       S-27


                                 State Distribution of Mortgaged Properties (1)
                                 ----------------------------------------------



                                                  Number of               Aggregate Principal             Percent of Pool
State                                               Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Arizona                                                         8                   $847,517.57                 0.29%
California                                                    107                 15,369,851.16                 5.35
Colorado                                                       13                  1,639,931.74                 0.57
Connecticut                                                    29                  3,189,395.65                 1.11
Delaware                                                       64                  6,055,843.40                 2.11
Florida                                                        96                  8,237,875.20                 2.86
Georgia                                                        37                  3,585,567.18                 1.25
Idaho                                                          24                  2,677,279.29                 0.93
Illinois                                                      143                 19,913,518.88                 6.93
Indiana                                                        31                  2,409,777.09                 0.84
Iowa                                                           41                  3,558,166.44                 1.24
Kansas                                                         52                  4,545,190.68                 1.58
Kentucky                                                       38                  3,525,889.20                 1.23
Maryland                                                      127                 13,873,919.94                 4.82
Massachusetts                                                  74                 11,478,646.18                 3.99
Michigan                                                      107                 10,510,128.30                 3.66
Minnesota                                                      43                  5,779,669.89                 2.01
Missouri                                                      101                  8,937,569.68                 3.11
Montana                                                        27                  4,130,998.50                 1.44
Nebraska                                                       22                  1,386,963.45                 0.48
Nevada                                                         27                  4,381,222.96                 1.52
New Hampshire                                                   5                    554,539.35                 0.19
New Jersey                                                    221                 29,521,601.14                10.27
New Mexico                                                      5                    382,477.53                 0.13
New York                                                      123                 23,145,037.36                 8.05
North Carolina                                                146                 15,319,452.90                 5.33
North Dakota                                                    3                    230,042.30                 0.08
Ohio                                                          121                 10,463,356.89                 3.64
Oklahoma                                                       15                  1,360,113.70                 0.47
Oregon                                                          7                    913,984.37                 0.32
Pennsylvania                                                  391                 35,324,824.27                12.28
Rhode Island                                                   16                  1,451,768.70                 0.50
South Carolina                                                 76                  7,279,399.25                 2.53
South Dakota                                                   69                  5,691,018.64                 1.98
Tennessee                                                      80                  7,145,336.75                 2.48
Utah                                                            4                    841,915.71                 0.29
Virginia                                                       15                  1,379,110.39                 0.48
Washington                                                     28                  3,103,819.31                 1.08
Wisconsin                                                      76                  7,283,145.37                 2.53
Wyoming                                                         2                    127,717.75                 0.04
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  No more than  approximately  0.48% of the Loans are  secured  by  mortgaged
     properties located in any one postal zip code area.


                                      S-28


                                             Occupancy Types (1)
                                             -------------------



                                                  Number of               Aggregate Principal             Percent of Pool
Occupancy Type                                      Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Owner Occupied                                              2,280               $255,828,825.22                 88.97%
Non-Owner Occupied                                            334                 31,724,758.84                 11.03
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06                100.00%
                                            ======================      ========================      ========================

- ----------
(1)  Based  upon  representations  of  the  related  borrowers  at the  time  of
     origination.


                                       Remaining Terms to Maturity (1)
                                       -------------------------------



Remaining Term                                    Number of               Aggregate Principal             Percent of Pool
to Maturity (Months)                                Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                    
 49 -  60                                                      20                 $3,477,372.26                 1.21%
109 - 120                                                      81                  9,338,976.69                 3.25
169 - 180                                                   1,075                 97,016,253.36                33.74
229 - 240                                                     162                 12,980,846.91                 4.51
289 - 300                                                       4                    647,612.37                 0.23
349 - 360                                                   1,272                164,092,522.47                57.07
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Loans was approximately 279 months.


                                           Documentation Types (1)
                                           -----------------------



                                                  Number of               Aggregate Principal             Percent of Pool
Documentation                                       Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Full Doc                                                    2,145               $224,969,082.64                 78.24%
SI                                                            300                 38,751,331.33                 13.48
AIV                                                           127                 18,761,458.31                  6.52
Lite Doc                                                       42                  5,071,711.78                  1.76
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.


                                       S-29


                                          Loan-to-Value Ratios (1)
                                          ------------------------



                                                  Number of               Aggregate Principal             Percent of Pool
Loan-to-Value Ratio (%)                             Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
 5.001 -  10.000                                              37                   $848,125.58                 0.29%
10.001 -  15.000                                              46                  1,338,667.71                 0.47
15.001 -  20.000                                             136                  4,351,026.77                 1.51
20.001 -  25.000                                              50                  2,422,775.01                 0.84
25.001 -  30.000                                              23                  1,148,686.92                 0.40
30.001 -  35.000                                              22                  1,181,047.57                 0.41
35.001 -  40.000                                              16                  1,103,907.66                 0.38
40.001 -  45.000                                              15                  1,051,350.87                 0.37
45.001 -  50.000                                              26                  2,789,253.30                 0.97
50.001 -  55.000                                              33                  3,100,584.88                 1.08
55.001 -  60.000                                              52                  5,498,460.17                 1.91
60.001 -  65.000                                              59                  6,430,755.71                 2.24
65.001 -  70.000                                             142                 16,061,699.35                 5.59
70.001 -  75.000                                             241                 24,765,236.16                 8.61
75.001 -  80.000                                             619                 69,793,034.07                24.27
80.001 -  85.000                                             276                 38,973,940.85                13.55
85.001 -  90.000                                             573                 71,036,047.26                24.70
90.001 -  95.000                                             153                 22,234,591.23                 7.73
95.001 - 100.000                                              95                 13,424,392.99                 4.67
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                      2,614               $287,553,584.06               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  At time of origination.



                                              Credit Grades (1)
                                              -----------------



                                                  Number of               Aggregate Principal             Percent of Pool
Credit Grade                                        Loans                 Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
A                                                           1,775               $197,293,377.33                 68.61%
B                                                             592                 64,029,129.46                 22.27
C                                                             247                 26,231,077.27                  9.12
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       2,614               $287,553,584.06                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.


                                       S-30


     Group I Loans (Fixed Rate Loans)


                                             Mortgage Rates (1)
                                             ------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
Mortgage Rate (%)                               Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
 6.001 -  6.500                                                  2                   $343,156.25                 0.18%
 6.501 -  7.000                                                 19                  2,657,546.59                 1.40
 7.001 -  7.500                                                114                 15,636,404.99                 8.23
 7.501 -  8.000                                                277                 34,884,523.40                18.36
 8.001 -  8.500                                                332                 39,567,497.97                20.83
 8.501 -  9.000                                                348                 38,668,908.81                20.35
 9.001 -  9.500                                                169                 16,852,555.97                 8.87
 9.501 - 10.000                                                175                 18,762,436.82                 9.88
10.001 - 10.500                                                 88                  9,510,785.13                 5.01
10.501 - 11.000                                                 79                  5,045,154.22                 2.66
11.001 - 11.500                                                 46                  2,006,422.70                 1.06
11.501 - 12.000                                                 68                  2,549,813.56                 1.34
12.001 - 12.500                                                 42                  1,334,537.28                 0.70
12.501 - 13.000                                                 31                  1,337,360.33                 0.70
13.001 - 13.500                                                 18                    562,727.26                 0.30
13.501 - 14.000                                                  9                    253,052.74                 0.13
15.001 - 15.500                                                  1                      9,993.28                 0.01
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                        1,818               $189,982,877.30               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted  average  mortgage rate of the Group I
     Loans was approximately 8.838%.


                                       S-31


                              Cut-off Date Group I Loan Principal Balances (1)
                              ------------------------------------------------



Cut-off Date                                                                                                Percent of
Group I Loan                                      Number of               Aggregate Principal              Group I Loans
Principal Balance ($)                           Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                    
      0.01 -  25,000.00                                       143                 $2,692,220.88                 1.42%
 25,000.01 -  50,000.00                                       322                 12,463,546.86                 6.56
 50,000.01 -  75,000.00                                       354                 21,972,460.40                11.57
 75,000.01 - 100,000.00                                       259                 22,617,809.43                11.91
100,000.01 - 125,000.00                                       221                 24,534,994.63                12.91
125,000.01 - 150,000.00                                       144                 19,788,549.95                10.42
150,000.01 - 175,000.00                                        98                 15,949,164.17                 8.40
175,000.01 - 200,000.00                                        72                 13,520,346.22                 7.12
200,000.01 - 225,000.00                                        52                 11,147,556.94                 5.87
225,000.01 - 250,000.00                                        44                 10,449,606.24                 5.50
250,000.01 - 275,000.00                                        31                  8,088,824.66                 4.26
275,000.01 - 300,000.00                                        22                  6,348,142.37                 3.34
300,000.01 - 325,000.00                                        10                  3,118,843.87                 1.64
325,000.01 - 350,000.00                                        15                  5,044,236.25                 2.66
350,000.01 - 375,000.00                                         8                  2,878,632.38                 1.52
375,000.01 - 400,000.00                                        14                  5,482,188.98                 2.89
400,000.01 - 425,000.00                                         5                  2,065,866.19                 1.09
425,000.01 - 450,000.00                                         2                    868,459.54                 0.46
450,000.01 - 475,000.00                                         1                    454,302.28                 0.24
475,000.01 - 500,000.00                                         1                    497,125.06                 0.26
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30               100.00%
                                            ======================      ========================      ========================



- ----------
(1)  As of the Cut-off  Date,  the average  Group I Loan  principal  balance was
     approximately $104,501.03.


                                       S-32


                                               FICO Scores (1)
                                               ---------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
FICO Score                                      Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Not Available                                                   4                   $244,519.55                 0.13%
526 - 550                                                      85                 10,024,894.92                 5.28
551 - 575                                                     146                 14,171,443.16                 7.46
576 - 600                                                     242                 26,706,168.32                14.06
601 - 625                                                     327                 31,418,837.95                16.54
626 - 650                                                     398                 41,610,566.46                21.90
651 - 675                                                     249                 25,996,382.64                13.68
676 - 700                                                     154                 18,153,170.14                 9.56
701 - 725                                                     107                 11,582,938.35                 6.10
726 - 750                                                      60                  5,976,470.10                 3.15
751 - 775                                                      26                  2,368,401.58                 1.25
776 - 800                                                      16                  1,392,075.12                 0.73
801 - 825                                                       4                    337,009.01                 0.18
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  FICO  scores  listed  represent  the FICO score  obtained by the Sellers at
     origination for each borrower on the Group I Loans.


                                       S-33


                                State Distribution of Mortgaged Properties (1)
                                ----------------------------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
State                                           Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Arizona                                                         5                   $448,854.41                 0.24%
California                                                     76                  9,512,573.86                 5.01
Colorado                                                       10                  1,184,254.68                 0.62
Connecticut                                                    26                  2,791,912.06                 1.47
Delaware                                                       51                  4,516,932.99                 2.38
Florida                                                        78                  6,771,315.34                 3.56
Georgia                                                        26                  2,016,183.95                 1.06
Idaho                                                          11                    836,708.37                 0.44
Illinois                                                       39                  3,979,069.00                 2.09
Indiana                                                        18                  1,269,353.26                 0.67
Iowa                                                           35                  3,050,470.68                 1.61
Kansas                                                         36                  2,545,786.81                 1.34
Kentucky                                                       13                  1,090,411.57                 0.57
Maryland                                                      107                 11,125,988.69                 5.86
Massachusetts                                                  60                  9,229,935.79                 4.86
Michigan                                                       30                  2,299,724.59                 1.21
Minnesota                                                      25                  3,930,947.32                 2.07
Missouri                                                       70                  5,717,651.40                 3.01
Montana                                                         9                  1,280,746.27                 0.67
Nebraska                                                       14                    917,806.80                 0.48
Nevada                                                         11                  1,557,273.38                 0.82
New Hampshire                                                   5                    554,539.35                 0.29
New Jersey                                                    192                 24,364,246.76                12.82
New Mexico                                                      3                    138,291.50                 0.07
New York                                                      120                 22,525,037.65                11.86
North Carolina                                                106                  9,836,452.22                 5.18
North Dakota                                                    1                     80,798.19                 0.04
Ohio                                                           88                  7,702,025.30                 4.05
Oklahoma                                                        8                    645,844.22                 0.34
Oregon                                                          5                    527,442.10                 0.28
Pennsylvania                                                  336                 30,077,933.55                15.83
Rhode Island                                                   12                  1,059,470.99                 0.56
South Carolina                                                 62                  5,520,546.82                 2.91
South Dakota                                                   28                  1,750,150.67                 0.92
Tennessee                                                      48                  3,681,312.47                 1.94
Utah                                                            4                    841,915.71                 0.44
Virginia                                                       12                    845,662.96                 0.45
Washington                                                     18                  2,033,069.93                 1.07
Wisconsin                                                      18                  1,596,517.94                 0.84
Wyoming                                                         2                    127,717.75                 0.07
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  No more  than  approximately  0.65% of the  Group I Loans  are  secured  by
     mortgaged properties located in any one postal zip code area.

                                       S-34


                                             Occupancy Types (1)
                                             -------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
Occupancy Type                                  Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Owner Occupied                                              1,547               $163,199,333.88                 85.90%
Non-Owner Occupied                                            271                 26,783,543.42                 14.10
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  Based  upon  representations  of  the  related  borrowers  at the  time  of
     origination.


                         Remaining Terms to Maturity (1)
                         -------------------------------



                                                                                                            Percent of
Remaining Term                                    Number of               Aggregate Principal              Group I Loans
to Maturity (Months)                            Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                    
 49 -  60                                                      20                 $3,477,372.26                 1.83%
109 - 120                                                      81                  9,338,976.69                 4.92
169 - 180                                                   1,074                 96,892,078.29                51.00
229 - 240                                                     161                 12,865,846.91                 6.77
289 - 300                                                       4                    647,612.37                 0.34
349 - 360                                                     478                 66,760,990.78                35.14
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Group I Loans was approximately 240 months.



                             Documentation Types (1)
                             -----------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
Documentation                                   Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Full Doc                                                    1,521               $151,790,853.44                 79.90%
SI                                                            193                 24,344,034.77                 12.81
AIV                                                            82                 10,829,538.86                  5.70
Lite Doc                                                       22                  3,018,450.23                  1.59
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.


                                       S-35


                                          Loan-to-Value Ratios (1)
                                          ------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
Loan-to-Value Ratio (%)                         Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
 5.001 -  10.000                                               37                   $848,125.58                 0.45%
10.001 -  15.000                                               46                  1,338,667.71                 0.70
15.001 -  20.000                                              136                  4,351,026.77                 2.29
20.001 -  25.000                                               50                  2,422,775.01                 1.28
25.001 -  30.000                                               23                  1,148,686.92                 0.60
30.001 -  35.000                                               20                  1,096,102.66                 0.58
35.001 -  40.000                                               15                  1,073,605.25                 0.57
40.001 -  45.000                                               13                    953,577.20                 0.50
45.001 -  50.000                                               20                  2,272,727.42                 1.20
50.001 -  55.000                                               21                  2,432,681.77                 1.28
55.001 -  60.000                                               41                  4,424,813.18                 2.33
60.001 -  65.000                                               37                  4,185,764.36                 2.20
65.001 -  70.000                                              111                 12,960,316.22                 6.82
70.001 -  75.000                                              170                 16,997,856.91                 8.95
75.001 -  80.000                                              366                 40,186,869.96                21.15
80.001 -  85.000                                              179                 26,599,996.24                14.00
85.001 -  90.000                                              341                 39,419,450.29                20.75
90.001 -  95.000                                              121                 17,491,137.47                 9.21
95.001 - 100.000                                               71                  9,778,696.38                 5.15
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  At time of origination.


                                              Credit Grades (1)
                                              -----------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal              Group I Loans
Credit Grade                                    Group I Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
A                                                           1,330               $140,699,660.29                 74.06%
B                                                             356                 35,972,728.4                  18.93
C                                                             132                 13,310,488.56                  7.01
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                       1,818               $189,982,877.30                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.

                                       S-36



     Group II Loans (Adjustable Rate Loans)


                                         Current Mortgage Rates (1)
                                         --------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Current Mortgage Rate (%)                      Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                    
 6.501 -  7.000                                                42                 $4,882,701.38                 5.00%
 7.001 -  7.500                                                62                  8,850,223.29                 9.07
 7.501 -  8.000                                               153                 19,069,139.64                19.54
 8.001 -  8.500                                               137                 17,870,483.69                18.32
 8.501 -  9.000                                               136                 17,616,911.70                18.06
 9.001 -  9.500                                                82                 11,458,702.32                11.74
 9.501 - 10.000                                               108                 11,356,855.24                11.64
10.001 - 10.500                                                35                  3,376,222.95                 3.46
10.501 - 11.000                                                22                  1,838,959.29                 1.88
11.001 - 11.500                                                11                    825,513.02                 0.85
11.501 - 12.000                                                 7                    395,019.97                 0.40
12.001 - 12.500                                                 1                     29,974.27                 0.03
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted  average current  mortgage rate of the
     Group II Loans was approximately 8.651%.


                                       S-37


                             Cut-off Date Group II Loan Principal Balances (1)
                             -------------------------------------------------



Cut-off Date                                                                                                Percent of
Group II Loan                                     Number of               Aggregate Principal             Group II Loans
Principal Balance ($)                          Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                    
      0.01 -  25,000.00                                       10                   $227,411.93                 0.23%
 25,000.01 -  50,000.00                                       67                  2,681,696.13                 2.75
 50,000.01 -  75,000.00                                      139                  8,860,533.81                 9.08
 75,000.01 - 100,000.00                                      150                 13,109,233.95                13.44
100,000.01 - 125,000.00                                      127                 14,339,144.50                14.70
125,000.01 - 150,000.00                                      115                 15,737,112.66                16.13
150,000.01 - 175,000.00                                       55                  8,854,358.63                 9.07
175,000.01 - 200,000.00                                       36                  6,718,320.15                 6.89
200,000.01 - 225,000.00                                       21                  4,467,565.73                 4.58
225,000.01 - 250,000.00                                       22                  5,186,358.11                 5.32
250,000.01 - 275,000.00                                       15                  3,908,977.77                 4.01
275,000.01 - 300,000.00                                        9                  2,609,061.37                 2.67
300,000.01 - 325,000.00                                        7                  2,180,605.07                 2.23
325,000.01 - 350,000.00                                        8                  2,673,287.38                 2.74
350,000.01 - 375,000.00                                        5                  1,793,471.33                 1.84
375,000.01 - 400,000.00                                        5                  1,949,060.81                 2.00
400,000.01 - 425,000.00                                        1                    412,141.71                 0.42
425,000.01 - 450,000.00                                        2                    879,674.27                 0.90
475,000.01 - 500,000.00                                        2                    982,691.45                 1.01
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                        796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off  Date,  the average Group II Loan  principal  balance was
     approximately $122,576.26.

                                              FICO Scores (1)
                                              ---------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
FICO Score                                     Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Not Available                                                   1                    $53,899.41                 0.06%
501 - 525                                                       1                    220,000.00                 0.23
526 - 550                                                      76                  8,362,665.31                 8.57
551 - 575                                                     106                 12,640,371.09                12.96
576 - 600                                                     150                 17,940,898.76                18.39
601 - 625                                                     157                 20,558,697.27                21.07
626 - 650                                                     140                 17,400,834.95                17.83
651 - 675                                                      92                 10,596,115.76                10.86
676 - 700                                                      34                  5,066,437.55                 5.19
701 - 725                                                      25                  3,317,007.32                 3.40
726 - 750                                                       9                  1,130,237.66                 1.16
751 - 775                                                       3                    213,568.17                 0.22
776 - 800                                                       2                     69,973.51                 0.07
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  FICO  scores  listed  represent  the FICO score  obtained by the Sellers at
     origination for each borrower on the Group II Loans.

                                       S-38


                 State Distribution of Mortgaged Properties (1)
                 ----------------------------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
State                                          Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Arizona                                                         3                   $398,663.16                 0.41%
California                                                     31                  5,857,277.30                 6.00
Colorado                                                        3                    455,677.06                 0.47
Connecticut                                                     3                    397,483.59                 0.41
Delaware                                                       13                  1,538,910.41                 1.58
Florida                                                        18                  1,466,559.86                 1.50
Georgia                                                        11                  1,569,383.23                 1.61
Idaho                                                          13                  1,840,570.92                 1.89
Illinois                                                      104                 15,934,449.88                16.33
Indiana                                                        13                  1,140,423.83                 1.17
Iowa                                                            6                    507,695.76                 0.52
Kansas                                                         16                  1,999,403.87                 2.05
Kentucky                                                       25                  2,435,477.63                 2.50
Maryland                                                       20                  2,747,931.25                 2.82
Massachusetts                                                  14                  2,248,710.39                 2.30
Michigan                                                       77                  8,210,403.71                 8.41
Minnesota                                                      18                  1,848,722.57                 1.89
Missouri                                                       31                  3,219,918.28                 3.30
Montana                                                        18                  2,850,252.23                 2.92
Nebraska                                                        8                    469,156.65                 0.48
Nevada                                                         16                  2,823,949.58                 2.89
New Jersey                                                     29                  5,157,354.38                 5.29
New Mexico                                                      2                    244,186.03                 0.25
New York                                                        3                    619,999.71                 0.64
North Carolina                                                 40                  5,483,000.68                 5.62
North Dakota                                                    2                    149,244.11                 0.15
Ohio                                                           33                  2,761,331.59                 2.83
Oklahoma                                                        7                    714,269.48                 0.73
Oregon                                                          2                    386,542.27                 0.40
Pennsylvania                                                   55                  5,246,890.72                 5.38
Rhode Island                                                    4                    392,297.71                 0.40
South Carolina                                                 14                  1,758,852.43                 1.80
South Dakota                                                   41                  3,940,867.97                 4.04
Tennessee                                                      32                  3,464,024.28                 3.55
Virginia                                                        3                    533,447.43                 0.55
Washington                                                     10                  1,070,749.38                 1.10
Wisconsin                                                      58                  5,686,627.43                 5.83
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  No more  than  approximately  1.41% of the Group II Loans  are  secured  by
     mortgaged properties located in any one postal zip code area.


                                       S-39


                                            Occupancy Types (1)
                                            -------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Occupancy Type                                 Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Owner Occupied                                                733                $92,629,491.34                 94.94%
Non-Owner Occupied                                             63                  4,941,215.42                  5.06
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  Based  upon  representations  of  the  related  borrowers  at the  time  of
     origination.


                                       Remaining Terms to Maturity(1)
                                       ------------------------------



                                                                                                            Percent of
Remaining Term                                    Number of               Aggregate Principal             Group II Loans
to Maturity (Months)                           Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
169 - 180                                                       1                   $124,175.07                 0.13%
229 - 240                                                       1                    115,000.00                 0.12
349 - 360                                                     794                 97,331,531.69                99.75
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Group II Loans was approximately 357 months.


                                          Documentation Types (1)
                                          -----------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Documentation                                  Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
Full Doc                                                      624                $73,178,229.20                 75.00%
SI                                                            107                 14,407,296.56                 14.77
AIV                                                            45                  7,931,919.45                  8.13
Lite Doc                                                       20                  2,053,261.55                  2.10
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76                100.00%
                                            ======================      ========================      ========================

- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.


                                       S-40


                                          Loan-to-Value Ratios (1)
                                          ------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Loan-to-Value Ratio (%)                        Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
30.001 -  35.000                                                 2                    $84,944.91                 0.09%
35.001 -  40.000                                                 1                     30,302.41                 0.03
40.001 -  45.000                                                 2                     97,773.67                 0.10
45.001 -  50.000                                                 6                    516,525.88                 0.53
50.001 -  55.000                                                12                    667,903.11                 0.68
55.001 -  60.000                                                11                  1,073,646.99                 1.10
60.001 -  65.000                                                22                  2,244,991.35                 2.30
65.001 -  70.000                                                31                  3,101,383.13                 3.18
70.001 -  75.000                                                71                  7,767,379.25                 7.96
75.001 -  80.000                                               253                 29,606,164.11                30.34
80.001 -  85.000                                                97                 12,373,944.61                12.68
85.001 -  90.000                                               232                 31,616,596.97                32.40
90.001 -  95.000                                                32                  4,743,453.76                 4.86
95.001 - 100.000                                                24                  3,645,696.61                 3.74
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                          796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  At time of origination.


                                             Credit Grades (1)
                                             -----------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Credit Grade                                   Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
A                                                             445                $56,593,717.04                 58.00%
B                                                             236                 28,056,401.01                 28.75
C                                                             115                 12,920,588.71                 13.24
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76                100.00%
                                            ======================      ========================      ========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.


                                             Initial Rate Caps
                                             -----------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Initial Rate Cap (%)                           Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
2.000                                                         333                $42,275,833.09                 43.33%
3.000                                                         463                 55,294,873.67                 56.67
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76                100.00%
                                            ======================      ========================      ========================


                                       S-41


                                             Periodic Rate Caps
                                             ------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Periodic Rate Cap (%)                          Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
1.000                                                         331                $41,932,369.90                 42.98%
1.500                                                         463                 55,294,873.67                 56.67
2.000                                                           2                    343,463.19                  0.35
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76                100.00%
                                            ======================      ========================      ========================



                                        Maximum Mortgage Rates (1)
                                        --------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Maximum Mortgage Rate (%)                      Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
10.501 - 11.000                                                 1                    $87,577.46                 0.09%
11.501 - 12.000                                                 1                    448,123.92                 0.46
12.001 - 12.500                                                 1                     92,640.77                 0.09
12.501 - 13.000                                                39                  4,519,737.84                 4.63
13.001 - 13.500                                                47                  6,703,424.68                 6.87
13.501 - 14.000                                               120                 15,085,652.61                15.46
14.001 - 14.500                                               119                 15,418,161.84                15.80
14.501 - 15.000                                               119                 14,654,830.20                15.02
15.001 - 15.500                                                68                  9,542,594.77                 9.78
15.501 - 16.000                                               113                 12,857,886.70                13.18
16.001 - 16.500                                                65                  8,104,097.81                 8.31
16.501 - 17.000                                                59                  6,515,285.89                 6.68
17.001 - 17.500                                                17                  1,696,096.95                 1.74
17.501 - 18.000                                                16                  1,048,173.08                 1.07
18.001 - 18.500                                                 9                    698,594.61                 0.72
18.501 - 19.000                                                 1                     67,853.36                 0.07
19.001 - 19.500                                                 1                     29,974.27                 0.03
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted  average Maximum  Mortgage Rate of the
     Group II Loans was approximately 14.968%.

                                       S-42


                           Minimum Mortgage Rates (1)
                           --------------------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Minimum Mortgage Rate (%)                      Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                     
 5.501 -  6.000                                                 1                   $331,450.68                 0.34%
 6.501 -  7.000                                                43                  4,925,106.98                 5.05
 7.001 -  7.500                                                62                  8,850,223.29                 9.07
 7.501 -  8.000                                               153                 19,079,421.35                19.55
 8.001 -  8.500                                               137                 17,870,483.69                18.32
 8.501 -  9.000                                               135                 17,285,461.02                17.72
 9.001 -  9.500                                                84                 11,688,714.77                11.98
 9.501 - 10.000                                               105                 11,074,155.48                11.35
10.001 - 10.500                                                35                  3,376,222.95                 3.46
10.501 - 11.000                                                22                  1,838,959.29                 1.88
11.001 - 11.500                                                11                    825,513.02                 0.85
11.501 - 12.000                                                 7                    395,019.97                 0.40
12.001 - 12.500                                                 1                     29,974.27                 0.03
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date, the weighted  average Minimum  Mortgage Rate of the
     Group II Loans was approximately 8.638%.

                                Gross Margins (1)
                                -----------------



                                                                                                            Percent of
                                                  Number of               Aggregate Principal             Group II Loans
Gross Margin (%)                               Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                   
 2.001 -  2.500                                                1                    $35,937.39                 0.04%
 3.501 -  4.000                                                2                    415,547.04                 0.43
 4.001 -  4.500                                                1                    193,759.22                 0.20
 4.501 -  5.000                                              212                 26,557,240.45                27.22
 5.001 -  5.500                                              126                 14,482,012.51                14.84
 5.501 -  6.000                                               70                  9,950,917.10                10.20
 6.001 -  6.500                                               61                  7,317,375.14                 7.50
 6.501 -  7.000                                               89                 11,380,172.47                11.66
 7.001 -  7.500                                               57                  8,022,175.62                 8.22
 7.501 -  8.000                                               32                  3,687,274.65                 3.78
 8.001 -  8.500                                               31                  3,648,433.43                 3.74
 8.501 -  9.000                                               30                  3,120,850.11                 3.20
 9.001 -  9.500                                               30                  3,457,123.63                 3.54
 9.501 - 10.000                                               15                  1,468,380.58                 1.50
10.001 - 10.500                                               17                  1,857,168.55                 1.90
10.501 - 11.000                                               10                    782,359.87                 0.80
11.001 - 11.500                                                7                    877,248.55                 0.90
11.501 - 12.000                                                4                    286,756.18                 0.29
12.001 - 12.500                                                1                     29,974.27                 0.03
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                        796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date,  the weighted  average gross margin of the Group II
     Loans was approximately 6.484%.

                                       S-43



                       Months to Next Adjustment Date (1)
                       ----------------------------------



                                                                                                            Percent of
Months to Next                                    Number of               Aggregate Principal             Group II Loans
Adjustment Date                                Group II Loans             Balance Outstanding         (by principal balance)
- --------------------------------------      ----------------------      ------------------------      ------------------------
                                                                                                       
 7 - 12                                                         7                   $731,518.03                 0.75%
13 - 18                                                        39                  5,436,971.05                 5.57
19 - 24                                                       721                 88,089,435.34                90.28
25 - 30                                                         3                    454,016.25                 0.47
31 - 36                                                        26                  2,858,766.09                 2.93
- --------------------------------------      ----------------------      ------------------------      ------------------------
Total                                                         796                $97,570,706.76               100.00%
                                            ======================      ========================      ========================


- ----------
(1)  As of the Cut-off Date,  the weighted  average number of months to the next
     adjustment date for the Group II Loans was approximately 22 months.

Sale of the Loans

     Pursuant to the Pooling  and  Servicing  Agreement,  the  Depositor  on the
Closing  Date will  convey  without  recourse  to the  Trustee  in trust for the
benefit of the certificateholders all right, title and interest of the Depositor
in and to each Loan and all right, title and interest in and to all other assets
included in the trust fund as of the Closing  Date,  including all principal and
interest  received  on or with  respect  to the Loans  after the  Cut-off  Date,
exclusive of principal and interest due on or prior to the Cut-off Date.

     In connection  with the conveyance of each of the Loans and pursuant to the
requirements  of the Pooling  and  Servicing  Agreement,  the  Depositor  or the
Seller(s),  as the case may be,  will  deliver or cause to be  delivered  to the
Trustee, or a custodian for the Trustee, among other things,

          o    the Mortgage  Note (and any  modification  or amendment  thereto)
               endorsed to the Trustee without recourse,

          o    the  original  instrument  creating a first or second lien on the
               related  mortgaged  property  (the  "Mortgage")  with evidence of
               recording indicated thereon,

          o    the title policy with respect to the related  mortgaged  property
               (except for any title policies not returned from the title agent,
               which will be  delivered  to the  Trustee as soon as the same are
               available to the Depositor),

          o    if  applicable,  all  recorded  intervening  assignments  of  the
               Mortgage and any riders or modifications to the Mortgage Note and
               Mortgage  (except for any  documents not returned from the public
               recording office,  which will be delivered to the Trustee as soon
               as the same are available to the Depositor), and

          o    an original  recorded  assignment of the Mortgage to the Trustee,
               once returned from the public  recording office (the items listed
               in this  bullet  and the  four  bullets  above  are  collectively
               referred to as the "Mortgage File").

     The  Trustee  will  review  each  Mortgage  File  within  the time  periods
specified in the Pooling and Servicing Agreement.  If any document in a Mortgage
File is found to be missing or defective  in a material  respect and the related
Seller does not cure the defect within the applicable  cure period,  as provided
in the Pooling and Servicing Agreement,  that Seller will be obligated to either
repurchase  the related  Loan from the trust fund or remove the Loan (a "Deleted
Loan") from the trust fund and substitute in its place another  mortgage loan (a
"Replacement Loan"). However, substitution is permitted only within two years of
the Closing Date and may not be made unless an opinion of counsel is provided to
the Trustee to the effect that the substitution will not disqualify any REMIC or
result in a prohibited  transaction tax under the Internal Revenue Code of 1986,
as amended (the "Code").

                                       S-44


     Any  Replacement  Loan generally will, on the date of  substitution,  among
other characteristics set forth in the Pooling and Servicing Agreement,

          o    have a Stated  Principal  Balance  not in excess of, and not more
               than 10% less than, the Stated  Principal  Balance of the Deleted
               Loan (the  Stated  Principal  Balances  to be  measured as of the
               respective Due Dates in the month of substitution, and the amount
               of any  shortfall to be  deposited  by the related  Seller in the
               Certificate   Account   and   held   for   distribution   to  the
               certificateholders   on  the   related   Distribution   Date   (a
               "Substitution Adjustment Amount")),

          o    have a  mortgage  rate not lower  than,  and not more than 1% per
               annum higher than, that of the Deleted Loan,

          o    have a  Loan-to-Value  Ratio not higher  than that of the Deleted
               Loan,

          o    have a  debt-to-income  ratio no higher  than that of the Deleted
               Loan,

          o    have been originated pursuant to the same underwriting  standards
               as the Deleted Loan,

          o    have a remaining  term to maturity not greater than (and not more
               than one year less than) that of the Deleted Loan, and

          o    comply with all of the  representations  and warranties set forth
               in  the  Pooling  and  Servicing  Agreement,  as of the  date  of
               substitution.

This cure,  repurchase or  substitution  obligation  constitutes the sole remedy
available  to  certificateholders  or the Trustee for omission of, or a material
defect in, a Loan document.

Underwriting Standards

     The following is a description of the underwriting  procedures  customarily
employed by Sellers with respect to mortgage loans.

     Each Seller  produces its  mortgage  loans  through its retail  origination
network of loan officers and managers.  Each Seller also produces mortgage loans
through a wholesale  network of  mortgage  brokers  and other  entities  located
throughout  the United States.  Prior to the funding of any mortgage loan,  each
Seller underwrites the related mortgage loan in accordance with the underwriting
standards that have been  established  by the Servicer and are  consistent  with
those utilized by mortgage  lenders  generally  during the period of origination
for  similar  types of loans  (the  "Equity  One  Standards").  All  Loans to be
included in the mortgage pool have been or will be  underwritten by Equity One's
Central Credit office in accordance with the Equity One Standards.

     Through its bulk  purchase  program,  each Seller also  purchases  mortgage
loans  that have  been  originated  and  closed by other  lenders.  The  Sellers
purchase these mortgage loans in blocks that generally  range from $1,000,000 to
$20,000,000.   Prior  to  funding  any  bulk  purchase,  each  loan  package  is
underwritten in accordance  with the Equity One Standards.  Bulk purchased loans
represent  approximately  37.09%  and  45.40%  of the Group I Loans and Group II
Loans, respectively, as of the Cut-off Date.

     The Equity One Standards  are primarily  intended to evaluate the value and
adequacy of the mortgaged property as collateral for the proposed mortgage loan,
but also take into  consideration  the borrower's  credit standing and repayment
ability.  The Equity One Standards typically differ from, and, with respect to a
substantial  number  of the  Loans,  are  generally  less  stringent  than,  the
underwriting standards established by Fannie Mae and Freddie Mac, primarily with
respect to  original  principal  balances,  mortgagor  income,  credit  history,
required  documentation,  mortgage rates,  and property types. To the extent the
Equity One Standards are different from the underwriting standards of Fannie Mae
or Freddie Mac,  the  performance  of the Loans  thereunder  may reflect  higher
delinquency rates and credit losses.

     Mortgage loans are  originated or purchased  under the Equity One Standards
through underwriting programs designated as Grade A Credits,  Grade B Credits or
Grade C Credits. See "Specific Underwriting Criteria; Underwriting Programs" and
"Summary of Underwriting Requirements by Program" in the prospectus.

                                       S-45


     These underwriting programs and their underwriting criteria may change from
time to  time.  In  addition,  on a  case-by-case  basis,  loans  may be made to
borrowers not strictly qualifying under the specific criteria of an underwriting
program.  Deviations from the specific  criteria of an underwriting  program are
permitted to reflect  compensating  factors such as local economic trends,  real
estate  valuations  and other credit factors  specific to each loan  application
and/or each portfolio acquired,  but the Equity One Standards do not include any
specific  formula or assign any  specific  weight to  compensating  factors  for
purposes  of these  determinations.  We expect that some of the Loans in each of
Group I and  Group  II will  have  been  originated  based  on  those  types  of
underwriting exceptions. Overall, the Sellers' goal is to maintain the integrity
of these underwriting  programs while simultaneously  providing lending officers
and  corresponding  networks  with the  flexibility  to  consider  the  specific
circumstances of each loan.

     Under the Equity One  Standards,  Sellers  must use the Full Doc,  the Lite
Doc, the SI or the AIV loan documentation program to verify a borrower's income.
The  Lite  Doc,  SI and  AIV  loan  documentation  programs  are  all  forms  of
"non-income  verifiable" or "NIV" programs. See "Specific Underwriting Criteria;
Underwriting Programs" in the prospectus.

     As of the  Cut-off  Date,  approximately  79.90%  and 75.00% of the Group I
Loans and Group II Loans,  respectively,  have been underwritten pursuant to the
Full Doc  program and  approximately  20.10% and 25.00% of the Group I Loans and
Group II Loans, respectively, have been underwritten pursuant to either the Lite
Doc, SI or AIV programs.

     The Equity One Standards require an independent  appraisal that conforms to
Fannie Mae standards of each mortgaged  property  securing each mortgage loan in
excess of $15,000. All Loans in the mortgage pool have independent appraisals on
the related mortgaged properties. Each appraisal includes a market data analysis
based  on  recent  sales of  comparable  homes in the  area  and,  where  deemed
appropriate, replacement cost analysis based on the current cost of constructing
a similar home. Every  independent  appraisal is reviewed by a representative of
the  related  Seller  before  the  mortgage  loan is funded,  except  appraisals
relating to mortgages  acquired through bulk purchases.  The maximum loan amount
varies  depending  upon a borrower's  credit  grade.  Variations in maximum loan
amount limits are permitted based on compensating factors.  Maximum loan amounts
for mortgage loans underwritten  pursuant to the SI or AIV programs generally do
not exceed $500,000.

     Title insurance has been obtained on all Loans in the mortgage pool. To the
best of the Servicer's  knowledge,  the improvements on each mortgaged  property
securing  a Loan in the  mortgage  pool are  covered  by hazard  insurance  with
extended coverage in an amount at least equal to the lesser of (1) the principal
balance of the Loan, and (2) the maximum  insurable value of the improvements on
the mortgaged property.

                               SERVICING OF LOANS

General

     The Servicer will service the Loans in accordance  with the terms set forth
in the Pooling and  Servicing  Agreement.  The  Servicer  may perform any of its
obligations  under the  Pooling  and  Servicing  Agreement  through  one or more
sub-servicers.  Notwithstanding any sub-servicing arrangement, the Servicer will
remain liable for its  servicing  duties and  obligations  under the Pooling and
Servicing Agreement as if the Servicer alone were servicing the Loans. As of the
Closing  Date,   the  Servicer  does  not  intend  to  service  the  Loans  with
sub-servicing arrangements.

     The  Sellers  have  provided  the  information  set forth in the  following
sections through and including the section captioned  "Foreclosure,  Delinquency
and Loss Experience."

The Servicer

     Equity One, Inc. ("Equity One"), a Delaware  corporation and a wholly-owned
operating  subsidiary of Popular North  America,  Inc., a Delaware  corporation,
will act as the  Servicer of the Loans  pursuant  to the  Pooling and  Servicing
Agreement.  Equity One is engaged primarily in the mortgage banking and consumer
lending  business,  and in  that  capacity,  originates,  purchases,  sells  and
services  mortgage  and  consumer  loans.  Equity One is

                                       S-46


a Fannie Mae approved lender. It originates loans through a retail branch system
and through loan brokers and correspondents  nationwide.  Equity One's loans are
principally

          o    first- and  second-lien,  fixed or adjustable rate mortgage loans
               secured by

               o    one- to four-family dwellings or

               o    multi-family  properties and  structures  which include both
                    residential  dwelling  units  and  space  used  for  retail,
                    professional or other commercial uses, and

          o    secured or unsecured consumer loans.

     As of March 31, 2002,  Equity One and its subsidiaries  provided  servicing
for approximately  50,768 mortgage loans (including  mortgage loans serviced for
third parties) having an aggregate net unpaid principal balance of approximately
$3,710,878,000.

     The principal executive offices of Equity One are located at 400 Lippincott
Drive,  Marlton,  NJ 08053. Its telephone  number is (800) 461-8643.  Equity One
conducts operations from its headquarters in Marlton and, through  subsidiaries,
from offices throughout the nation.

Loan Servicing

     Equity One services  substantially  all of the mortgage loans originated or
acquired by the Sellers, and also services mortgage loans for third parties like
the trust  fund to which the  Sellers  transfer  mortgage  loans  originated  or
acquired by them from time to time. Equity One has established standard policies
for the servicing and collection of mortgage loans.  Servicing includes,  but is
not limited to, collecting and remitting mortgage loan payments,  accounting for
principal and interest,  preparation  of tax related  information  in connection
with the mortgage  loans,  supervision  of  delinquent  mortgage  loans,  making
inspections as required of the mortgaged  properties,  loss mitigation  efforts,
foreclosure  proceedings  and,  if  applicable,  the  disposition  of  mortgaged
properties,  and  generally  administering  the  mortgage  loans,  for  which it
receives servicing fees.

Collection Procedures

     When a borrower  fails to make a payment on a mortgage  loan,  the Servicer
contacts the borrower in an attempt to get the borrower to cure the  deficiency.
Pursuant  to its  servicing  procedures,  the  Servicer  generally  mails to the
borrower a notice of intent to foreclose after the mortgage loan becomes 90 days
contractually  past due  (assuming  30 day months)  (four  payments  due but not
received).  Within 45 days thereafter,  if the mortgage loan remains delinquent,
the  Servicer  will  institute  appropriate  legal  action to  foreclose  on the
mortgaged property. The Servicer may terminate these foreclosure  proceedings if
the borrower  cures the  delinquency.  Mortgage loans to borrowers in bankruptcy
proceedings  may be  restructured  in  accordance  with  law and  with a view to
maximizing recovery on these mortgage loans, including any deficiencies.

     Once  foreclosure  is initiated,  the Servicer uses a foreclosure  tracking
system to monitor the progress of the  proceedings.  The system  includes  state
specific  parameters to monitor whether  proceedings are progressing  within the
time frame  typical  for the state in which the  mortgaged  property is located.
During the  foreclosure  proceeding,  the Servicer  determines the amount of the
foreclosure bid and whether to liquidate the mortgage loan.

     After  foreclosure,  the Servicer may liquidate the mortgaged  property and
charge-off  the portion of the mortgage  loan balance that was not  recovered as
part of Liquidation Proceeds. If foreclosed, the mortgaged property is sold at a
public or private sale and may be purchased by the Servicer.

     Servicing and charge-off policies and collection  practices may change over
time in  accordance  with,  among other  things,  the  business  judgment of the
Servicer,   changes  in  the  servicing   portfolio  and  applicable   laws  and
regulations.

                                       S-47


Foreclosure, Delinquency and Loss Experience

     The following  table  summarizes  the  delinquency  and loss  experience of
mortgage loans owned and serviced by Equity One and its  subsidiaries  at or for
the years specified  therein.  A mortgage loan is characterized as delinquent if
the borrower has not paid the scheduled  payment due by the due date.  The table
below discloses  delinquency  percentages of mortgage loans 60 days or more past
due on a contractual  basis and includes  mortgage loans where the mortgage loan
is in  foreclosure  or the  borrower  has filed  for  bankruptcy,  but  excludes
mortgage  loans  which are real  estate  owned.  You  should not  consider  this
information  as a basis for assessing  the  likelihood,  amount,  or severity of
delinquency  or losses on the  Loans,  and no  assurances  can be given that the
foreclosure  experience presented in the first paragraph below the table will be
indicative of the actual foreclosure experience on the Loans.

                          Loss and Delinquency Table(1)
                             (Dollars in Thousands)




                                                                                   At or for the      At or for the
                          At or for the       At or for the        At or for the    Four Months        Four Months
                            Year Ended         Year Ended            Year Ended         Ended              Ended
                        November 30, 1999   November 30, 2000    November 30, 2001  March 31, 2001    March 31, 2002
                        -----------------   -----------------    -----------------  --------------    --------------
                                                                                        
Portfolio Unpaid            $1,039,662         $1,484,867         $2,928,485        $1,957,007         $3,347,034
Principal Balance(2)

Average Portfolio             $904,627         $1,303,052         $2,226,183        $1,713,174         $3,128,010
Unpaid Principal
Balance(3)

60+ Days Delinquent(4)           3.11%              4.29%              4.11%             3.50%              4.51%

Real Estate Owned(5)           $11,944            $10,664            $13,002           $15,070            $12,219

Total Credit Losses(6)           0.28%              0.18%              0.25%          0.23%(7)           0.24%(7)


- -------------------------------
(1)  This table  includes only  mortgage  loans owned and serviced by Equity One
     and  its  subsidiaries  and  real  estate  owned  by  Equity  One  and  its
     subsidiaries.

(2)  Portfolio Unpaid Principal Balance is the net amount of (a) principal to be
     paid on each mortgage loan, (b) loan  origination  fees, net of costs,  (c)
     unearned  interest and (d) other  miscellaneous  deferred charges and fees;
     and  excludes the  principal  balance of each  mortgage  loan for which the
     related mortgaged property had been acquired through foreclosure or deed in
     lieu of foreclosure by that date.

(3)  Average  Portfolio  Unpaid  Principal  Balances are  calculated  by summing
     monthly  Portfolio Unpaid Principal  Balances and dividing by the number of
     months  summed (i.e.,  thirteen (13) in the case of the annual  figures and
     five (5) in the case of the four month figures).

(4)  Delinquency  percentages  are calculated as the dollar amount of the unpaid
     principal balance of the mortgage loans that are delinquent  divided by the
     Portfolio Unpaid Principal Balance.  Delinquency percentages do not include
     the principal  balance of mortgage loans as to which the related  mortgaged
     property  had  been  acquired  through  foreclosure  or  deed  in  lieu  of
     foreclosure  by that date.  For the columns  entitled,  "At or for the Year
     Ended  November 30, 2001," "At or for the Four Months Ended March 31, 2001"
     and "At or for the Four  Months  Ended March 31,  2002"  only,

                                       S-48


     delinquency percentages are calculated based on the number of days payments
     are  contractually  past due and assumes  30-day  months.  Consequently,  a
     payment due on the first day of a month is not 30 days delinquent until the
     first day of the following month.

(5)  Real estate owned  represents  the  aggregate  estimated  fair value of the
     properties acquired through foreclosure or deed in lieu of foreclosure.

(6)  Total Credit Losses  includes  charge-offs of principal,  net of subsequent
     recoveries,  relating to mortgage  loans written off as  uncollectible  and
     initial  write-downs  of loans upon transfer to real estate owned.  It does
     not include (a) subsequent  write downs of real estate owned balances,  (b)
     expenses  associated with maintaining,  repairing,  and selling  foreclosed
     properties and real estate owned and (c) losses (gains) on the  disposition
     of real estate owned.

(7)  Annualized.

     Historically,  a variety of factors,  including  the  appreciation  of real
estate  values,  have limited the loss and  delinquency  experience  on mortgage
loans.  There can be no assurance that factors  beyond the  Servicer's  control,
like  national  or local  economic  conditions  or  downturn  in the real estate
markets  of  its  lending  areas,   will  not  result  in  increased   rates  of
delinquencies and foreclosure losses in the future.

Servicing Compensation and Payment of Expenses

     The  Servicer  will be paid a  monthly  fee from  interest  collected  with
respect to each Loan, as well as from any Liquidation Proceeds from a Liquidated
Loan that are applied to accrued and unpaid  interest,  equal to  one-twelfth of
the Stated  Principal  Balance of the Loan  multiplied by the Servicing Fee Rate
(the "Servicing  Fee").  The "Servicing Fee Rate" for each Loan will equal 0.50%
per annum.

     The "Adjusted Net Mortgage Rate" of any Loan is its mortgage rate, less the
sum of the  Servicing  Fee Rate,  the per annum rate on each Loan payable to the
Trustee and the rate at which the Certificate  Insurer's Monthly Premium accrues
(aggregating  approximately  0.71% per annum)  and,  in the case of any Group II
Loan, an additional 0.50% per annum. The amount of the monthly Servicing Fee may
also be adjusted  with  respect to prepaid  Loans,  as  described  herein  under
"--Adjustment to Servicing Fee in Connection with Certain Prepaid Loans."

     The  Servicer  is  also  entitled  to  receive,  as  additional   servicing
compensation,  amounts  in  respect  of  interest  paid in  connection  with any
principal  prepayment  of a Loan  subsequent  to its Due Date in any  Prepayment
Period,  which  payment of interest is intended to cover the period on and after
the Due Date ("Prepayment  Interest Excess"),  all late payment fees, assumption
fees, prepayment penalties and other similar charges and, so long as no Event of
Default  has  occurred  and  is  continuing  under  the  Pooling  and  Servicing
Agreement,  all  reinvestment  income  earned  on  amounts  on  deposit  in  the
Certificate  Account.  The Servicer is obligated to pay certain ongoing expenses
associated  with the Loans and  incurred by the Trustee in  connection  with its
responsibilities under the Pooling and Servicing Agreement.

Adjustment to Servicing Fee in Connection with Certain Prepaid Loans

     When a borrower  prepays a Loan between Due Dates, the borrower only has to
pay  interest  on the amount  prepaid  through  the date of  prepayment  and not
thereafter.  If a borrower  prepays a Loan in a particular  group in whole or in
part  during  any  Prepayment  Period on a date that is prior to the  Loan's Due
Date, the amount of interest that accrues on the amount of the  prepayment  will
be less than the corresponding  amount of interest accruing on the related class
or classes of Certificates. Accordingly, there will be a shortfall in the amount
of interest to be  distributed to  certificateholders  of the related class with
respect to those prepaid Loans.

     Pursuant to the Pooling and Servicing Agreement,  the Servicing Fee for any
month will be reduced,  up to the full amount of the Servicing  Fee, in order to
pass through to certificateholders  the interest to which they would be entitled
in  respect  of each  prepaid  Loan in the group  relating  to that class on the
related  Distribution  Date. If the amount of  shortfalls in interest  resulting
from  prepayments  exceeds the amount of the Servicing Fee otherwise  payable on
the   related   Distribution   Date,   the   amount   of   interest   to   which
certificateholders  will be  entitled  will be  reduced  by the  amount  of that
excess. See "Description of the Certificates--Interest."

                                       S-49


Advances

     Subject to the  following  limitations,  the  Servicer  will be required to
advance (each, an "Advance") prior to each Distribution Date, from its own funds
or funds  in the  Certificate  Account  that are not  Available  Funds  for that
Distribution Date, an amount equal to

          o    the aggregate of payments of principal and interest on the Loans,
               net of the Servicing Fee with respect to those Loans,  which were
               due on the Due Date in the calendar month  preceding the month of
               that  Distribution  Date and which were still  delinquent  on the
               Determination Date in the month of that Distribution Date, plus

          o    interest on each Loan as to which the trust fund has acquired the
               related mortgaged property through foreclosure or deed-in-lieu of
               foreclosure ("REO Property").

     The  "Determination  Date" means, as to any Distribution Date, the 21st day
of the month of that  Distribution  Date, or, if that day is not a Business Day,
the next preceding Business Day; provided,  however, that the Determination Date
in each  month  will  be at  least  two  Business  Days  preceding  the  related
Distribution Date.

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments on the Offered  Certificates  rather  than to  guarantee  or
insure  against  losses.  The Servicer only has to make Advances with respect to
delinquent  payments of principal of or interest on each Loan to the extent that
the Advances are, in its reasonable  judgment,  recoverable from future payments
and collections or insurance  payments or proceeds of liquidation of the related
Loan.

     If the Servicer decides on any  Determination  Date to make an Advance on a
Loan,  that  Advance  will be  included  with the  distribution  on the  related
Distribution  Date to holders of Class AF Certificates,  if the Advance was made
on a Group I Loan,  or holders of Class AV-1  Certificates,  if the  Advance was
made on a Group II Loan.  Failure by the  Servicer  to make an Advance  required
under  the  Pooling  and  Servicing   Agreement  with  respect  to  the  Offered
Certificates will be an Event of Default thereunder,  in which case the Trustee,
acting in the capacity of servicer,  or the successor servicer will be obligated
to make that Advance,  in accordance with the terms of the Pooling and Servicing
Agreement.

                         DESCRIPTION OF THE CERTIFICATES

General

     The trust fund will issue the  Certificates  pursuant  to the  Pooling  and
Servicing Agreement.  Set forth below are descriptions of the material terms and
provisions  pertaining to the issuance of the  Certificates.  When this document
refers to  particular  provisions  or terms used in the  Pooling  and  Servicing
Agreement,   the  actual  provisions,   including   definitions  of  terms,  are
incorporated in this document by reference.

     The Mortgage Pass-Through Certificates,  Series 2002-2, will consist of the
Class  AF-1  Certificates,   the  Class  AF-2   Certificates,   the  Class  AF-3
Certificates,  the Class AF-4  Certificates,  the Class AV-1  Certificates,  the
Class A-IO Certificates,  the Class X Certificates and the Class R Certificates.
This document only offers the Class AF Certificates, the Class A-IO Certificates
and the Class AV-1 Certificates.  Each of the Offered Certificates will have the
initial Class  Certificate  Balance or Notional Amount and will bear interest at
the rate per annum set forth or described  on the cover page hereof,  subject to
the applicable Net WAC Cap.  However,  the pass-through  rates on the Class AF-4
Certificates and the Class AV-1  Certificates will increase in the circumstances
described  under  "--Interest."  Interest  on the Offered  Certificates  will be
subject to adjustment as described under  "--Interest." The Class X Certificates
and the Class R Certificates, which are not being offered hereby, may be sold at
any time on or after  the  Closing  Date in  accordance  with  the  Pooling  and
Servicing Agreement.

     The "Class  Certificate  Balance"  of each  class of Offered  Certificates,
other  than the Class  A-IO  Certificates,  as of any  Distribution  Date is the
initial aggregate  principal  balance thereof reduced by all amounts  previously
distributed  to holders of that class of Offered  Certificates  as  payments  of
principal. The "Notional Amount" of the Class A-IO Certificates,

                                       50


          o    as  of  any   Distribution   Date  prior  to  and  including  the
               Distribution Date in April 2004, will be the lesser of

               o    the aggregate  principal  balance of the Group I Loans as of
                    the first day of the related Due Period, and

               o    $19,000,000.

          o    as of any Distribution  Date after the Distribution Date in April
               2004, will be zero.

     The Class AF  Certificates  and the Class  AV-1  Certificates  will have an
initial  aggregate  principal  balance of  approximately  $287,552,000  and will
initially  evidence  in  the  aggregate  a  beneficial   ownership  interest  of
approximately 100% of the principal of the trust fund. The Class AF Certificates
will have an initial aggregate  principal balance of approximately  $189,982,000
and will initially evidence in the aggregate a beneficial  ownership interest of
approximately  100% of the  principal  of the  Group I  Loans.  The  Class  AV-1
Certificates will have an initial  aggregate  principal balance of approximately
$97,570,000 and will initially evidence in the aggregate a beneficial  ownership
interest of approximately 100% of the principal of the Group II Loans. The Class
A-IO  Certificates will not have a principal balance but will accrue interest on
an aggregate  notional  balance equal to their Notional  Amount.  The trust fund
will initially issue the Offered Certificates in book-entry form.

Separate REMIC Structure

     For federal income tax purposes, the trust fund, other than the Net WAC Cap
Account and the Reserve  Fund,  created by the Pooling and  Servicing  Agreement
will include multiple segregated asset pools, each of which will be treated as a
separate REMIC,  creating a tiered REMIC  structure.  The Offered  Certificates,
excluding any associated rights to receive payments from the Net WAC Cap Account
or Reserve Fund, will be designated as regular interests in a REMIC.

Book-Entry Certificates

     The  trust  fund  will  issue  the  Offered  Certificates  in one  or  more
certificates  that equal the  aggregate  initial  Class  Certificate  Balance or
Notional Amount of the relevant class of Certificates  and which will be held by
a nominee of The Depository Trust Company ("DTC").  Persons acquiring beneficial
ownership interests in the Offered Certificates  ("Beneficial Owners") will hold
their Certificates  indirectly  through the book-entry  facilities of DTC in the
United States or Clearstream,  Luxembourg, or the Euroclear System in Europe, if
they are participants of those systems,  or indirectly  through  participants of
those  systems.  Investors  may hold their  beneficial  interests in the Offered
Certificates in minimum denominations  representing an original principal amount
of $25,000 and integral multiples of $1 in excess thereof.  One investor of each
class of the Offered Certificates may hold a beneficial interest therein that is
not an integral  multiple of $1. DTC has informed the Depositor that its nominee
will be Cede & Co. ("Cede").  Accordingly,  Cede is expected to be the holder of
record of the Offered Certificates.  Except as described in the prospectus under
"Description of the Certificates--Book-Entry  Certificates," no Beneficial Owner
of an Offered  Certificate  will be entitled  to receive a physical  certificate
representing that Certificate (a "Definitive Certificate").

     Unless and until Definitive Certificates are issued, it is anticipated that
the only  certificateholder of the Offered Certificates will be Cede, as nominee
of  DTC.   Beneficial   Owners  of  the   Offered   Certificates   will  not  be
"Certificateholders,"  as  that  term  is  used  in the  Pooling  and  Servicing
Agreement.  Beneficial  Owners  are only  permitted  to  exercise  the rights of
certificateholders directly through DTC and DTC participants. Monthly and annual
reports  on the trust fund  provided  to Cede,  as  nominee of DTC,  may be made
available to  Beneficial  Owners upon  request,  in  accordance  with the rules,
regulations  and  procedures   creating  and  affecting  DTC,  and  to  the  DTC
participants  to whose  accounts the Offered  Certificates  of those  Beneficial
Owners are credited.

     For a description of the book-entry  procedures generally applicable to the
Offered   Certificates,   see   "Description   of   the   Securities--Book-Entry
Registration of Securities" in the prospectus.  For information  with respect to
tax documentation  procedures relating to the Certificates,  see "Federal Income
Tax Consequences" herein

                                       S-51


and "Global Clearance, Settlement and Tax Documentation Procedures--Certain U.S.
Federal Income Tax Documentation Requirements" in Annex I hereto.

Payments on Loans; Certificate and Distribution Accounts

     On or prior to the Closing  Date,  the Servicer  will  establish an account
(the  "Certificate  Account")  that will be  maintained  for the  benefit of the
Trustee on behalf of the  certificateholders  and the Certificate Insurer. Funds
credited to the  Certificate  Account may be invested for the benefit and at the
risk of the Servicer in Permitted Investments that are scheduled to mature on or
prior to the business  day  preceding  the next  Distribution  Date.  "Permitted
Investments"  will be specified in the Pooling and Servicing  Agreement and will
be limited to the types of investments described in the prospectus under "Credit
Enhancement--Reserve Accounts."

     All  payments  in respect of  principal  and  interest,  net of the related
Servicing  Fee,  on  the  Loans  received  by  the  Servicer  subsequent  to the
applicable  Cut-off Date,  other than principal and interest due on the Loans on
or  before  the  applicable  Cut-off  Date,  including  Insurance  Proceeds  and
Liquidation Proceeds,  net of Liquidation Expenses, are required to be paid into
the Certificate  Account not later than the next Business Day following  receipt
thereof. The Servicer may retain as additional servicing compensation Prepayment
Interest Excess, all late payment fees,  assumption fees,  prepayment  penalties
and other  similar  charges and, so long as no Event of Default has occurred and
is continuing under the Pooling and Servicing Agreement, all reinvestment income
earned on amounts on deposit in the Certificate Account.

     On or prior to the business day  immediately  preceding  each  Distribution
Date,  the Servicer  will withdraw  from the  Certificate  Account the amount of
Distributable  Funds with respect to that  Distribution  Date,  and will deposit
this  amount in an account  established  and  maintained  by the Trustee for the
benefit of the certificateholders and the Certificate Insurer (the "Distribution
Account").

Distributions

     A. On each  Distribution  Date,  the Trustee will  distribute the following
amounts from Class AF  Distributable  Funds  (provided that the Trustee may only
use any Insured  Amounts for the items listed in clauses (4) and (5) below),  to
the extent available, to the parties and in the priorities indicated:

          (1) first,  to the  Certificate  Insurer,  the  Certificate  Insurer's
Monthly Premium based on the aggregate Class Certificate Balance of the Class AF
Certificates;

          (2)  second,   to  the  Trustee,   any  amounts  then  due  and  owing
representing  fees and expenses of the Trustee based upon the  aggregate  Stated
Principal Balance of the Group I Loans;

          (3)  third,  to the  Servicer,  an amount  equal to the sum of (a) the
Servicing  Fee  relating to the Group I Loans,  except to the extent  previously
paid with permitted  withdrawals from the Certificate Account, and (b) any other
amounts  expended  by the  Servicer  in  connection  with the  Group I Loans and
reimbursable   thereto  under  the  Pooling  and  Servicing  Agreement  but  not
previously reimbursed;

          (4) fourth, to the Class AF-1  Certificates,  Class AF-2 Certificates,
Class AF-3  Certificates,  Class AF-4 Certificates and Class A-IO  Certificates,
the  related  Interest  Distribution  Amount,  pro rata,  based on the amount of
interest which each such class is entitled to receive on that Distribution Date;

          (5) fifth, to the Class AF-1  Certificates,  Class AF-2  Certificates,
Class AF-3  Certificates,  and Class  AF-4  Certificates,  sequentially  in that
order,  the  related  Certificate  Formula  Principal  Amount,  until  the Class
Certificate Balance of each such class has been reduced to zero;

          (6) sixth, to the Certificate  Insurer,  any I&I Payments then due and
owing except to the extent previously paid pursuant to clause B.(6) below;

                                       S-52


          (7) seventh, to the Class AF-1 Certificates,  Class AF-2 Certificates,
Class AF-3 Certificates and Class AF-4 Certificates, sequentially in that order,
the related  Distributable Excess Spread, until the Class Certificate Balance of
each such class has been reduced to zero;

          (8)  eighth,  to the Class  AV-1  Certificates  to fund any Class AV-1
Available  Funds Shortfall in accordance  with the  distribution  priorities set
forth in clause B below;

          (9) ninth, for deposit into the Net WAC Cap Account,  the amount equal
to (a) the Net WAC Cap  Carryover  relating to the Class AF-1  Certificates  for
that  Distribution  Date (the amount so deposited as limited by available funds,
the "Class  AF-1 Net WAC Cap  Deposit  Amount"),  plus (b) the  amount,  if any,
sufficient  to  increase  the  aggregate  amount on  deposit  in the Net WAC Cap
Account to $10,000  after giving  effect to any  payments  pursuant to clause C.
below;

          (10)  tenth,  to the holders of the Class X  Certificates,  the amount
required under the Pooling and Servicing Agreement;

          (11) eleventh,  to the Trustee any indemnity  amounts  relating to the
Group I Loans  due and owing to the  Trustee  under the  Pooling  and  Servicing
Agreement; and

          (12)  twelfth,  to  the  holders  of the  Class  R  Certificates,  any
remaining amount.

     B. On each  Distribution  Date,  the Trustee will  distribute the following
amounts from Class AV-1 Distributable  Funds (provided that the Trustee may only
use any Insured  Amounts for the items listed in clauses (4) and (5) below),  to
the extent available, to the parties and in the priorities indicated:

          (1) first,  to the  Certificate  Insurer,  the  Certificate  Insurer's
Monthly  Premium  based on the  Class  Certificate  Balance  of the  Class  AV-1
Certificates;

          (2)  second,   to  the  Trustee,   any  amounts  then  due  and  owing
representing  fees and expenses of the Trustee based upon the  aggregate  Stated
Principal Balance of the Group II Loans;

          (3)  third,  to the  Servicer,  an amount  equal to the sum of (a) the
Servicing  Fee relating to the Group II Loans,  except to the extent  previously
paid with permitted  withdrawals from the Certificate Account, and (b) any other
amounts  expended  by the  Servicer  in  connection  with the Group II Loans and
reimbursable   thereto  under  the  Pooling  and  Servicing  Agreement  but  not
previously reimbursed;

          (4)  fourth,  to the Class AV-1  Certificates,  the  related  Interest
Distribution Amount;

          (5) fifth,  to the Class AV-1  Certificates,  the related  Certificate
Formula Principal Amount,  until the Class Certificate Balance of the Class AV-1
Certificates has been reduced to zero;

          (6) sixth, to the Certificate  Insurer,  any I&I Payments then due and
owing except to the extent previously paid pursuant to clause A.(6) above;

          (7) seventh, to the Class AV-1 Certificates, the related Distributable
Excess  Spread,   until  the  Class  Certificate   Balance  of  the  Class  AV-1
Certificates has been reduced to zero;

          (8) eighth,  to the Class AF and Class A-IO  Certificates  to fund any
Class  AF  Available  Funds  Shortfall  in  accordance  with  the   distribution
priorities set forth in clause A. above;

          (9) ninth, for deposit into the Net WAC Cap Account,  the amount equal
to (a) the Net WAC Cap  Carryover  relating to the Class AV-1  Certificates  for
that  Distribution  Date (the amount so deposited as limited by available funds,
the "Class  AV-1 Net WAC Cap  Deposit  Amount"),  plus (b) the  amount,  if any,
sufficient  to  increase  the  aggregate  amount on  deposit  in the Net WAC Cap
Account to $10,000  after giving  effect to any  payments  pursuant to clause D.
below;

                                       S-53


          (10)  tenth,  to the holders of the Class X  Certificates,  the amount
required under the Pooling and Servicing Agreement;

          (11) eleventh,  to the Trustee any indemnity  amounts  relating to the
Group II Loans due and owing to the  Trustee  under the  Pooling  and  Servicing
Agreement; and

          (12)  twelfth,  to  the  holders  of the  Class  R  Certificates,  any
remaining amount.

     C. On each Distribution Date, following all distributions and deposits made
pursuant to clauses A. and B. above, the Trustee will distribute an amount equal
to the  lesser  of (1) the Net WAC Cap  Carryover  relating  to the  Class  AF-1
Certificates for that Distribution  Date, if any, and (2) the Class AF-1 Net WAC
Cap Deposit Amount for that Distribution Date, from the Net WAC Cap Account,  to
the holders of the Class AF-1 Certificates.

     D. On each Distribution Date, following all distributions and deposits made
pursuant to clauses A., B. and C. above,  the Trustee will  distribute an amount
equal to the lesser of (1) the Net WAC Cap Carryover  relating to the Class AV-1
Certificates for that Distribution  Date, if any, and (2) the Class AV-1 Net WAC
Cap Deposit Amount for that Distribution Date, from the Net WAC Cap Account,  to
the holders of the Class AV-1 Certificates.

     E. On each Distribution Date, following all distributions and deposits made
pursuant to clauses A., B., C. and D. above, the Trustee will withdraw an amount
from the  Reserve  Fund (to the extent of  available  funds) and apply it in the
following priority:

          (1)  first, to reimburse the Certificate Insurer for any payments made
               to holders of Class AV-1 Certificates under the Policy;

          (2)  second,  to pay the Interest  Distribution  Amount payable to the
               Class AV-1  Certificates,  to the extent not covered by Available
               Funds relating to the Class AV-1 Certificates (including payments
               from the Net WAC Cap Account);

          (3)  third, to pay the Certificate Formula Principal Amount payable to
               the  Class  AV-1  Certificates,  to the  extent  not  covered  by
               Available Funds relating to the Class AV-1 Certificates; and

          (4)  fourth, to the Certificate Insurer, any I&I Payments with respect
               to the Class AV-1 Certificates then due and owing.

     In addition, if on any Distribution Date, following all other distributions
and  deposits  required  to be made on such  Distribution  Date,  the sum of the
Overcollateralized  Amount relating to the Class AV-1 Certificates (after giving
effect  to  distributions  to be made on the  Class  AV-1  Certificates  on that
Distribution  Date)  and the  amount in the  Reserve  Fund is  greater  than the
Overcollateralization  Target  Amount  relating to the Class AV-1  Certificates,
such excess will be withdrawn  from the Reserve Fund (to the extent of available
funds) and paid as follows:

          (1)  first,  to the Class AV-1  Certificates  to pay any remaining Net
               WAC Cap Carryover relating to the Class AV-1 Certificates, to the
               extent  not  paid  out  of  the  Net  WAC  Cap  Account  on  such
               Distribution Date; and

          (2)  second, to the holders of the Class X Certificates.

     The Trustee will make  distributions on the Certificates on the 25th day of
each  month,  or if that day is not a business  day, on the first  business  day
thereafter,  commencing on May 28, 2002 (each, a  "Distribution  Date"),  to the
persons  in whose  names (a) the  Class  AF-1 and Class  AV-1  Certificates  are
registered  at  the  close  of  business  on the  business  day  preceding  that
Distribution Date, and (b) the Class AF-2, Class AF-3, Class AF-4 and Class A-IO
Certificates are registered at the close of business on the last business day of
the calendar  month  immediately  preceding  that  Distribution  Date (or,  with
respect  to the first  Distribution  Date and each such  class,  at the close of
business on the Closing Date) (each, a "Record Date").

                                       S-54


     Distributions on each Distribution Date will be made by check mailed to the
address  of  the  person  entitled  thereto  as it  appears  on  the  applicable
certificate register or, in the case of a certificateholder  who holds 100% of a
class of  Certificates  or who  holds  Certificates  with an  aggregate  initial
Certificate  Balance or  Notional  Amount of  $1,000,000  or more and who has so
notified  the Trustee in writing in  accordance  with the Pooling and  Servicing
Agreement,  by wire transfer in  immediately  available  funds to the account of
that  certificateholder  at  a  bank  or  other  depository  institution  having
appropriate  wire  transfer  facilities.  However,  the  final  distribution  in
retirement of the Certificates  will be made only upon presentment and surrender
of the Certificates at the Corporate Trust Office of the Trustee.

     On any  Distribution  Date, the amount  available for  distribution  to the
Class AF Certificates and the Class A-IO  Certificates  generally will equal the
sum of

          o    Available  Funds  relating to the Class AF  Certificates  and the
               Class A-IO Certificates, and

          o    any Insured Amounts for the Class AF  Certificates  and the Class
               A-IO Certificates (collectively, "Class AF Distributable Funds").

     On any  Distribution  Date, the amount  available for  distribution  to the
Class AV-1 Certificates generally will equal the sum of

          o    Available Funds relating to the Class AV-1 Certificates, and

          o    any   Insured   Amounts   for   the   Class   AV-1   Certificates
               (collectively,  "Class AV-1  Distributable  Funds" and,  together
               with Class AF Distributable Funds, "Distributable Funds").


     "Available  Funds"  with  respect to any  Distribution  Date and either the
Class AF Certificates and Class A-IO Certificates or the Class AV-1 Certificates
generally will be equal to the sum of

          o    all scheduled installments of interest and principal on the Group
               I Loans, with respect to the Class AF Certificates and Class A-IO
               Certificates,  or the Group II Loans,  with  respect to the Class
               AV-1 Certificates (each, an "Applicable  Group"),  due on the Due
               Date in the  calendar  month  preceding  the month in which  that
               Distribution  Date  occurs  and  received  prior  to the  related
               Determination   Date,  together  with  any  Advances  in  respect
               thereof;

          o    all proceeds of any primary mortgage guaranty  insurance policies
               and any other  insurance  policies with respect to the Applicable
               Group,  to the  extent  those  proceeds  are not  applied  to the
               restoration of the related mortgaged  property or released to the
               borrower  in  accordance  with the  Servicer's  normal  servicing
               procedures  (collectively,  "Insurance  Proceeds")  and all other
               cash  amounts  received  and  retained  in  connection  with  the
               liquidation  of  defaulted  Loans  in the  Applicable  Group,  by
               foreclosure  or  otherwise  (together  with  Insurance  Proceeds,
               "Liquidation  Proceeds")  during the calendar month preceding the
               month  of  that   Distribution   Date  (in  each  case,   net  of
               unreimbursed  expenses  incurred in connection with a liquidation
               or foreclosure and unreimbursed Advances, if any);

          o    all  partial  or  full  prepayments  received  on  Loans  in  the
               Applicable Group during the calendar month preceding the month of
               that Distribution Date (the "Prepayment Period"); and

          o    amounts  received with respect to that  Distribution  Date as the
               Substitution  Adjustment Amount or purchase price in respect of a
               Deleted Loan in the Applicable  Group or a Loan in the Applicable
               Group  repurchased  by a  Seller  or  the  Servicer  as  of  that
               Distribution  Date,  reduced  by  amounts  in  reimbursement  for
               Advances  previously  made and  other  amounts  as to  which  the
               Servicer  is  entitled  to be  reimbursed  from  the  Certificate
               Account pursuant to the Pooling and Servicing Agreement.

     The "Class AF Available Funds  Shortfall" with respect to any  Distribution
Date will equal the amount,  if any, by which  Available  Funds  relating to the
Class AF and Class A-IO Certificates for that Distribution Date is less than the
sum of (1) the aggregate  amount required to be distributed  pursuant to clauses
A.(1) through A.(6) above and (2) the amount, if any, required to be distributed
on that  Distribution  Date to satisfy the  Overcollateralization

                                       S-55


Target Amount relating to the Class AF  Certificates.  The "Class AV-1 Available
Funds Shortfall" with respect to any Distribution Date will equal the amount, if
any, by which Available Funds relating to the Class AV-1  Certificates  for that
Distribution  Date is less than the sum of (1) the aggregate  amount required to
be distributed pursuant to clauses B.(1) through B.(6) above and (2) the amount,
if any,  required to be  distributed  on that  Distribution  Date to satisfy the
Overcollateralization Target Amount relating to the Class AV-1 Certificates.

Interest

     The "Pass-Through  Rate" for each class of the Offered  Certificates (other
than the Class A-IO  Certificates)  is the lesser of: (i) the rate per annum set
forth or  described  with  respect to such class on the cover page  hereof  (the
"Formula  Rate"),  except that with respect to any  Distribution  Date after the
date on which the Servicer has the option to purchase,  in whole,  the Loans and
the REO Property, if any, in the Trust Fund at that time, as described under the
caption   "--Optional   Termination,"   the  Formula  Rate  of  the  Class  AF-4
Certificates  shall  increase  to 7.039% per annum and the  Formula  Rate of the
Class AV-1 Certificates  shall increase to One-Month LIBOR plus 0.560%, and (ii)
the  applicable  Net  WAC  Cap.  The  "Pass-Through  Rate"  for the  Class  A-IO
Certificates  is the rate per annum set forth or described  with respect to such
class  on the  cover  page  hereof.  The  Pass-Through  Rate on the  Class  A-IO
Certificates is not subject to the Net WAC Cap.

     The "Net WAC Cap" with respect to each Distribution Date is a rate equal to

          o    with  respect  to the  Class  AF-2,  Class  AF-3 and  Class  AF-4
               Certificates,  the weighted average Adjusted Net Mortgage Rate of
               the Group I Loans as of the first day of the Due Period  relating
               to that Distribution Date, weighted on the basis of the aggregate
               principal balance of the Group I Loans as of the first day of the
               related Interest Accrual Period, reduced by a percentage equal to
               the product of

               o    6.000%, and

               o    a fraction, the numerator of which is the Notional Amount of
                    the Class A-IO Certificates for such Distribution  Date, and
                    the denominator of which is the aggregate  principal balance
                    of  the  Group  I  Loans   before   giving   effect  to  any
                    distributions on such Distribution Date,

               all  calculated  on the basis of a 360-day year made up of twelve
               30-day months,

          o    with respect to the Class AF-1 Certificates, the weighted average
               Adjusted Net  Mortgage  Rate of the Group I Loans as of the first
               day of  the  Due  Period  relating  to  that  Distribution  Date,
               weighted on the basis of the aggregate  principal  balance of the
               Group I Loans as of the first day of the related Interest Accrual
               Period, reduced by a percentage equal to the product of

               o    6.000%, and

               o    a fraction, the numerator of which is the Notional Amount of
                    the Class A-IO Certificates for such Distribution  Date, and
                    the denominator of which is the aggregate  principal balance
                    of  the  Group  I  Loans   before   giving   effect  to  any
                    distributions on such Distribution Date,

               all  calculated  on the  basis of a 360-day  year and the  actual
               number of days elapsed in the related  Interest  Accrual  Period,
               and

          o    with respect to the Class AV-1 Certificates, the weighted average
               Adjusted Net Mortgage  Rate of the Group II Loans as of the first
               day of  the  Due  Period  relating  to  that  Distribution  Date,
               weighted on the basis of the aggregate  principal  balance of the
               Group  II  Loans  as of the  first  day of the  related  Interest
               Accrual Period, calculated on the basis of a 360-day year and the
               actual  number of days  elapsed in the related  Interest  Accrual
               Period.

                                       S-56


     On each Distribution Date, to the extent of funds available  therefor,  the
Offered  Certificates will be entitled to receive interest in an amount equal to
the Interest  Distribution  Amount with respect to the related  Interest Accrual
Period.  The  "Interest  Distribution  Amount"  for each  class  of the  Offered
Certificates will be equal to the sum of:

          o    the amount of interest accrued at the Pass-Through  Rate for that
               class  on the  related  Class  Certificate  Balance  or  Notional
               Amount, less the amount of Net Interest Shortfalls  applicable to
               that class, as described below, and

          o    the sum of the amount,  if any, by which the amount  described in
               the preceding bullet on each prior Distribution Date exceeded the
               amount  actually  distributed  to that class as  interest on that
               Distribution Date and not subsequently distributed, together with
               interest  accrued  thereon  at  the  Pass-Through  Rate  ("Unpaid
               Interest Amounts").

     The Class AF-1 and Class AV-1 Certificates will also be entitled to receive
any Net WAC Cap  Carryover  for  each  Distribution  Date  from  the Net WAC Cap
Account  to  the  extent  of  the  available  funds  therein.   The  Class  AV-1
Certificates  may also be entitled to receive Net WAC Cap Carryover  relating to
such class for each  Distribution  Date from the Reserve Fund as described below
under "--The Reserve Fund and the Yield Maintenance Agreement." The "Net WAC Cap
Carryover" payable to the Class AF-1 and Class AV-1 Certificates with respect to
each Distribution Date is the sum of:

          o    the excess, if any, of the Interest  Distribution  Amount for the
               relevant  class  of  Certificates  for  that  Distribution  Date,
               calculated  at  the  Formula  Rate,   over  the  actual  Interest
               Distribution  Amount for the relevant class of  Certificates  for
               that Distribution Date, and

          o    any Net WAC Cap Carryover relating to such class remaining unpaid
               from  prior  Distribution  Dates,  together  with  one  month  of
               interest accrued thereon at the Formula Rate.

     With respect to each Distribution Date, the "Interest Accrual Period"

o    for the Class AF-1  Certificates  and Class AV-1  Certificates  will be the
     period  commencing on the Distribution Date in the prior calendar month (or
     on the Closing Date with respect to the first Distribution Date) and ending
     on the day preceding each Distribution Date, and

o    for the Class AF-2, Class AF-3, Class AF-4 and Class A-IO Certificates will
     be the calendar month preceding each Distribution Date.

     The  interest  entitlement  described  above  for  each  class  of  Offered
Certificates  for any  Distribution  Date will be  reduced  by the amount of Net
Interest  Shortfalls  applicable to that class. With respect to any Distribution
Date and any class of the Class AF Certificates or the Class A-IO  Certificates,
"Net Interest Shortfalls" is a pro rata portion (based on the amount of interest
to which each such  class  would have been  entitled  notwithstanding  those Net
Interest Shortfalls) of an amount equal to the sum of:

          o    the aggregate  amount of interest that would  otherwise have been
               received  with  respect to each Group I Loan that was the subject
               of a Relief Act Reduction during the calendar month preceding the
               month of that Distribution Date, and

          o    any Net Prepayment  Interest Shortfalls with respect to the Group
               I Loans and that Distribution Date.

With  respect to any  Distribution  Date and the Class AV-1  Certificates,  "Net
Interest Shortfalls" is an amount equal to the sum of:

          o    the aggregate  amount of interest that would  otherwise have been
               received  with respect to each Group II Loan that was the subject
               of a Relief Act Reduction during the calendar month preceding the
               month of that Distribution Date, and

                                       S-57


          o    any Net Prepayment  Interest Shortfalls with respect to the Group
               II Loans and that Distribution Date.

     A "Relief Act  Reduction" is a reduction in the amount of monthly  interest
payment on a Loan  pursuant to the  Soldiers'  and Sailors'  Civil Relief Act of
1940. See "Legal Aspects of the  Loans--Soldiers' and Sailors' Civil Relief Act"
in the  prospectus.  With respect to any  Distribution  Date, a "Net  Prepayment
Interest  Shortfall" is the amount by which the aggregate of Prepayment Interest
Shortfalls  with  respect to the  Applicable  Group  during the  calendar  month
preceding  the month of that  Distribution  Date  exceeds the  aggregate  amount
payable on that  Distribution Date by the Servicer with respect to that group of
Loans as described  under  "Servicing of  Loans--Adjustment  to Servicing Fee in
Connection with Certain Prepaid Loans." A "Prepayment Interest Shortfall" is the
amount by which  interest paid by a borrower in connection  with a prepayment of
principal  on a Loan is less than one month's  interest at the related  mortgage
rate,  net of the Servicing Fee Rate,  on the Stated  Principal  Balance of that
Loan.

     Subject to the terms of the Policy, any unpaid Interest Distribution Amount
allocable  to the  Offered  Certificates  will  be  covered  under  the  Policy.
Notwithstanding  the  foregoing,  if payments are not made as required under the
Policy,  any interest losses may be allocated to the Offered  Certificates.  The
Policy  does  not  cover  interest  losses  due to Net  Interest  Shortfalls  or
non-payment of the Net WAC Cap Carryover.

     Accrued  interest  to be  distributed  on any  Distribution  Date  will  be
calculated  on the basis of the related  Class  Certificate  Balance or Notional
Amount immediately prior to that Distribution Date.  Interest will be calculated
and payable on the basis of:

          o    with  respect  to the Class  AF-1  Certificates  and  Class  AV-1
               Certificates,  a  360-day  year  and the  actual  number  of days
               elapsed in the related Interest Accrual Period; and

          o    with respect to the Class AF-2,  Class AF-3, Class AF-4 and Class
               A-IO  Certificates,  a 360-day year  divided  into twelve  30-day
               months.

     Any Unpaid  Interest Amount will be carried forward and added to the amount
holders  of the  relevant  class of Offered  Certificates  will be  entitled  to
receive  on the next  Distribution  Date.  Such a  shortfall  could  occur,  for
example,  if  losses  realized  on  the  Loans  in  the  Applicable  Group  were
exceptionally   high  or  were  concentrated  in  a  particular  month  and  the
Certificate Insurer defaulted on its obligations under the Policy.

Determination of One-Month LIBOR

     On each LIBOR  Determination  Date,  the trustee will  determine  One-Month
LIBOR for the next Interest  Accrual Period for the Class AF-1  Certificates and
Class AV-1 Certificates.

     "One-Month  LIBOR" means,  as of any LIBOR  Determination  Date, the London
interbank offered rate for one-month United States dollar deposits which appears
in the Dow Jones Telerate Page 3750 as of 11:00 a.m., London time, on that date.
If the rate does not appear on the Dow Jones  Telerate  Page 3750,  the rate for
that day will be  determined  on the  basis of the  rates at which  deposits  in
United States dollars are offered by the Reference Banks at approximately  11:00
a.m. (London time), on that day to prime banks in the London  interbank  market.
The trustee will request the  principal  London  office of each of the Reference
Banks to  provide a  quotation  of its  rate.  If at least  two  quotations  are
provided,  the rate for that day will be the  arithmetic  mean of the quotations
(rounded upwards if necessary to the nearest whole multiple of 1/16%).  If fewer
than two quotations are provided as requested, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Trustee in consultation with the Servicer,  at approximately 11:00 a.m. (New
York City  time) on that day for  loans in  United  States  dollars  to  leading
European banks.

     "LIBOR  Determination  Date" means,  with  respect to any Interest  Accrual
Period for the Class AF-1 Certificates and Class AV-1  Certificates,  the second
London business day preceding the  commencement of that Interest Accrual Period.
For purposes of determining  One-Month LIBOR, a "London business day" is any day
on which  dealings in deposits of United  States  dollars are  transacted in the
London interbank market.

                                       S-58


         "Reference Banks" means only three major banks that are engaged in
transactions in Eurodollar deposits in the international Eurocurrency market
selected by the Trustee after consultation with the Servicer and the Certificate
Insurer.

Principal

     Offered   Certificates.   On  each  Distribution  Date,  the  Trustee  will
distribute the applicable  Certificate  Formula Principal Amount as a payment of
principal on each class of the Offered  Certificates  (other than the Class A-IO
Certificates)   to  the  extent  of  the  amount  of  funds  available  for  the
distribution of principal on that class.

     The "Certificate  Formula  Principal Amount" for any Distribution Date with
respect to each class of the Class AF Certificates  will equal the excess of (a)
the sum of

          o    the principal portion of each Scheduled Payment due on each Group
               I Loan on that Loan's Due Date in the Due Period  related to that
               Distribution Date,

          o    the  Stated  Principal  Balance  of each  Group I Loan  that  was
               repurchased by a Seller or another person pursuant to the Pooling
               and Servicing Agreement as of that Distribution Date,

          o    the Substitution Adjustment Amount in connection with any Deleted
               Loan that was  formerly a Group I Loan  received  with respect to
               that Distribution Date,

          o    any  Insurance  Proceeds or  Liquidation  Proceeds  allocable  to
               recoveries  of  principal  of  Group  I  Loans  that  are not yet
               Liquidated  Loans received during the Due Period relating to that
               Distribution Date,

          o    with respect to each Group I Loan that became a  Liquidated  Loan
               during  the   calendar   month   preceding   the  month  of  that
               Distribution  Date, the amount of Liquidation  Proceeds allocable
               to principal  received  during the month  preceding  the month of
               that Distribution Date with respect to that Loan,

          o    all partial and full principal  prepayments by borrowers on Group
               I Loans received during the related Prepayment Period, and

          o    the  principal  portion  of any  Loan  Losses  on  Group  I Loans
               incurred  during the calendar  month  preceding the month of that
               Distribution Date,

over (b) the excess,  if any, of the  Overcollateralized  Amount relating to the
Class AF  Certificates  (assuming that the amount  described in clause (a) above
was distributed to the Class AF  Certificates),  over the  Overcollateralization
Target Amount relating to the Class AF Certificates for that Distribution Date.

     The "Certificate  Formula  Principal Amount" for any Distribution Date with
respect to the Class AV-1 Certificates will equal the excess of (a) the sum of

          o    the principal portion of each Scheduled Payment due on each Group
               II Loan on that Loan's Due Date in the Due Period related to that
               Distribution Date,

          o    the  Stated  Principal  Balance  of each  Group II Loan  that was
               repurchased by a Seller or another person pursuant to the Pooling
               and Servicing Agreement as of that Distribution Date,

          o    the Substitution Adjustment Amount in connection with any Deleted
               Loan that was formerly a Group II Loan  received  with respect to
               that Distribution Date,

          o    any  Insurance  Proceeds or  Liquidation  Proceeds  allocable  to
               recoveries  of  principal  of  Group  II  Loans  that are not yet
               Liquidated  Loans received during the Due Period relating to that
               Distribution Date,

          o    with respect to each Group II Loan that became a Liquidated  Loan
               during  the   calendar   month   preceding   the  month  of  that
               Distribution  Date, the amount of Liquidation  Proceeds allocable

                                       S-59


               to principal  received  during the month  preceding  the month of
               that Distribution Date with respect to that Loan,

          o    all partial and full principal  prepayments by borrowers on Group
               II Loans received during the related Prepayment Period, and

          o    the  principal  portion  of any  Loan  Losses  on  Group II Loans
               incurred  during the calendar  month  preceding the month of that
               Distribution Date,

over (b) the  excess,  if any, of the sum of (i) the  Overcollateralized  Amount
relating to the Class AV-1  Certificates  (assuming that the amount described in
clause (a) above was distributed to the Class AV-1 Certificates),  plus (ii) the
amount on deposit in the Reserve  Fund,  over the  Overcollateralization  Target
Amount relating to the Class AV-1 Certificates for that Distribution Date.

     With  respect  to each  Distribution  Date,  the "Due  Period"  will be the
calendar month preceding the month of that Distribution Date.

     "Liquidated Loan" means, with respect to any Distribution Date, a defaulted
Loan,  including any REO Property,  which was  liquidated in the calendar  month
preceding the month of that  Distribution  Date and as to which the Servicer has
determined,  in accordance with the Pooling and Servicing Agreement, that it has
received all amounts it expects to receive in connection with the liquidation of
that Loan, including the final disposition of an REO Property.

     "Loan  Losses"  means  the  aggregate  amount,  if any,  by  which  (1) the
outstanding  principal balance of each Loan that became a Liquidated Loan during
the calendar month  preceding the month of the related  Distribution  Date (that
principal balance  determined  immediately  before that Loan became a Liquidated
Loan)  exceeds (2) the  Liquidation  Proceeds  allocable to  principal  received
during the calendar month preceding the month of the related  Distribution  Date
in connection with the liquidation of that Loan which have not theretofore  been
used to reduce the Stated Principal Balances of that Loan.

     Class  A-IO  Certificates.  The  Class  A-IO  Certificates  do  not  have a
principal balance and are not entitled to any payments of principal.

     Residual Certificates. The Class R Certificates will remain outstanding for
so long as the trust  fund  exists,  whether or not they are  receiving  current
distributions.   On  each  Distribution   Date,  the  holders  of  the  Class  R
Certificates will be entitled to receive any remaining Distributable Funds after
payment of the other distributions described in "--Distributions," including the
required deposits into the Net WAC Cap Account and the payment, if any, required
to be made to the  holders  of the Class X  Certificates  for that  Distribution
Date.

Overcollateralization

     The weighted  average  Adjusted Net Mortgage Rates of the Group I Loans are
generally  expected to be higher than the Pass-Through Rates on the Class AF and
Class A-IO Certificates, and the weighted average Adjusted Net Mortgage Rates of
the Group II Loans are  generally  expected to be higher  than the  Pass-Through
Rates on the Class AV-1 Certificates.  As a result,  excess interest collections
with respect to the Group I Loans and Group II Loans will be generated  and will
be  applied  with  respect  to  the  Class  AF   Certificates   and  Class  AV-1
Certificates,  respectively,  to the  extent  not used to cover  current  period
losses with respect to Loans in the Applicable  Group, in an amount equal to the
applicable  Distributable Excess Spread, initially to principal distributions on
the relevant class or classes of Certificates. This acceleration feature creates
overcollateralization  (i.e.,  the excess of the Group I Principal  Balance over
the aggregate Class  Certificate  Balance of the Class AF Certificates,  and the
excess of the Group II Principal Balance over the Class  Certificate  Balance of
the Class  AV-1  Certificates).  Once the  Overcollateralization  Target  Amount
relating  to either  the Class AF  Certificates  or Class AV-1  Certificates  is
reached,  and subject to the  provisions  described in the next  paragraph,  the
acceleration  feature with respect to those classes of  Certificates  will cease
until necessary to maintain the applicable Overcollateralization Target Amount.

                                       S-60


     The Pooling and Servicing  Agreement  provides  that,  subject to specified
floors,  caps and  triggers,  the required  level of  overcollateralization  for
either or both loan  groups may  increase or decrease  over time.  Any  increase
would have the effect of  increasing  the  amortization  of the related class or
classes of Offered  Certificates,  while any  decrease  would have the effect of
decreasing  the  amortization  of  the  related  class  or  classes  of  Offered
Certificates.

     The  "Distributable  Excess  Spread"  with  respect  to either the Class AF
Certificates or Class AV-1  Certificates and any Distribution Date is the lesser
of:

          o    excess interest available from the Applicable Group of Loans, and

          o    the  amount,   if  any,   required  to  be  distributed  on  that
               Distribution  Date to satisfy  the  Overcollateralization  Target
               Amount   relating   to  the   applicable   class  or  classes  of
               Certificates on that Distribution Date.

     The  "Overcollateralization  Step-up  Trigger  Event"  shall mean,  for any
Distribution Date, and with respect to either the Class AF Certificates or Class
AV-1 Certificates,  the occurrence of rates of cumulative losses with respect to
the  Applicable  Group  during  particular  periods of time as  specified in the
Pooling and Servicing Agreement.

     The "Overcollateralization Target Amount" means,

          o    with respect to the Class AF Certificates

               o    on any  Distribution  Date  occurring  prior to the Stepdown
                    Date and as long as no Overcollateralization Step-Up Trigger
                    Event  is  in   effect   with   respect   to  the  Class  AF
                    Certificates, an amount equal to the greatest of:

                    o    3.50%     (provided,     however,     that     if    an
                         Overcollateralization   Step-Up  Trigger  Event  is  in
                         effect with respect to the Class AF  Certificates,  the
                         applicable  percentage  shall be 5.50%) of the  Cut-off
                         Date Group I Principal Balance,

                    o    80.00% of the  aggregate  principal  balance of Balloon
                         Loans in Group I with original terms less than or equal
                         to 36 months  which  are 60 or more days  contractually
                         past due (assuming 30 day months)  (including  Loans in
                         foreclosure and REO Properties), and

                    o    the  aggregate  principal  balance of the Group I Loans
                         which  are  90 or  more  days  contractually  past  due
                         (assuming   30  day   months)   (including   Loans   in
                         foreclosure and REO Properties); and

               o    on any Distribution  Date occurring on or after the Stepdown
                    Date and as long as no Overcollateralization Step-Up Trigger
                    Event  is  in   effect   with   respect   to  the  Class  AF
                    Certificates, an amount equal to the greatest of:

                    o    7.00%     (provided,     however,     that     if    an
                         Overcollateralization   Step-Up  Trigger  Event  is  in
                         effect with respect to the Class AF  Certificates,  the
                         applicable  percentage  shall be 11.00%) of the Group I
                         Principal Balance as of that Distribution Date,

                    o    the sum of the  outstanding  principal  balances of the
                         three largest Group I Loans as of that date,

                    o    0.50% of the Cut-off Date Group I Principal Balance,

                                       S-61


                    o    80.00% of the  aggregate  principal  balance of Balloon
                         Loans in Group I with original terms less than or equal
                         to 36 months  which  are 60 or more days  contractually
                         past due (assuming 30 day months)  (including  Loans in
                         foreclosure and REO Properties), and

                    o    the  aggregate  principal  balance of the Group I Loans
                         which  are  90 or  more  days  contractually  past  due
                         (assuming   30  day   months)   (including   Loans   in
                         foreclosure and REO Properties), and

          o    with respect to the Class AV-1 Certificates

               o    on any  Distribution  Date  occurring  prior to the Stepdown
                    Date and as long as no Overcollateralization Step-Up Trigger
                    Event  is  in  effect   with   respect  to  the  Class  AV-1
                    Certificates, an amount equal to the greatest of:

                    o    7.00%     (provided,     however,     that     if    an
                         Overcollateralization   Step-Up  Trigger  Event  is  in
                         effect with respect to the Class AV-1 Certificates, the
                         applicable  percentage  shall be 9.00%) of the  Cut-off
                         Date Group II Principal Balance,

                    o    80.00% of the  aggregate  principal  balance of Balloon
                         Loans in  Group II with  original  terms  less  than or
                         equal  to  36   months   which  are  60  or  more  days
                         contractually   past  due   (assuming  30  day  months)
                         (including  Loans in foreclosure  and REO  Properties),
                         and

                    o    the aggregate  principal  balance of the Group II Loans
                         which  are  90 or  more  days  contractually  past  due
                         (assuming   30  day   months)   (including   Loans   in
                         foreclosure and REO Properties); and

               o    on any Distribution  Date occurring on or after the Stepdown
                    Date and as long as no Overcollateralization Step-Up Trigger
                    Event  is  in  effect   with   respect  to  the  Class  AV-1
                    Certificates, an amount equal to the greatest of:

                    o    14.00%     (provided,     however,     that    if    an
                         Overcollateralization   Step-Up  Trigger  Event  is  in
                         effect with respect to the Class AV-1 Certificates, the
                         applicable  percentage shall be 18.00%) of the Group II
                         Principal Balance as of that Distribution Date,

                    o    the sum of the  outstanding  principal  balances of the
                         three largest Group II Loans as of that date,

                    o    0.50% of the Cut-off Date Group II Principal Balance,

                    o    80.00% of the  aggregate  principal  balance of Balloon
                         Loans in  Group II with  original  terms  less  than or
                         equal  to  36   months   which  are  60  or  more  days
                         contractually   past  due   (assuming  30  day  months)
                         (including  Loans in foreclosure  and REO  Properties),
                         and

                    o    the aggregate  principal  balance of the Group II Loans
                         which  are  90 or  more  days  contractually  past  due
                         (assuming   30  day   months)   (including   Loans   in
                         foreclosure and REO Properties).

                                       S-62


     The "Overcollateralized Amount" for any Distribution Date is

          o    with respect to the Class AF Certificates, the amount, if any, by
               which

               o    the  Group  I  Principal  Balance  on  the  last  day of the
                    immediately preceding Due Period, exceeds

               o    the  aggregate  Class  Certificate  Balance  of the Class AF
                    Certificates  as of  that  Distribution  Date  after  giving
                    effect  to   distributions  to  be  made  on  the  Class  AF
                    Certificates on that Distribution Date, and

          o    with respect to the Class AV-1 Certificates,  the amount, if any,
               by which

               o    the  Group  II  Principal  Balance  on the  last  day of the
                    immediately preceding Due Period, exceeds

               o    the Class Certificate Balance of the Class AV-1 Certificates
                    as  of  that   Distribution  Date  after  giving  effect  to
                    distributions  to be made on the Class AV-1  Certificates on
                    that Distribution Date.

     The "Stepdown Date" means

          o    with respect to the Class AF Certificates, the later to occur of

               o    the   Distribution   Date  in   November   2004   (the  31st
                    Distribution Date), and

               o    the date upon which the Group I  Principal  Balance has been
                    reduced  to  50% of  the  Cut-off  Date  Group  I  Principal
                    Balance, and

          o    with respect to the Class AV-1  Certificates,  the later to occur
               of

               o    the   Distribution   Date  in   November   2004   (the  31st
                    Distribution Date), and

               o    the date upon which the Group II Principal  Balance has been
                    reduced to 50% of the of the Cut-off Date Group II Principal
                    Balance.

Cross-Collateralization Provisions

     The Pooling and Servicing  Agreement  provides for  cross-collateralization
through the  application  of excess  amounts  generated by one group of Loans to
fund  shortfalls  in  Available  Funds for the other group of Loans,  subject to
certain  prior  requirements  of  that  group  of  Loans.  Therefore,  as to any
Distribution  Date,  the  amount,  if any, of the Class AF  Distributable  Funds
remaining after payment of all then applicable  prior  requirements  relating to
the Class AF and Class  A-IO  Certificates  will be used to fund any Class  AV-1
Available  Funds  Shortfall  for such  Distribution  Date.  Likewise,  as to any
Distribution  Date, the amount,  if any, of the Class AV-1  Distributable  Funds
remaining after payment of all then applicable  prior  requirements  relating to
the Class AV-1  Certificates  will be used to fund any Class AF Available  Funds
Shortfall for such  Distribution  Date. The payment of any amounts in respect of
cross-collateralization  will be  applied  in the order  specified  above  under
"--Distributions."

Net WAC Cap Account

     The Pooling and Servicing  Agreement  provides for a reserve fund (the "Net
WAC Cap Account")  which will be established  with an initial deposit of $10,000
on the  Closing  Date and held by the  Trustee for the benefit of the holders of
the Class AF-1 and Class AV-1 Certificates.  To the extent of amounts on deposit
therein,  on each  Distribution  Date  holders  of the Class AF-1 and Class AV-1
Certificates  will be entitled to receive  payments from

                                       S-63


the Net WAC Cap Account equal to any Net WAC Cap  Carryover  applicable to those
classes.  The amount required to be deposited in the Net WAC Cap Account on each
Distribution  Date will equal any Net WAC Cap  Carryover  relating  to the Class
AF-1 and Class AV-1  Certificates for that Distribution Date plus the amount, if
any,  sufficient  to  increase  the amount on deposit in the Net WAC Cap Account
(after giving effect to any payments to be made to the holders of the Class AF-1
and Class AV-1 Certificates  from that account on that date) to $10,000,  to the
extent of funds  available  therefor.  Any  investment  earnings  on  amounts on
deposit in the Net WAC Cap Account  will be paid to (and for the benefit of) the
holders of the Class X Certificates and will not be available to pay any Net WAC
Cap  Carryover.  The Net WAC Cap Account will not be included as an asset of any
REMIC.

The Reserve Fund and the Yield Maintenance Agreement

     On the Closing Date, the Trustee will establish a reserve fund account (the
"Reserve Fund") to cover certain  payments on the Class AV-1  Certificates.  The
Reserve Fund will be an asset of the trust fund but not of any REMIC. Amounts on
deposit in the  Reserve  Fund will be  invested  in  Permitted  Investments.  In
addition,  on the  Closing  Date,  a yield  maintenance  agreement  (the  "Yield
Maintenance  Agreement")  will  be  entered  into  by  Wachovia  Bank,  National
Association, a national banking association, and the Trustee, as trustee for the
benefit of the Certificate  Insurer and the holders of Class AV-1  Certificates.
Pursuant to the Yield  Maintenance  Agreement,  on each  Distribution  Date,  an
amount will be deposited in the Reserve Fund equal to the Reserve Fund  Addition
(as defined below).

     On each  Distribution  Date,  to the  extent  required,  the  Trustee  will
withdraw from available funds in the Reserve Fund an amount  sufficient to cover
the following items, in the following order of priority:

          o    first, to reimburse the Certificate Insurer for any payments made
               to holders of Class AV-1 Certificates under the Policy;

          o    second,  to pay the Interest  Distribution  Amount payable to the
               Class AV-1  Certificates,  to the extent not covered by Available
               Funds (including payments from the Net WAC Cap Account);

          o    third, to pay the Certificate Formula Principal Amount payable to
               the  Class  AV-1  Certificates,  to the  extent  not  covered  by
               Available Funds; and

          o    fourth, to the Certificate Insurer, any I&I Payments with respect
               to the Class AV-1 Certificates then due and owing.

     In addition, if on any Distribution Date, following all other distributions
and  deposits  required  to be made on such  Distribution  Date,  the sum of the
Overcollateralized  Amount relating to the Class AV-1 Certificates (after giving
effect  to  distributions  to be made on the  Class  AV-1  Certificates  on that
Distribution  Date) and the amount in the Reserve Fund is greater than the Class
AV-1 Overcollateralization Target Amount, such excess will be withdrawn from the
Reserve Fund (to the extent of available funds) and paid as follows:

          o    first,  to the Class AV-1  Certificates  to pay any remaining Net
               WAC Cap Carryover relating to the Class AV-1 Certificates, to the
               extent  not  paid  out  of  the  Net  WAC  Cap  Account  on  such
               Distribution Date; and

          o    second, to the holders of the Class X Certificates.


     With respect to any  Distribution  Date,  the "Reserve Fund  Addition" will
equal a monthly  payment  calculated  at a per annum rate equal to the excess of
(1) One-Month  LIBOR  (determined as described above under  "--Determination  of
One-Month  LIBOR"),  over  (2) the  Strike  Price,  on an  amount  equal  to the
Projected  Principal Balance for that Distribution Date. The "Strike Price" will
equal One-Month LIBOR (as agreed upon by both  counterparties)  plus 0.50%.  The
"Projected  Principal  Balance"  will be  determined  pursuant  to the  schedule
attached to this prospectus supplement as Annex II.

                                       S-64


     The Projected  Principal  Balances set forth in Annex II to this prospectus
supplement  are based on a  prepayment  assumption  with respect to the Group II
Loans.  There can be no assurance  that the Group II Loans will pay at this rate
or at any other  rate.  See  "Yield,  Prepayment  and  Maturity  Considerations"
herein.

The Yield Maintenance Agreement Counterparty

     The counterparty to the Yield Maintenance  Agreement will be Wachovia Bank,
National Association,  a national banking association (the "Bank"), a subsidiary
of Wachovia Corporation,  whose principal office is located in Charlotte,  North
Carolina.  Wachovia Corporation had approximately $330.5 billion in total assets
as of December 31, 2001.

     The Bank is a national  banking  association  with its principal  office in
Charlotte,  North Carolina and is subject to examination and primary  regulation
by the Office of the Comptroller of the Currency of the United States.  The Bank
is a commercial bank offering a wide range of banking,  trust and other services
to its  customers.  As of  December  31,  2001,  the Bank had  total  assets  of
approximately $232.8 billion, total net loans and leases of approximately $114.2
billion, total deposits of approximately $147.7 billion and total equity capital
of approximately $16.1 billion.

     The Bank submits  quarterly to the Federal  Deposit  Insurance  Corporation
(the "FDIC")  certain  reports  called  "Consolidated  Reports of Condition  and
Income for a Bank With Domestic and Foreign Offices" (each, a "Call Report", and
collectively,  the "Call Reports").  The publicly available portions of the Call
Reports with  respect to the Bank are on file with the FDIC,  and copies of such
portions of the Call Reports may be obtained  from the FDIC,  Disclosure  Group,
Room F518, 550 17th Street, N.W., Washington, D.C. 20429, at prescribed rates.

     In  1989,  the  United  States  Congress  passed  comprehensive   financial
institutions  legislation known as the Financial  Institutions Reform,  Recovery
and  Enforcement  Act  ("FIRREA").  Pursuant  to the  provisions  of FIRREA,  an
FDIC-insured  financial  institution  sharing  common  ownership  with a  failed
institution can be required to indemnify the FDIC for its losses  resulting from
the insolvency of the failed institution,  even if such  indemnification  causes
the affiliated institution also to become insolvent.  As a result, the Bank, may
under certain  circumstances,  be obligated for the  liabilities  of the banking
subsidiaries of Wachovia Corporation.

     NO BANKING OR OTHER AFFILIATE  CONTROLLED BY WACHOVIA  CORPORATION,  EXCEPT
THE BANK, IS OBLIGATED TO MAKE PAYMENTS UNDER THE YIELD MAINTENANCE AGREEMENT.

     The information  contained in this section relates to and has been obtained
from  the  Bank  and  is  furnished  solely  to  provide  limited   introductory
information  regarding  the  Bank  and does  not  purport  to be  comprehensive.
Information  regarding  the Bank is  qualified  in its  entirety by the detailed
information  appearing in the  documents  and  financial  statements  referenced
above.

     The delivery hereof shall not create any implication that there has been no
change in the affairs of the Bank since the date hereof, or that the information
contained in this section is correct as of any time subsequent to its date.

Certificate Guaranty Insurance Policy

     The following  summary of the terms of the Certificate  Guaranty  Insurance
Policy to be issued by the  Certificate  Insurer (the "Policy") does not purport
to be complete and is qualified in its entirety by reference to the Policy.  You
may obtain a form of the Policy, upon request, from the Depositor.

     Simultaneously  with  the  issuance  of  the  Offered   Certificates,   the
Certificate  Insurer  will  deliver the Policy to the Trustee for the benefit of
the  holders of the Offered  Certificates.  Under the  Policy,  the  Certificate
Insurer  will  irrevocably  and   unconditionally   guarantee  payment  on  each
Distribution  Date to the  Trustee for the benefit of the holders of the Offered
Certificates  the full and complete  payment of Insured  Amounts with respect to
the Offered  Certificates,  calculated in accordance  with the original terms of
the Offered  Certificates  when issued and without  regard to any  amendment  or
modification of the Offered  Certificates or the Pooling and Servicing Agreement
except  amendments or modifications  to which the Certificate  Insurer has given
its prior written consent.

                                       S-65


     The "Insured Amount" for any Distribution Date shall equal any shortfall in
amounts available in the Distribution Account and the Reserve Fund to pay

          o    the  applicable  Interest  Distribution  Amounts  for the related
               Interest Accrual Period, plus

          o    the Guaranteed Principal Distribution Amount, plus

          o    without  duplication of the amount  specified in the  immediately
               preceding bullet, the aggregate Class Certificate  Balance of the
               Offered  Certificates  to the extent unpaid on the Last Scheduled
               Distribution  Date  or  earlier  termination  of the  trust  fund
               pursuant to the terms of the Pooling and Servicing Agreement.

     The "Guaranteed  Principal  Distribution  Amount" for any Distribution Date
shall equal the sum of

          o    the amount,  if any,  by which the  aggregate  Class  Certificate
               Balance  of  the  Class  AF  Certificates  exceeds  the  Group  I
               Principal Balance as of that Distribution Date, plus

          o    the amount, if any, by which the Class Certificate Balance of the
               Class AV-1 Certificates exceeds the Group II Principal Balance as
               of that Distribution Date.

     An Insured Amount with respect to any  Distribution  Date will also include
any Preference  Amount which occurs prior to the related  Determination  Date. A
"Preference   Amount"   means   any   amount   previously   distributed   to   a
certificateholder  that is recoverable  and sought to be recovered as a voidable
preference  by a  trustee  in  bankruptcy  pursuant  to the  Bankruptcy  Code in
accordance  with  a  final  nonappealable  order  of a  court  having  competent
jurisdiction.  The Policy does not cover any Net Interest  Shortfalls or any Net
WAC Cap Carryover.

     The Certificate  Insurer will pay claims under the Policy following Receipt
by the Certificate Insurer of the appropriate notice for payment on the later to
occur of:

          o    12:00 noon,  New York City time,  on the Business  Day  following
               Receipt of the notice for payment, and

          o    12:00  noon,  New York City time,  on the  relevant  Distribution
               Date.

     The terms "Receipt" and "Received," with respect to the Policy, mean actual
delivery to the Certificate  Insurer 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  Received  on the next
succeeding  Business Day. If any notice given under the Policy by the Trustee is
not in proper form or is not properly completed, executed or delivered, it shall
be deemed not to have been Received,  and the Certificate Insurer shall promptly
so advise the Trustee and the Trustee may submit an amended or corrected notice.

     Under the Policy, "Business Day" means any day other than

          o    a Saturday or Sunday, or

          o    a day on which banking  institutions in the City of New York, New
               York, the State of New York or in the city in which the corporate
               trust  office  of the  Trustee  or  the  Certificate  Insurer  is
               located, are authorized or obligated by law or executive order to
               be closed.

The Certificate  Insurer's  obligations  under the Policy to pay Insured Amounts
will be deemed to be  discharged  to the  extent  funds are  transferred  to the
Trustee as  provided  in the  Policy,  whether or not those  funds are  properly
applied by the Trustee.

     The Certificate  Insurer will be subrogated to the rights of the holders of
the Offered  Certificates  to receive  payments of principal  and  interest,  as
applicable,  with respect to  distributions  on the Offered  Certificates to the
extent of any payment by the Certificate Insurer under the Policy. To the extent
the Certificate Insurer pays Insured

                                       S-66


Amounts, either directly or indirectly, as by paying through the Trustee, to the
holders of the Offered Certificates,  the Certificate Insurer will be subrogated
to the rights of the holders of the Offered  Certificates,  as applicable,  with
respect  to those  Insured  Amounts  and shall be  deemed  to the  extent of the
payments so made to be a registered holder of Offered  Certificates for purposes
of payment.

     Claims under the Policy are direct unsecured and unsubordinated obligations
of the Certificate  Insurer,  and will rank equally with any other unsecured and
unsubordinated  obligations of the Certificate  Insurer. The terms of the Policy
cannot be modified, altered or affected by any other agreement or instrument, or
by the merger,  consolidation or dissolution of the Depositor. The Policy by its
terms  may not be  canceled  or  revoked  prior to  distribution  in full of all
Insured Amounts payable under the Policy.  The Policy is governed by the laws of
the State of New York.

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

     To the fullest extent permitted by applicable law, the Certificate  Insurer
agrees  under the Policy  not to assert,  and  waives,  for the  benefit of each
holder of Offered Certificates,  all its rights whether acquired by subrogation,
assignment  or  otherwise,  to the extent that those  rights and defenses may be
available to the Certificate  Insurer to avoid payment of its obligations  under
the Policy in accordance with the express provisions of the Policy.

Rights  and  Obligations  of the  Certificate  Insurer  under  the  Pooling  and
Servicing Agreement

     Pursuant  to the terms of the Pooling and  Servicing  Agreement,  unless an
Certificate  Insurer Default exists, the Certificate Insurer will be entitled to
exercise  the rights of the  holders of the  Offered  Certificates,  without the
consent of those certificateholders, and the holders of the Offered Certificates
may exercise those rights only with the prior written consent of the Certificate
Insurer.  Either a continuance of any failure by the Certificate Insurer to make
a  required  payment  under  the  Policy or the  existence  of a  proceeding  in
bankruptcy by or against the Certificate Insurer will constitute an "Certificate
Insurer Default." See "--Voting Rights."

     The Pooling and Servicing  Agreement  requires,  on each Distribution Date,
the Trustee,  on behalf of the Depositor,  to pay to the  Certificate  Insurer a
premium with respect to the Policy (the "Certificate Insurer's Monthly Premium")
out of  Distributable  Funds.  In addition,  under the  Insurance  and Indemnity
Agreement  to be  executed  by the  Depositor,  Equity One (as both a Seller and
Servicer),  the Certificate Insurer and the Trustee,  the Certificate Insurer is
entitled to receive payments out of Distributable Funds pursuant to the priority
of payments set forth under  "--Priority of  Distributions  Among  Certificates"
(or,  in  some  instances,  directly  from  the  Depositor  or  Equity  One)  in
reimbursement  for any Insured  Amounts,  together with interest  thereon if not
repaid immediately,  paid by the Certificate Insurer under the Policy as well as
some  of the  expenses  of the  Certificate  Insurer  and  its  counsel,  and in
satisfaction of any indemnification  obligations owed to the Certificate Insurer
(collectively, any "I&I Payments").

Optional Purchase of Defaulted Loans

     The Servicer may, at its option, purchase from the trust fund any Loan that
is  contractually  past due  (assuming  30 day  months) in payment by 91 days or
more.  Any  purchase  shall be at a price equal to 100% of the Stated  Principal
Balance of the Loan plus accrued  interest  thereon at the  applicable  mortgage
rate, less the Servicing Fee Rate, from the date through which interest was last
paid by the related borrower or advanced,  and not reimbursed,  to the first day
of the month in which that amount is to be distributed.

Optional Termination

     On any Distribution  Date on which the Pool Principal  Balance is less than
10% of the Cut-off Date Pool Principal Balance (an "Optional Termination Date"),
the Servicer will have the option to purchase,  in whole,  the Loans and the REO
Property,  if any,  remaining  in the trust  fund  and,  thereby,  effect  early
retirement of the Certificates. In the event the Servicer exercises this option,
the purchase price distributed with respect to the Offered Certificates will be

                                       S-67


          o    with respect to the Class AF and Class AV-1 Certificates, 100% of
               their then outstanding principal balance, and

          o    with respect to the Offered Certificates, the sum of:

               o    any accrued and unpaid  interest on the applicable  class of
                    Certificates at the applicable  Pass-Through Rate (including
                    any Unpaid Interest  Amounts) through the Distribution  Date
                    on  which  the  Servicer  effects  early  retirement  of the
                    Certificates, and

               o    any accrued and unpaid Net WAC Cap Carryover payable to that
                    class of Certificates as of that Distribution Date.

Distributions on the Certificates in respect of any optional termination will be
paid to the Certificates as described in "--Principal" and "--Interest."

The Trustee

     JPMorgan  Chase Bank will be the Trustee  under the  Pooling and  Servicing
Agreement.  The  Depositor,  the  Servicer  and the Sellers may  maintain  other
banking  relationships  in the ordinary  course of business with JPMorgan  Chase
Bank.  Offered  Certificates may be surrendered at the corporate trust office of
the Trustee  located at 450 West 33rd  Street,  14th Floor,  New York,  New York
10001,  Attention:  Institutional Trust Services, or at any other addresses that
the Trustee may designate from time to time.

Voting Rights

     With  respect  to any date of  determination,  the Class AF and Class  AV-1
Certificates  shall be allocated  99% of all "Voting  Rights" and the Class A-IO
Certificates  shall be  allocated  1% of all Voting  Rights.  The Voting  Rights
allocated  to each  class  of the  Class  AF  Certificates  and the  Class  AV-1
Certificates shall be the fraction,  expressed as a percentage, the numerator of
which is the Class  Certificate  Balance of that class then  outstanding and the
denominator of which is the aggregate Stated Principal Balance of the Loans then
outstanding.  The Voting Rights allocated to each class of Certificates shall be
allocated  among all  holders  of the  class in  proportion  to the  outstanding
principal balance or notional amount of those Certificates. Unless a Certificate
Insurer Default exists, the Certificate Insurer will be entitled to exercise the
rights of the holders of the Offered Certificates.  The Class X Certificates and
the Class R Certificates will not have any Voting Rights.

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

General

     The  effective  yield to the  holders of the Offered  Certificates  will be
lower than the yield otherwise produced by the applicable rate at which interest
is passed through to those holders and the purchase price of those  Certificates
because  monthly  distributions  will not be payable to those  holders until the
25th day, or, if that day is not a business day, the following  business day, of
the month  following the month in which interest  accrues on the Loans,  without
any additional  distribution of interest or earnings  thereon in respect of that
delay.

     Delinquencies  on the Loans  that are not  advanced  by or on behalf of the
Servicer,  because those advances would be nonrecoverable,  may adversely affect
the yield on the Offered Certificates.  If the Certificate Insurer fails to make
payments required under the Policy,  shortfalls resulting from delinquencies not
so advanced may be borne by the Offered Certificates.  In addition, Net Interest
Shortfalls are not covered by the Policy and,  therefore,  will adversely affect
the yields on the Offered Certificates.

Prepayment Considerations and Risks

     The rate of principal  payments and the aggregate  amount of  distributions
on, and the yield to maturity  of, the Offered  Certificates  will be related to
the rate and  timing  of  payments  of  principal  on the  Loans in Group I with

                                       S-68


respect to the Class AF  Certificates  and the Loans in Group II with respect to
the Class AV-1 Certificates. The rate of principal payments on the Loans will in
turn be affected by the  amortization  schedules of the Loans and by the rate of
principal  prepayments,  including for this purpose  prepayments  resulting from
refinancing,   liquidations   of  the   Loans  due  to   defaults,   casualties,
condemnations  and  repurchases  by a Seller or the  Servicer.  The Loans may be
prepaid by the  borrowers at any time,  many without a prepayment  penalty.  The
Loans are subject to the due-on-sale  provisions  included therein. In addition,
the Servicer and its  affiliates  periodically  conduct  telemarketing  and mass
mailings to their existing customers with respect to the refinancing of existing
mortgage loans.  Although these marketing efforts are not specifically  directed
to customers who have mortgage loans included in a trust fund,  these  customers
may receive the  marketing  materials  as part of a broader  mailing,  which may
result in an increase in the rate of prepayments of mortgage loans included in a
trust fund through refinancings. See "The Mortgage Pool."

     Prepayments,  liquidations  and  purchases  of  the  Loans,  including  any
optional  purchase  by  the  Servicer  of a  defaulted  Loan  and  any  optional
repurchase of the  remaining  Loans in connection  with the  termination  of the
trust   fund,   in  each   case  as   described   under   "Description   of  the
Certificates--Optional    Purchase   of   Defaulted   Loans"   and   "--Optional
Termination,"  will  result in  distributions  on the  Offered  Certificates  of
principal  amounts that would otherwise be distributed  over the remaining terms
of the Loans. Since the rate of payment of principal of the Loans will depend on
future  events and a variety of factors,  no  assurance  can be given as to that
rate or the rate of  principal  prepayments.  The  extent  to which the yield to
maturity of a class of Offered  Certificates may vary from the anticipated yield
will depend upon the degree to which that Offered  Certificate is purchased at a
discount or premium,  and the degree to which the timing of payments  thereon is
sensitive  to  prepayments,  liquidations  and  purchases  of the  Loans  in the
Applicable Group.  Further, you should consider the risk that, in the case of an
Offered Certificate  purchased at a discount,  a slower than anticipated rate of
principal  payments,  including  prepayments,  on Loans in the Applicable  Group
could  result  in you  receiving  an  actual  yield  that  is  lower  than  your
anticipated yield. In the case of an Offered Certificate purchased at a premium,
a faster  than  anticipated  rate of  principal  payments  could  result  in you
receiving an actual yield that is lower than your anticipated yield.

     The rate of principal payments, including prepayments, on pools of mortgage
loans may vary  significantly  over time and may be  influenced  by a variety of
economic,  geographic, social and other factors, including changes in borrowers'
housing  needs,  job  transfers,  unemployment,  borrowers'  net  equity  in the
mortgaged properties and servicing decisions. In general, if prevailing interest
rates were to fall  significantly  below the  mortgage  rates on the Loans,  the
Loans could be subject to higher  prepayment  rates than if prevailing  interest
rates were to remain at or above the mortgage rates on the Loans. Conversely, if
prevailing interest rates were to rise significantly, the rate of prepayments on
the Loans would generally be expected to decrease. No assurances can be given as
to the rate of  prepayments  on the Loans in stable or  changing  interest  rate
environments.

     The timing of changes in the rate of prepayments on Loans in the Applicable
Group may  significantly  affect  your  actual  yield to  maturity,  even if the
average rate of  principal  payments is  consistent  with your  expectation.  In
general,  the earlier a prepayment  of principal on the Loans in the  Applicable
Group  occurs,  the greater the effect on your yield to maturity.  The effect on
your yield as a result of principal payments occurring at a rate higher or lower
than the rate that you anticipated during the period  immediately  following the
issuance  of the Offered  Certificates  may not be offset by a  subsequent  like
decrease or increase in the rate of principal payments.

The Pass-Through Rates

     The Pass-Through  Rate for each class of Offered  Certificates,  other than
the Class A-IO  Certificates,  is subject to an applicable Net WAC Cap. If Loans
in the Applicable  Group bearing  higher  mortgage rates were to prepay at rates
faster than Loans in the Applicable Group with lower mortgage rates, the Net WAC
Cap relating to your class of  Certificates  would be lower than otherwise would
be the case. Although the holders of Class AF-1 and Class AV-1 Certificates will
be entitled to receive the related Net WAC Cap Carryover to the extent funds are
available  for that purpose as  described  and in the priority set forth in this
prospectus  supplement,  there is no  assurance  that  sufficient  funds will be
available.   The  Policy  does  not  cover,  and  the  ratings  of  the  Offered
Certificates  do not address the  likelihood  of, the payment of any Net WAC Cap
Carryover.

     The  yield to  investors  in the Class  AF-1  Certificates  and Class  AV-1
Certificates  will be sensitive to, among other  things,  the level of One-Month
LIBOR and the level of the index rate  applicable to the Group II Loans.  All of
the Group II Loans are 2/28 or 3/27  Loans,  which will bear  interest  at fixed
mortgage rates for 24 months and

                                       S-69


36 months, respectively,  after origination of the Group II Loans. Although each
of the Group II Loans bears interest at an adjustable rate, this rate is subject
to a minimum rate, a maximum rate and a periodic  rate cap. If Six-Month  LIBOR,
the  index  rate  for  the  Group  II  Loans,  increases  substantially  between
Adjustment  Dates,  the adjusted  mortgage rate on the related Group II Loan may
not equal Six-Month LIBOR plus the related gross margin due to the constraint of
the caps. In this event,  the related mortgage rate will be less than would have
been the case in the  absence  of the  caps.  In  addition,  the  mortgage  rate
applicable  to any  Adjustment  Date will be based on Six-Month  LIBOR as of the
Adjustment  Date.  Thus, if the value of Six-Month LIBOR with respect to a Group
II Loan rises, the lag in time before the corresponding  mortgage rate increases
will,  all other things being equal,  slow the upward  adjustment of the Net WAC
Cap.  Furthermore,  Group II Loans that have not reached their first  Adjustment
Date are more likely to be subject to the applicable  periodic rate cap on their
first  Adjustment  Date. See "The Mortgage Pool" in this prospectus  supplement.
Although the holders of Class AF-1 and Class AV-1  Certificates will be entitled
to receive the related Net WAC Cap  Carryover to the extent funds are  available
for that purpose as described  and in the priority set forth in this  prospectus
supplement,  there is no assurance that sufficient funds will be available.  The
Policy  does not cover,  and the  ratings  on the  Offered  Certificates  do not
address the likelihood of, payment of any Net WAC Cap Carryover.

     Although  the  mortgage  rates  on  the  Group  II  Loans  are  subject  to
adjustment,  the mortgage rates adjust less  frequently than One-Month LIBOR and
adjust by  reference  to Six-Month  LIBOR.  Changes in  One-Month  LIBOR may not
correlate  with changes in  Six-Month  LIBOR and either may not  correlate  with
prevailing  interest  rates. It is possible that an increased level of One-Month
LIBOR  could occur  simultaneously  with a lower  level of  prevailing  interest
rates,  which would be expected to result in faster  prepayments,  thus reducing
the weighted average life of the Class AV-1 Certificates.

Yield Sensitivity of the Class A-IO Certificates

     As the owner of interest-only  strip  securities,  the holders of the Class
A-IO  Certificates  will be entitled to receive  monthly  distributions  only of
interest,  as described  in this  prospectus  supplement.  Because they will not
receive  any  distributions  of  principal,   the  holders  of  the  Class  A-IO
Certificates  will generally be affected by prepayments,  liquidations and other
dispositions,   including  optional  purchases   described  in  this  prospectus
supplement,  of the Loans to a greater  degree  than  holders of the Class AF or
Class AV-1  Certificates.  However,  except in the case of very rapid prepayment
rates, the Notional Amount will not decline.  Thus, the yield sensitivity of the
Class A-IO  Certificates is likely to be more stable than if the Notional Amount
were  calculated  based on the  amortization  of the underlying  Loans directly.
However,  there can be no assurance  that this will be the case.  Holders of the
Class A-IO  Certificates  will not be  entitled to any  distributions  after the
Distribution Date in April 2004.

Weighted Average Lives of the Offered Certificates

     The weighted  average life of an Offered  Certificate  is determined by (1)
multiplying  the amount of the net reduction,  if any, of the Class  Certificate
Balance of that  Certificate  on each  Distribution  Date by the number of years
from the date of issuance to that Distribution Date, (2) summing the results and
(3)  dividing the sum by the  aggregate  amount of the net  reductions  in Class
Certificate Balance of that Certificate referred to in clause (1).

     For a discussion  of the factors that may  influence  the rate of payments,
including prepayments, of the Loans, see "--Prepayment Considerations and Risks"
herein and "Prepayment and Yield Considerations" in the prospectus.

     In general,  the weighted average lives of the Offered Certificates will be
shortened if the level of prepayments  of principal of the  Applicable  Group of
Loans increases. However, the weighted average lives of the Offered Certificates
will depend upon a variety of other factors, including,  without limitation, the
timing of changes in the rate of  principal  payments,  changes in the  interest
rate environment and delays in realizing on REO Properties.

     The interaction of the foregoing  factors may have different effects on the
Offered  Certificates  at  different  times  during  the  life  of  each  class.
Accordingly,  no assurance can be given as to the weighted  average life of each
class of Offered Certificates.  Further, to the extent the price of any class of
Offered  Certificates  represents  a discount or premium to its  original  Class
Certificate  Balance,  variability in the weighted average life of that class of

                                       S-70


Certificates will result in variability in its yield to maturity. For an example
of how the weighted average life of the Offered  Certificates may be affected at
various constant percentages of Prepayment Assumption,  see "--Decrement Tables"
below.

Structuring Assumptions

     Unless  otherwise  specified,   the  information  in  the  tables  in  this
prospectus  supplement  has been prepared on the basis of the following  assumed
characteristics   of  the  Loans  and  the  following   additional   assumptions
(collectively, the "Structuring Assumptions"):

          o    the  Group  I Loans  consist  of 6 loans  with  initial  payments
               commencing  during the first  Interest  Accrual  Period  with the
               following characteristics:

                                  GROUP I LOANS




                                               Original Term         Original Amortization          Remaining Term
Principal Balance       Mortgage Rate       to Maturity (months)         Term (months)           to Maturity (months)
- -----------------       -------------       --------------------         -------------           --------------------
                                                                                          
        $1,163,800.93          9.787%               120                       120                        117
        19,262,949.30          9.395                180                       180                        177
        12,865,846.91          8.760                240                       240                        237
           183,937.40          8.250                300                       300                        297
        66,760,990.78          8.562                360                       360                        357
        89,745,351.98          8.925                171                       352                        168


          o    the  Group II Loans  consist  of 8 loans  with  initial  payments
               commencing  during the first  Interest  Accrual  period  with the
               characteristics set forth on page S-72.



                                       S-71


                                 GROUP II LOANS




                                                                 Remaining                Months to
                                  Original       Original         Term to                    Next
                       Mortgage    Term to     Amortization      Maturity      Gross      Adjustment    Initial
Principal Balance        Rate     Maturity     Term (month)      (months)      Margin        Date       Rate Cap
- -----------------        ----     --------     ------------      --------      ------        ----       --------
                                                                                     
        $124,175.07      7.990%      180            180             178        6.990%         22         2.000%
         115,000.00      8.990       240            240             240        6.990          24         2.000
      39,327,419.18      9.018       360            360             357        7.745          21         2.000
         262,801.92      7.500       360            360             358        6.875          22         2.000
      54,522,460.65      8.371       360            360             358        5.533          22         3.000
       2,365,775.65      9.066       360            360             357        7.193          32         2.000
          80,661.27      8.990       360            360             358        8.000          34         2.000
         772,413.02      8.895       360            360             354        6.740          26         3.000


                                                                               Mortgage
                                     Maximum       Minimum                       Rate
                        Periodic     Mortgage      Mortgage                    Adjustment
Principal Balance       Rate Cap       Rate          Rate          Index        Frequency
- -----------------       --------       ----          ----          -----        ---------
                                                               
        $124,175.07      1.000%       14.990%       7.990%      6-Month LIBOR    6 months
         115,000.00      1.000        15.990        8.990       6-Month LIBOR    6 months
      39,327,419.18      1.000        15.686        8.987       6-Month LIBOR    6 months
         262,801.92      2.000        13.500        7.500       6-Month LIBOR    6 months
      54,522,460.65      1.500        14.405        8.370       6-Month LIBOR    6 months
       2,365,775.65      1.000        15.881        9.066       6-Month LIBOR    6 months
          80,661.27      2.000        14.990        8.990       6-Month LIBOR    6 months
         772,413.02      1.500        15.710        8.895       6-Month LIBOR    6 months



                                       S-72


          o    One-Month  LIBOR and Six-Month LIBOR remain constant at 1.86% and
               2.16%, respectively,

          o    The  Servicing  Fee Rate is 0.50% per annum and the Trustee's fee
               is 0.02% per annum,

          o    the Loans prepay at the  specified  constant  percentages  of the
               Prepayment Assumption,

          o    no Loan is ever delinquent and no Loan ever defaults,

          o    there are no Net  Interest  Shortfalls  and all  prepayments  are
               prepays in full and include 30 days interest thereon,

          o    the initial  Class  Certificate  Balance of each class of Offered
               Certificates is as set forth on the cover page hereof,

          o    interest accrues on the Offered  Certificates at the Pass-Through
               Rate set forth on the cover page  hereof and as  described  under
               "Description of the Certificates--Interest,"

          o    distributions in respect of the Offered Certificates are received
               in cash on the 25th day of each month  commencing in the calendar
               month following the Closing Date,

          o    the Closing Date of the sale of the Offered  Certificates  is the
               date set forth under "Summary of Terms--Closing Date," and

          o    only  where  indicated,  the  Servicer  exercises  the  option to
               repurchase the Loans described  herein under  "Description of the
               Certificates--Optional  Termination"  at  the  earliest  possible
               date.

While it is assumed  that each of the Loans  prepays at the  specified  constant
percentages  of the  Prepayment  Assumption,  this is not likely to be the case.
Moreover,  discrepancies  may exist  between the  characteristics  of the actual
Loans which will be  delivered to the Trustee and  characteristics  of the Loans
used in preparing the tables herein.

     Prepayments  of  mortgage  loans  commonly  are  measured   relative  to  a
prepayment  standard or model. The model used in this prospectus  supplement for
the Group I Loans is the  Standard  Prepayment  Assumption  ("SPA")  and for the
Group II Loans is a constant  prepayment  rate ("CPR" and together with SPA, the
"Prepayment  Assumption"),  which  represents an assumed rate of prepayment each
month of the then outstanding principal balance of a pool of new mortgage loans.
The Prepayment Assumption does not purport to be either a historical description
of the  prepayment  experience of any pool of mortgage  loans or a prediction of
the anticipated rate of prepayment of any pool of mortgage loans,  including the
Loans.  100% of the  Prepayment  Assumption  with  respect  to the Group I Loans
assumes prepayment rates of 4.00% per annum of the then unpaid principal balance
of the Group I Loans in the first  month of the life of the Group I Loans and an
additional  1.727%  (precisely  19/11%) per annum in each month  thereafter (for
example,  5.727% per annum in the second month) until the 12th month.  Beginning
in the 12th  month and in each month  thereafter  during the life of the Group I
Loans, 100% of the Prepayment  Assumption assumes a constant  prepayment rate of
23.000%  per  annum.  100%  of the  Prepayment  Assumption  assumes  a  constant
prepayment  rate  of  28.000%  per  annum  for the  Group  II  Loans.  0% of the
Prepayment  Assumption  assumes  no  prepayments.  There  is no  assurance  that
prepayments will occur at any rate of the Prepayment  Assumption or at any other
rate.

Decrement Tables

     The  following  tables  indicate  the  percentages  of  the  initial  Class
Certificate Balances of the Offered Certificates that would be outstanding after
each of the  dates  shown at  various  constant  percentages  of the  Prepayment
Assumption  and  the  corresponding   weighted  average  lives  of  the  Offered
Certificates.  The tables  have been  prepared  on the basis of the  Structuring
Assumptions.   It  is  not  likely   that  the  Loans  will  have  the   precise
characteristics  described  herein  or that all of the  Loans  will  prepay at a
constant  percentage  of  the  Prepayment  Assumption.   Moreover,  the  diverse
remaining  terms to  maturity  of the  Loans  could  produce  slower  or  faster
principal  distributions than indicated in the tables,  which have been prepared
using the specified constant

                                       S-73


percentages of the Prepayment Assumption, even if the remaining term to maturity
of the Loans is  consistent  with the  remaining  term to  maturity of the Loans
specified in the Structuring Assumptions.




                             Class AF-1 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------
        Date               0%            50%           75%           100%          125%           150%
- ------------------------------------------------------------------------------------------------------------
                                                                                
      Initial             100            100           100            100           100           100
     4/25/2003             90            72             63            53            44             35
     4/25/2004             88            47             29            11             0             0
     4/25/2005             85            26             2              0             0             0
     4/25/2006             82             8             0              0             0             0
     4/25/2007             78             0             0              0             0             0
     4/25/2008             74             0             0              0             0             0
     4/25/2009             70             0             0              0             0             0
     4/25/2010             66             0             0              0             0             0
     4/25/2011             61             0             0              0             0             0
     4/25/2012             56             0             0              0             0             0
     4/25/2013             50             0             0              0             0             0
     4/25/2014             44             0             0              0             0             0
     4/25/2015             37             0             0              0             0             0
     4/25/2016             0              0             0              0             0             0

Weighted Average
Life to Maturity
(Years)**                 9.46          2.04           1.46          1.15          0.96           0.83

Weighted Average
Life to Call
(Years)**                 9.46          2.04           1.46          1.15          0.96           0.83

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


**Determined  as  specified  under  "--Weighted  Average  Lives  of the  Offered
Certificates."

                                       S-74


                             Class AF-2 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------
        Date               0%            50%           75%           100%          125%           150%
- ------------------------------------------------------------------------------------------------------------
                                                                                
      Initial             100            100           100            100           100           100
     4/25/2003            100            100           100            100           100           100
     4/25/2004            100            100           100            100           86             43
     4/25/2005            100            100           100            46             0             0
     4/25/2006            100            100            44             0             0             0
     4/25/2007            100            75             0              0             0             0
     4/25/2008            100            37             0              0             0             0
     4/25/2009            100             4             0              0             0             0
     4/25/2010            100             0             0              0             0             0
     4/25/2011            100             0             0              0             0             0
     4/25/2012            100             0             0              0             0             0
     4/25/2013            100             0             0              0             0             0
     4/25/2014            100             0             0              0             0             0
     4/25/2015            100             0             0              0             0             0
     4/25/2016             0              0             0              0             0             0

Weighted Average
Life to Maturity
(Years)**                13.99          5.71           3.95          3.00          2.40           1.98

Weighted Average
Life to Call
(Years)**                13.99          5.71           3.95          3.00          2.40           1.98

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Offered
Certificates."

                                       S-75


                             Class AF-3 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------
        Date               0%            50%           75%           100%          125%           150%
- ------------------------------------------------------------------------------------------------------------
                                                                                
      Initial             100            100           100            100           100           100
     4/25/2003            100            100           100            100           100           100
     4/25/2004            100            100           100            100           100           100
     4/25/2005            100            100           100            100           97             61
     4/25/2006            100            100           100            86            44             11
     4/25/2007            100            100            97            46             7             0
     4/25/2008            100            100            64            15             0             0
     4/25/2009            100            100            36             0             0             0
     4/25/2010            100            78             14             0             0             0
     4/25/2011            100            56             0              0             0             0
     4/25/2012            100            37             0              0             0             0
     4/25/2013            100            20             0              0             0             0
     4/25/2014            100             5             0              0             0             0
     4/25/2015            100             0             0              0             0             0
     4/25/2016             72             0             0              0             0             0
     4/25/2017             61             0             0              0             0             0
     4/25/2018             54             0             0              0             0             0
     4/25/2019             47             0             0              0             0             0
     4/25/2020             39             0             0              0             0             0
     4/25/2021             30             0             0              0             0             0
     4/25/2022             21             0             0              0             0             0
     4/25/2023             14             0             0              0             0             0
     4/25/2024             6              0             0              0             0             0
     4/25/2025             0              0             0              0             0             0

Weighted Average
Life to Maturity
(Years)**                17.08          9.48           6.61          4.99          3.97           3.26

Weighted Average
Life to Call
(Years)**                17.08          9.48           6.61          4.99          3.97           3.26

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Offered
Certificates."


                                       S-76


                             Class AF-4 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------
        Date               0%            50%           75%           100%          125%           150%
- ------------------------------------------------------------------------------------------------------------
                                                                                
      Initial             100            100           100            100           100           100
     4/25/2003            100            100           100            100           100           100
     4/25/2004            100            100           100            100           100           100
     4/25/2005            100            100           100            100           100           100
     4/25/2006            100            100           100            100           100           100
     4/25/2007            100            100           100            100           100            73
     4/25/2008            100            100           100            100           76             47
     4/25/2009            100            100           100            89            53             29
     4/25/2010            100            100           100            67            36             18
     4/25/2011            100            100            94            50            24             10
     4/25/2012            100            100            76            37            16             5
     4/25/2013            100            100            61            27            10             2
     4/25/2014            100            100            48            19             6             *
     4/25/2015            100            90             38            13             3             0
     4/25/2016            100            35             12             2             0             0
     4/25/2017            100            28             8              1             0             0
     4/25/2018            100            23             6              0             0             0
     4/25/2019            100            19             4              0             0             0
     4/25/2020            100            15             2              0             0             0
     4/25/2021            100            12             1              0             0             0
     4/25/2022            100             9             *              0             0             0
     4/25/2023            100             7             0              0             0             0
     4/25/2024            100             5             0              0             0             0
     4/25/2025             98             3             0              0             0             0
     4/25/2026             86             2             0              0             0             0
     4/25/2027             74             1             0              0             0             0
     4/25/2028             61             0             0              0             0             0
     4/25/2029             47             0             0              0             0             0
     4/25/2030             30             0             0              0             0             0
     4/25/2031             12             0             0              0             0             0
     4/25/2032             0              0             0              0             0             0

Weighted Average
Life to Maturity
(Years)**                26.59          15.21         12.13          9.64          7.78           6.38

Weighted Average
Life to Call
(Years)**                26.28          13.80         10.31          7.75          6.14           4.96

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


* Less than 1% but greater than 0.
**  Determined  as  specified  under  "--Weighted  Average  Lives of the Offered
Certificates."

                                       S-77


                             Class AV-1 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------
        Date               0%            50%           75%           100%          125%           150%
- ------------------------------------------------------------------------------------------------------------
                                                                                
      Initial             100            100           100           100            100           100
     4/25/2003             93            80            73             66            60             53
     4/25/2004             91            66            54             44            35             26
     4/25/2005             91            55            41             31            23             16
     4/25/2006             90            46            32             22            15             9
     4/25/2007             89            39            25             16            10             5
     4/25/2008             88            33            20             11             6             3
     4/25/2009             86            28            15             8              4             2
     4/25/2010             85            24            12             6              2             1
     4/25/2011             84            20             9             4              1             *
     4/25/2012             82            17             7             3              1             0
     4/25/2013             80            14             6             2              *             0
     4/25/2014             78            12             4             1              0             0
     4/25/2015             76            10             3             1              0             0
     4/25/2016             74             8             2             *              0             0
     4/25/2017             72             7             2             *              0             0
     4/25/2018             69             6             1             0              0             0
     4/25/2019             66             5             1             0              0             0
     4/25/2020             63             4             1             0              0             0
     4/25/2021             59             3             *             0              0             0
     4/25/2022             56             3             *             0              0             0
     4/25/2023             51             2             0             0              0             0
     4/25/2024             47             1             0             0              0             0
     4/25/2025             42             1             0             0              0             0
     4/25/2026             37             1             0             0              0             0
     4/25/2027             32             *             0             0              0             0
     4/25/2028             27             *             0             0              0             0
     4/25/2029             20             0             0             0              0             0
     4/25/2030             14             0             0             0              0             0
     4/25/2031             6              0             0             0              0             0
     4/25/2032             0              0             0             0              0             0

Weighted Average
Life to Maturity
(Years)**                19.02          5.36          3.61           2.65          2.05           1.63

Weighted Average
Life to Call
(Years)**                18.86          4.98          3.41           2.51          1.95           1.55

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



* Less than 1% but greater than 0.
**  Determined  as  specified  under  "--Weighted  Average  Lives of the Offered
Certificates."

                                       S-78


Last Scheduled Distribution Date

     The "Last  Scheduled  Distribution  Date"  for the Class AF and Class  AV-1
Certificates is the Distribution  Date in October of 2032 and for the Class A-IO
Certificates  is the  Distribution  Date in April of  2004.  The Last  Scheduled
Distribution  Date  for  the  Class  AF  and  Class  AV-1  Certificates  is  the
Distribution  Date in the seventh month following the latest scheduled  maturity
date for any of the Loans.  The Last Scheduled  Distribution  Date for the Class
A-IO  Certificates is the Distribution  Date on which the Notional Amount of the
Class A-IO  Certificates is reduced to zero.  Since the rate of distributions in
reduction  of the Class  Certificate  Balance of each of the classes of Class AF
and  Class  AV-1  Certificates  will  depend on the rate of  payment,  including
prepayments, of the Loans in the Applicable Group, the Class Certificate Balance
of any or all of the  classes of Class AF and Class AV-1  Certificates  could be
reduced  to  zero  significantly  earlier  or  later  than  the  Last  Scheduled
Distribution  Date.  The rate of  payments  on the  Loans  will  depend on their
particular characteristics, as well as on prevailing interest rates from time to
time and other economic factors,  and no assurance can be given as to the actual
payment   experience  of  the  Loans.   See  "Yield,   Prepayment  and  Maturity
Considerations--Prepayment  Considerations  and Risks" and  "--Weighted  Average
Lives  of  the  Offered   Certificates"   herein  and   "Prepayment   and  Yield
Considerations" in the prospectus.

                             THE CERTIFICATE INSURER

     The following information has been supplied by the Certificate Insurer, for
inclusion  in  this  prospectus  supplement.  No  representation  is made by the
Depositor,  the Servicer,  the Sellers,  the Trustee,  the Underwriter or any of
their affiliates as to the accuracy or completeness of this information.

     The   Certificate   Insurer  is  a   Wisconsin-domiciled   stock  insurance
corporation  regulated  by the Office of the  Commissioner  of  Insurance of the
State of  Wisconsin  and  licensed to do business in 50 states,  the District of
Columbia,  the  Commonwealth  of  Puerto  Rico and the  Territory  of Guam.  The
Certificate  Insurer  primarily  insures  newly-issued  municipal and structured
finance  obligations.  The Certificate  Insurer is a wholly-owned  subsidiary of
Ambac  Financial  Group,  Inc.  (formerly,  AMBAC  Inc.),  a 100%  publicly-held
company.  Moody's Investors Service, Inc., Standard & Poor's Ratings Services, a
division of The McGraw-Hill Companies, Inc. and Fitch Ratings have each assigned
a triple-A financial strength rating to the Certificate Insurer.

     The  consolidated  financial  statements  of the  Certificate  Insurer  and
subsidiaries  as of December  31, 2001 and December 31, 2000 and for each of the
years in the  three-year  period ended  December 31, 2001 prepared in accordance
with accounting  principles  generally accepted in the United States of America,
included in the Annual Report on Form 10-K of Ambac Financial Group, Inc. (which
was filed  with the  Securities  and  Exchange  Commission  on March  26,  2002;
Securities and Exchange Commission File Number 1-10777),  and Current Reports on
Form 8-K filed with the Securities  and Exchange  Commission on January 25, 2002
and April 18,  2002,  as they  related to the  Certificate  Insurer,  are hereby
incorporated by reference into this prospectus supplement and shall be deemed to
be a part hereof.  Any statement  contained in a document  incorporated  in this
prospectus  supplement  by  reference  shall be modified or  superseded  for the
purposes of this prospectus  supplement to the extent that a statement contained
in this prospectus  supplement by reference in this  prospectus  supplement also
modifies or supersedes  the  statement.  Any statement so modified or superseded
shall not be deemed,  except as so modified or superseded,  to constitute a part
of this prospectus supplement.

     All  financial  statements  of the  Certificate  Insurer  and  subsidiaries
included in documents filed by Ambac Financial  Group,  Inc. with the Securities
and Exchange  Commission  pursuant to Section 13(a),  13(c),  14 or 15(d) of the
Exchange Act, subsequent to the date of this prospectus  supplement and prior to
the termination of the offering of the Offered  Certificates  shall be deemed to
be incorporated  by reference into this  prospectus  supplement and to be a part
hereof from the respective dates of filing the documents.

     The  following  table  sets  forth the  capitalization  of the  Certificate
Insurer  as of  December  31,  2000,  December  31,  2001,  and March 31,  2002,
respectively, in conformity with accounting principles generally accepted in the
United States of America.

                                       S-79


                  Ambac Assurance Corporation and Subsidiaries
                              Capitalization Table
                              (Dollars in Millions)




                                               Dec. 31, 2000      Dec. 31, 2001      March 31, 2002
                                               -------------      -------------      --------------
                                                                                      (unaudited)
                                                                                   
Unearned premiums............................         $1,556            $1,790              $1,817
Other liabilities............................            581               888                 835
                                                      ------            ------              ------
Total liabilities............................          2,137             2,678               2,652
                                                      ------            ------              ------

Stockholder's equity:
  Common stock...............................             82                82                  82
  Additional paid-in capital.................            760               928                 928
  Accumulated other comprehensive income.....             82                81                  53
  Retained earnings..........................          2,002             2,386               2,488
                                                      ------            ------              ------
Total stockholder's equity...................          2,926             3,477               3,551
                                                      ------            ------              ------
Total liabilities and stockholder's equity...         $5,063            $6,155              $6,203
                                                      ======            ======              ======



     For additional  financial  information  concerning the Certificate Insurer,
see the audited financial  statements of the Certificate Insurer incorporated by
reference in this prospectus  supplement.  Copies of the financial statements of
the Certificate Insurer  incorporated by reference and copies of the Certificate
Insurer's  annual  statement  for the year ended  December 31, 2001  prepared in
accordance with statutory  accounting  standards are available,  without charge,
from  the  Certificate  Insurer.  The  address  of  the  Certificate   Insurer's
administrative offices and its telephone number are One State Street Plaza, 19th
Floor, New York, New York 10004 and (212) 668-0340.

     The Certificate Insurer makes no representation  regarding the Certificates
or the advisability of investing in the Certificates and makes no representation
regarding,  nor has it  participated  in the  preparation  of,  this  prospectus
supplement  other than the information  supplied by the Certificate  Insurer and
presented  under the headings  "Description  of the  Certificates -- Certificate
Guaranty  Insurance Policy" and "The Certificate  Insurer," and in the financial
statements incorporated in this prospectus supplement by reference.

                                 USE OF PROCEEDS

     The Depositor will use the net proceeds received by it from the sale of the
Offered  Certificates  to pay the  purchase  price of the Loans and for  general
corporate purposes.

                         FEDERAL INCOME TAX CONSEQUENCES

     For federal income tax purposes,  multiple  elections will be made to treat
some of the assets of the trust fund  (exclusive  of the Net WAC Cap Account and
the Reserve Fund) as several  REMICs.  Assuming those  elections are timely made
and the  terms  of the  Pooling  and  Servicing  Agreement  are  complied  with,
Stradley,  Ronon,  Stevens & Young,  LLP,  special tax counsel to the  Depositor
("Tax  Counsel") is of the opinion that the trust fund (exclusive of the Net WAC
Cap Account  and the Reserve  Fund) will  qualify as several  REMICs  within the
meaning of the Code. The Offered  Certificates  (excluding any associated rights
to receive  payments  from the Net WAC Cap Account or the Reserve  Fund) and the
Class X Certificates  will  constitute the "regular  interests" in a REMIC.  The
Class R Certificates  will  constitute the sole class of "residual  interest" in
each REMIC. See "Federal Income Tax Consequences" in the prospectus.

     The Offered Certificates (excluding any associated rights in respect of the
Class AF-1 and Class AV-1  Certificates to receive payments from the Net WAC Cap
Account or the  Reserve  Fund) will be treated as debt  instruments  for federal
income tax purposes.  Income on the Offered  Certificates must be reported under
an accrual method of accounting.

                                       S-80


     Although federal income tax law is not clear,  the Class A-IO  Certificates
may be treated as being issued with  original  issue  discount  ("OID").  OID is
generally  equal  to the  difference  between  the  stated  redemption  price at
maturity of a debt  instrument  over the  instrument's  issue price.  The stated
redemption price of the Class A-IO  Certificates will likely be equal to the sum
of the payments expected to be received on the Certificates.  The issue price of
the Class A-IO Certificates will likely be the amount the certificateholder paid
for the  Certificate,  net of expenses.  A Class A-IO  certificateholder  may be
allowed to deduct a loss  equal to the  amount by which the  certificateholder's
basis  in  the  Certificate  exceeds  the  expected  remaining  payments  on the
Certificate  net of any  expected  payments  that  will not be  realized  due to
prepayments on assets a REMIC holds.

     Holders of Class  AF-1 and Class  AV-1  Certificates  must  allocate  their
purchase  price  for  that  Certificate  among  one or  more  of  the  following
components,  as appropriate - the REMIC regular interest component, the right to
receive  payment  in the  form of the Net WAC Cap  Carryover  (the  "Net WAC Cap
component") and the right to receive payment from the Reserve Fund (the "Reserve
Fund component").  For information  reporting purposes, it will be assumed that,
with respect to each of the Class AF-1 and Class AV-1 Certificates,  the Net WAC
Cap  component  and the Reserve  Fund  component  will have only  nominal  value
relative to the value of the regular interest component. The IRS could, however,
argue that the Net WAC Cap component or the Reserve Fund  component or both have
a greater than de minimis  value.  If that argument was  sustained,  the regular
interest  component  in respect  of the Class  AF-1 and Class AV-1  Certificates
could be viewed as having  been  issued  with OID (which  could  cause the total
amount of discount to exceed a statutorily defined de minimis amount).

     Upon the sale, exchange, or other disposition of a Class AF-1 or Class AV-1
Certificate,  the holder  thereof must  allocate the amount  realized  among the
appropriate  components of the Class AF-1 or Class AV-1 Certificate based on the
relative  fair market values of those  components at the time of sale.  Assuming
that a Class AF-1 or Class AV-1  Certificate is held as a "capital asset" within
the meaning of section 1221 of the Code,  gain or loss on the  disposition of an
interest in the Net WAC Cap  component or the Reserve Fund  component  should be
capital  gain or  loss,  and  gain or loss  on the  disposition  of the  regular
interest should,  subject to the limitation  described below, be capital gain or
loss.  Gain  attributable to the regular  interest  component of a Class AF-1 or
Class AV-1  Certificate  will be treated as  ordinary  income,  however,  to the
extent the gain does not exceed the excess, if any, of:

          o    the amount that would have been  includible in the holder's gross
               income with respect to the regular interest  component had income
               thereon accrued at a rate equal to 110% of the applicable federal
               rate as defined in section  1274(d) of the Code  determined as of
               the date of purchase of that Certificate, over

          o    the amount actually included in the holder's income.

     As  indicated   above,   a  portion  of  the  purchase   price  paid  by  a
certificateholder  to  acquire a Class  AF-1 or Class  AV-1  Certificate  may be
attributable  to the Net WAC Cap  component  or Reserve  Fund  component of that
Certificate.  The portion of the overall  purchase price  attributable  to these
components  must be  amortized  over the  life of the  Certificate  taking  into
account  the  declining  balance  of the  related  regular  interest  component.
Treasury regulations concerning notional principal contracts provide alternative
methods for  amortizing  the purchase price of an interest rate cap contract and
the  consequences  on the  disposition  of the contract.  A  disposition  of the
contract would be deemed to occur, for example, upon the sale of a Class AF-1 or
Class  AV-1  Certificate.  Certificateholders  are  urged to  consult  their tax
advisors  concerning the methods that can be employed to amortize the portion of
the purchase price paid for the Net WAC Cap component and Reserve Fund component
of a Class AF-1 or Class AV-1 Certificate.

     Any  interest  payments  made to a holder  of a Class  AF-1 or  Class  AV-1
Certificate  in  excess  of  the  Net  WAC  Cap  applicable  to the  Class  AF-1
Certificates  will be treated  as  periodic  payments  on an  interest  rate cap
contract.  To the extent the sum of the  periodic  payments  for any year exceed
that  year's  amortized  cost of the  contract  rights,  that excess is ordinary
income. If for any year the amount of that year's amortized cost exceeds the sum
of the periodic  payments,  that excess is  allowable as an ordinary  deduction,
subject,  in the case of  individuals  to the potential  application  of certain
limitations with regard to miscellaneous itemized deductions.

                                       S-81


     The Offered Certificates,  depending on their issue prices, as described in
the prospectus under "Federal Income Tax Consequences," may be treated as having
been  issued  with  OID  for  federal  income  tax  purposes.  For  purposes  of
determining the amount and rate of accrual of OID and market discount, the trust
fund  intends to assume  that there will be  prepayments  on the Loans at a rate
equal  to  100%  of  the  Prepayment  Assumption,  as  described  under  "Yield,
Prepayment   and   Maturity    Considerations--Structuring    Assumptions."   No
representation is made as to whether the Loans will prepay at the foregoing rate
or any other rate. See "Yield,  Prepayment and Maturity  Considerations"  herein
and "Federal Income Tax Consequences" in the prospectus.

     If the  holders of the  Offered  Certificates  are  treated as holding  the
Certificates  at a premium,  those  holders  should  consult  their tax advisors
regarding the election to amortize bond premium and the method to be employed.

     As is described more fully under "Federal Income Tax  Consequences"  in the
prospectus,  the Offered  Certificates  (exclusive of any  associated  rights in
respect of the Class AF-1 or Class AV-1  Certificates  to receive  payments from
the Net WAC Cap Account or the Reserve Fund) will represent qualifying assets to
a Real Estate  Investment  Trust  ("REIT") under Section  856(c)(4)(A)  and to a
domestic building and loan association under Section 7701(a)(19)(C) of the Code.
Net interest income attributable to the Offered  Certificates  (exclusive of any
associated  rights in respect of the Class  AF-1 or Class AV-1  Certificates  to
receive  payments  from the Net WAC Cap  Account  or the  Reserve  Fund) will be
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Section 856(c)(3)(B) of the Code for REIT qualification  purposes, to
the extent the assets of the trust fund are assets  described in those sections.
Mixed Use Loans may not qualify under Section  7701(a)(19)  of the Code as loans
secured by an interest in  residential  real  property for purposes of the asset
test  applicable  to  domestic  building  and  loan  associations.  The  Offered
Certificates  (other  than the Class  AF-1 and  Class  AV-1  Certificates)  will
represent  qualifying  assets under  Section  860G(a)(3)  if acquired by a REMIC
within the  prescribed  time periods of the Code.  The Class AF-1 and Class AV-1
Certificates will not be treated as qualifying  assets under Section  860G(a)(3)
in their entirety and may not be appropriate investments for REMICs.

     The  owners  of the Net WAC Cap  Account  are the  holders  of the  Class X
Certificates.  The Net WAC Cap Account and the Reserve Fund are outside  reserve
funds and are not assets of any REMIC. Amounts transferred by a REMIC to the Net
WAC Cap Account are treated as amounts  distributed by the  applicable  REMIC to
the holders of the Class X  Certificates  or  transferees  of the holders of the
Class X Certificates for all federal tax purposes.

                              ERISA CONSIDERATIONS

     Any Plan  fiduciary  who  proposes  to cause a Plan (as  defined  below) to
acquire the Offered Certificates should consult with its counsel with respect to
the potential  consequences under the Employee Retirement Income Security Act of
1974,  as amended  ("ERISA")  and/or the Code,  of the  Plan's  acquisition  and
ownership of those Certificates.  See "ERISA  Considerations" in the prospectus.
Section 406 of ERISA and Section 4975 of the Code prohibit "parties in interest"
and "disqualified  persons" with respect to an employee benefit or other plan or
arrangement,  including,  but not limited to, an individual  retirement account,
that is subject  to ERISA  and/or the  excise  tax  provisions  set forth  under
Section  4975 of the Code (a  "Plan")  from  engaging  in  certain  transactions
involving   that  Plan  and  its  assets  unless  a  statutory,   regulatory  or
administrative  exemption  applies to the transaction.  Section 4975 of the Code
imposes  certain  excise  taxes  on  prohibited   transactions  involving  Plans
described under that Section. ERISA authorizes the imposition of civil penalties
for prohibited  transactions  involving Plans not subject to the requirements of
Section 4975 of the Code.

     Some  employee  benefit  plans,  including  governmental  plans and certain
church plans, are not subject to ERISA's  requirements.  Accordingly,  assets of
those plans may be invested in the Offered  Certificates  without  regard to the
ERISA  considerations  described  herein and in the  prospectus,  subject to the
provisions of other applicable federal and state law. Any plan that is qualified
and  exempt  from  taxation  under  Sections  401(a)  and 501(a) of the Code may
nonetheless be subject to the prohibited  transaction rules set forth in Section
503 of the Code.

     Except as noted above,  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. A fiduciary who decides to
invest the assets of a

                                       S-82


Plan in the Offered  Certificates  should  consider,  among other  factors,  the
extreme  sensitivity  of the  investment  to the  rate  of  principal  payments,
including prepayments, on the Loans.

     The  United   States   Department   of  Labor  has  granted  an  individual
administrative  exemption to the Underwriter  (Prohibited  Transaction Exemption
96-22,  Exemption  Application No. D-10165,  61 Fed. Reg. 14828 (April 3, 1996))
(the "Underwriter  Exemption") from some of the prohibited  transaction rules of
ERISA and the related  excise tax  provisions  of Section  4975 of the Code with
respect to the initial purchase,  the holding and the subsequent resale by Plans
of certificates in  pass-through  trusts that consist of receivables,  loans and
other  obligations  that meet the conditions and requirements of the Underwriter
Exemption. The Underwriter Exemption applies to the Loans in the trust fund.

     On July 21, 1997 and November 13, 2000, the  Department of Labor  published
in the Federal Register  amendments to the Underwriter  Exemption.  The November
13, 2000  amendment  to the  Underwriter  Exemption  permits  Plans to invest in
certain  investment  grade  (i.e.,  securities  which  are  rated at the time of
issuance in one of the four highest  generic  rating  categories by at least one
rating agency) mortgage-backed  securities and asset-backed securities which are
either senior or  subordinated.  The amendment  also permits the use of eligible
interest rate swaps (both  ratings  dependent and  non-rating  dependent)  under
certain  circumstances;  permits  the use of  yield  supplements  which  involve
notional principal amounts; and makes other changes to the Underwriter Exemption
that  reflect  the  Department's  current   interpretation  of  the  Underwriter
Exemption.

     For a general description of the Underwriter Exemption,  as amended on July
21, 1997 and November 13, 2000,  and the  conditions  that must be satisfied for
the  Underwriter   Exemption  to  apply,  see  "ERISA   Considerations"  in  the
prospectus.

     It is expected that the Underwriter Exemption will apply to the acquisition
and  holding by Plans of Offered  Certificates  and that all  conditions  of the
Underwriter  Exemption other than those within the control of the investors will
be met. In addition,  as of the date hereof, there is no single borrower that is
the  obligor on five  percent  (5%) of the Loans  included  in the trust fund by
aggregate unamortized principal balance of the assets of the trust fund.

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

                                LEGAL INVESTMENT

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

     The appropriate  characterization of the Offered Certificates under various
legal  investment  restrictions,  and thus the ability of  investors  subject to
those  restrictions  to  purchase  Offered  Certificates,   may  be  subject  to
significant   interpretive   uncertainties.   Accordingly,   institutions  whose
investment  activities  are  subject to review by  federal  or state  regulatory
authorities  should consult with their counsel or the applicable  authorities to
determine  whether an  investment  in the  Offered  Certificates  complies  with
applicable guidelines, policy statements or restrictions. See "Legal Investment"
in the prospectus.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement
dated April 25, 2002 (the "Underwriting Agreement") among the Depositor,  Equity
One and First Union Securities,  Inc., an indirect,  wholly-owned  subsidiary of
Wachovia  Corporation (the  "Underwriter"),  the Depositor has agreed to sell to
the  Underwriter

                                       S-83


and the Underwriter has agreed to purchase from the Depositor all of the Offered
Certificates.    Wachovia   Corporation   conducts   its   investment   banking,
institutional,   and  capital  markets  businesses  through  its  various  bank,
broker-dealer and non-bank subsidiaries (including First Union Securities, Inc.)
under the trade name Wachovia Securities.  Any references to Wachovia Securities
in this prospectus  supplement,  however,  do not include  Wachovia  Securities,
Inc.,  member  NASD/SIPC,  a  separate  broker-dealer   subsidiary  of  Wachovia
Corporation,  and an affiliate of First Union Securities,  Inc. which may or may
not be  participating  as a  selling  group  member in the  distribution  of the
Offered   Certificates.   The  Offered  Certificates  will  be  offered  by  the
Underwriter when, as and if issued and sold by the Depositor to the Underwriter,
subject to the  Underwriter's  right to reject any  subscription  in whole or in
part.

     The  Underwriter  has informed the Depositor  that it proposes to offer the
Offered  Certificates  for sale to the public at the prices  listed on the cover
page  of  this   prospectus   supplement.   The  Underwriter  may  effect  those
transactions  by selling the Offered  Certificates  to or through  dealers,  and
those dealers may receive  compensation in the form of  underwriting  discounts,
concessions or commissions from the Underwriter.  In connection with the sale of
the  Offered  Certificates,  the  Underwriter  may be  deemed  to have  received
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 Offered  Certificates  may be deemed to be underwriters  and
any  commissions  received  by them and any profit on the resale of the  Offered
Certificates by them may be deemed to be underwriting  discounts and commissions
under the Securities Act of 1933, as amended (the "Securities  Act").  After the
initial public offering of the Offered Certificates,  the public offering prices
and concessions may be changed.

     No Offered Certificate will have an established trading market when issued.
The  Underwriter  may,  from time to time,  act as a broker or purchase and sell
Offered  Certificates in the secondary  market,  but the Underwriter is under no
obligation to do so and there can be no assurance that there will be a secondary
market for the Offered  Certificates or liquidity in the secondary market if one
does develop.

     Until the distribution of the Offered  Certificates is completed,  rules of
the Securities and Exchange  Commission may limit the ability of the Underwriter
and  certain  selling  group  members  to  bid  for  and  purchase  the  Offered
Certificates.  As an exception to these rules,  the  Underwriter is permitted to
engage  in  certain  transactions  that  stabilize  the  price  of  the  Offered
Certificates. Those transactions consist of bids or purchases for the purpose of
pegging, fixing or maintaining the price of the Offered Certificates.

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

     Neither the  Depositor  nor the  Underwriter  makes any  representation  or
prediction as to the direction or magnitude of any effect that the  transactions
described  above,  if  engaged  in,  may  have  on the  prices  of  the  Offered
Certificates.  In addition,  neither the Depositor nor the Underwriter makes any
representation  that the Underwriter  will engage in those  transactions or that
those transactions, once commenced, will not be discontinued without notice.

     Equity One and the  Depositor  have  agreed to  indemnify  the  Underwriter
against,  or make  contributions  to the  Underwriter  with  respect to specific
liabilities, including liabilities under the Securities Act.

                                  LEGAL MATTERS

     The validity of the  Certificates,  including  specific  federal income tax
consequences  with  respect  thereto,  will be passed upon for the  Depositor by
Stradley, Ronon, Stevens & Young, LLP, Philadelphia, Pennsylvania. Sidley Austin
Brown & Wood  LLP  will  pass  upon  certain  legal  matters  on  behalf  of the
Underwriter.

                                     EXPERTS

     The consolidated  financial  statements of Ambac Assurance  Corporation and
subsidiaries  as of December  31, 2001 and 2000 and for each of the years in the
three year period ended December 31, 2001 are  incorporated by reference  herein
and in the  Registration  Statement  in  reliance  upon the  report of KPMG LLP,
independent certified

                                       S-84


public accountants,  incorporated by reference herein, and upon the authority of
said firm as experts in accounting and auditing.

                                     RATINGS

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

     The  ratings  that the  Rating  Agencies  assign to  mortgage  pass-through
certificates address the likelihood of the receipt by  certificateholders of all
distributions  to  which  they  are  entitled.   The  rating  process  addresses
structural and legal aspects associated with the Offered Certificates, including
the nature of the underlying  mortgage loans.  The ratings  assigned to mortgage
pass-through certificates do not represent any assessment of the likelihood that
principal  prepayments  will be made by the borrowers or the degree to which the
prepayments  will differ  from that  originally  anticipated.  The rating of the
Offered  Certificates  will  depend  primarily  on an  assessment  by the Rating
Agencies  of the Loans and upon the  claims-paying  ability  of the  Certificate
Insurer.  Any  change in the  ratings of the  Certificate  Insurer by any of the
Rating  Agencies  may  result  in  a  change  in  the  ratings  on  the  Offered
Certificates.  The  ratings do not  address  the  possibility  that  certificate
holders might suffer a lower than  anticipated  yield due to non-credit  events,
and do not address the likelihood  that holders of the Class AF-1 and Class AV-1
Certificates will receive the Net WAC Cap Carryover.

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

     The  Depositor  has not  requested  that any rating agency rate the Offered
Certificates other than as stated above.  However,  there can be no assurance as
to whether any other rating agency will rate the Offered Certificates, or, if it
does,  what rating  would be assigned  by that  rating  agency.  A rating on the
Offered  Certificates by another rating agency, if assigned at all, may be lower
than the ratings assigned to the Offered Certificates as stated above.

                                       S-85


                             INDEX OF DEFINED TERMS


                                                                                                    
Adjusted Net Mortgage Rate.........................49      Guaranteed Principal Distribution Amount...........66
Adjustment Date....................................24      I&I Payments.......................................67
Advance............................................50      Initial Rate Cap...................................24
Applicable Group...................................55      Insurance Proceeds.................................55
Available Funds....................................55      Insured Amount.....................................66
Balloon Loans......................................23      Interest Accrual Period............................57
Bank...............................................65      Interest Distribution Amount.......................57
Beneficial Owners..................................51      Last Scheduled Distribution Date...................79
Business Day.......................................66      LIBOR Determination Date...........................58
Call Reports.......................................65      Liquidated Loan....................................60
Cede...............................................51      Liquidation Proceeds...............................55
Certificate Account................................52      Loan Losses........................................60
Certificate Formula Principal Amount...............59      Loans..............................................22
Certificate Insurer................................22      Loan-to-Value Ratio................................24
Certificate Insurer Default........................67      Margin.............................................24
Certificate Insurer's Monthly Premium..............67      Maximum Mortgage Rate..............................24
Certificates.......................................22      Minimum Mortgage Rate..............................24
Class AF Available Funds Shortfall.................55      Mixed Use Loan.....................................22
Class AF Certificates..............................22      Moody's............................................85
Class AF Distributable Funds.......................55      Mortgage...........................................44
Class AF-1 Net WAC Cap Deposit Amount..............53      Mortgage File......................................44
Class AV-1 Available Funds Shortfall...............56      Mortgage Notes.....................................22
Class AV-1 Distributable Funds.....................55      Net Interest Shortfalls............................57
Class AV-1 Net WAC Cap Deposit Amount..............53      Net Prepayment Interest Shortfall..................58
Class Certificate Balance..........................50      Net WAC Cap........................................56
Closing Date.......................................23      Net WAC Cap Account................................63
Code...............................................44      Net WAC Cap Carryover..............................57
Collateral Value...................................24      Notional Amount....................................50
CPR................................................73      Offered Certificates...............................22
Cut-off Date.......................................22      OID................................................81
Cut-off Date Group I Principal Balance.............23      One-Month LIBOR....................................58
Cut-off Date Group II Principal Balance............23      Optional Termination Date..........................67
Cut-off Date Pool Principal Balance................23      Overcollateralization Step-up Trigger Event........61
Definitive Certificate.............................51      Overcollateralization Target Amount................61
Deleted Loan.......................................44      Overcollateralized Amount..........................63
Depositor..........................................22      Pass-Through Rate..................................56
Determination Date.................................50      Periodic Rate Cap..................................24
Distributable Excess Spread........................61      Permitted Investments..............................52
Distributable Funds................................55      Plan...............................................82
Distribution Account...............................52      Policy.............................................65
Distribution Date..................................54      Pool Principal Balance.............................23
DTC................................................51      Pooling and Servicing Agreement....................22
Due Date...........................................23      Preference Amount..................................66
Due Period.........................................60      Prepayment Assumption..............................73
Equity One.........................................46      Prepayment Interest Excess.........................49
Equity One Standards...............................45      Prepayment Interest Shortfall......................58
ERISA..............................................82      Prepayment Period..................................55
FDIC...............................................65      Projected Principal Balance........................64
FIRREA.............................................65      Rating Agencies....................................85
Formula Rate.......................................56      Receipt............................................66
Group I Loans......................................22      Received...........................................66
Group I Principal Balance..........................23      Record Date........................................54
Group II Loans.....................................22      Reference Banks....................................59
Group II Principal Balance.........................23      Refinance Loan.....................................24



                                       S-86




                                                                                                    
REIT...............................................82      SPA................................................73
Relief Act Reduction...............................58      Standard & Poor's..................................85
REO Property.......................................50      Stated Principal Balance...........................23
Replacement Loan...................................44      Stepdown Date......................................63
Reserve Fund.......................................64      Strike Price.......................................64
Reserve Fund Addition..............................64      Structuring Assumptions............................71
Residential Loan...................................22      Substitution Adjustment Amount.....................45
Scheduled Payments.................................23      Tax Counsel........................................80
Securities Act.....................................84      Trustee............................................22
Seller and Sellers.................................22      Underwriter........................................83
Servicer...........................................22      Underwriter Exemption..............................83
Servicing Fee......................................49      Underwriting Agreement.............................83
Servicing Fee Rate.................................49      Unpaid Interest Amounts............................57
Six-Month LIBOR....................................25      Yield Maintenance Agreement........................64



                                       S-87


                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in specific  limited  circumstances,  the globally  offered Mortgage
Pass-Through  Certificates,  Series  2002-2 (the  "Global  Securities")  will be
available only in book-entry form.  Investors in the Global  Securities may hold
the Global  Securities  through any of The  Depository  Trust  Company  ("DTC"),
Clearstream,  Luxembourg  or the  Euroclear  System  ("Euroclear").  The  Global
Securities will be tradable 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 Clearstream,  Luxembourg and Euroclear will be conducted in the ordinary
way in  accordance  with their  normal  rules and  operating  procedures  and in
accordance  with  conventional  eurobond  practice  (i.e.,  seven  calendar  day
settlement).

     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S.  corporate debt obligations and similar issues of mortgage  pass-through
certificates.

     Secondary cross-market trading between Clearstream, Luxembourg or Euroclear
and   DTC   participants   holding   Certificates   will   be   effected   on  a
delivery-against-payment   basis   through  the   respective   depositaries   of
Clearstream,   Luxembourg   and  Euroclear   (in  that   capacity)  and  as  DTC
participants.

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

Initial Settlement

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

     Investors  electing to hold their Global Securities through DTC will follow
the settlement practices  applicable to similar issues of mortgage  pass-through
certificates. Investor's 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  Clearstream,
Luxembourg  or  Euroclear   accounts  will  follow  the  settlement   procedures
applicable  to  conventional  eurobonds,  except that there will be no temporary
global security and no "lock-up" or restricted period. Global Securities will be
credited to the  securities  custody  accounts on the  settlement  date  against
payment in same-day funds.

Secondary Market Trading

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

     Trading  between DTC  participants.  Secondary  market trading  between DTC
participants  will be settled using the procedures  applicable to similar issues
of mortgage pass-through certificates in same-day funds.

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

                                       A-1


     Trading  between  DTC  seller  and  Clearstream,  Luxembourg  or  Euroclear
purchaser.  When Global  Securities are to be transferred  from the account of a
DTC  participant  to the account of a Clearstream,  Luxembourg  participant or a
Euroclear  participant,  the purchaser will send  instructions  to  Clearstream,
Luxembourg  or  Euroclear  through  a  Clearstream,  Luxembourg  participant  or
Euroclear participant at least one business day before settlement.  Clearstream,
Luxembourg or Euroclear will instruct its 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
distribution  date to but excluding the settlement  date, on the basis of either
the actual  number of days in that accrual  period and a year assumed to consist
of 360 days or a 360-day  year of twelve  30-day  months  as  applicable  to the
related class of Global Securities. For transactions settling on the 31st of the
month,  payment will include  interest accrued to but excluding the first day of
the following month.  Payment will then be made by the respective  depositary of
the DTC participant's  account against delivery of the Global Securities.  After
settlement has been  completed,  the Global  Securities  will be credited to the
respective  clearing system and by the clearing  system,  in accordance with its
usual  procedures,  to the  Clearstream,  Luxembourg  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  Clearstream,  Luxembourg or
Euroclear cash debt will be valued instead as of the actual settlement date.

     Clearstream,  Luxembourg  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
pre-position funds for settlement, either from cash on hand or existing lines of
credit,  as  they  would  for  any  settlement   occurring  within  Clearstream,
Luxembourg or Euroclear.  Under this approach,  they may take on credit exposure
to Clearstream, Luxembourg or Euroclear until the Global Securities are credited
to their accounts one day later.

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

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

     Trading  between  Clearstream,  Luxembourg  or  Euroclear  seller  and  DTC
purchaser. Due to time zone differences in their favor, Clearstream,  Luxembourg
participants and Euroclear  participants  may employ their customary  procedures
for  transactions  in  which  Global  Securities  are to be  transferred  by the
respective  clearing  system,  through  the  respective  depositary,  to  a  DTC
participant.  The seller will send  instructions to  Clearstream,  Luxembourg or
Euroclear through a Clearstream, Luxembourg participant or Euroclear participant
at least one  business  day prior to  settlement.  In these  cases  Clearstream,
Luxembourg or Euroclear will instruct the respective depositary, as appropriate,
to deliver  the  Global  Securities  to the DTC  participant's  account  against
payment. Payment will include interest accrued on the Global Securities from and
including the last  distribution  date to but excluding the settlement  date, on
the basis of either the actual number of days in that accrual  period and a year
assumed  to  consist of 360 days or a 360-day  year of twelve  30-day  months as
applicable to the related class of Global Securities.  For transactions settling
on the 31st of the month, payment will include interest accrued to but excluding
the first day of the following  month. The payment will then be reflected in the
account of the Clearstream,  Luxembourg participant or Euroclear participant the
following day, and receipt of the cash proceeds in the  Clearstream,  Luxembourg
participant's  or Euroclear  participant's  account would be  back-valued to the
value

                                       A-2


date (which would be the preceding day, when  settlement  occurred in New York).
Should the Clearstream,  Luxembourg  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  Clearstream,  Luxembourg  participant's  or Euroclear
participant's account would instead be valued as of the actual settlement date.

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

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

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

          (3) staggering the value dates for the buy and sell sides of the trade
     so that the value  date for the  purchase  from the DTC  participant  is at
     least  one day  prior to the  value  date for the sale to the  Clearstream,
     Luxembourg participant or Euroclear participant.

Certain U.S.  Federal Income Tax Documentation Requirements

     A  Beneficial  Owner  of  Global  Securities   holding  securities  through
Clearstream,  Luxembourg  or  Euroclear  (or  through  DTC if the  holder has an
address  outside the U.S.) will be subject to the 30% U.S.  withholding tax that
generally applies to payments of interest (including original issue discount) on
registered  debt  issued by U.S.  Persons  (as  defined  below) (or U.S.  backup
withholding  tax at a rate of 30.5% after August 6, 2001 for calendar year 2001,
30% for calendar  years 2002 and 2003, 29% for calendar years 2004 and 2005, and
28% for calendar years 2006 and  thereafter),  unless (1) 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
the Beneficial  Owner and the U.S. entity required to withhold tax complies with
applicable certification  requirements and (2) the Beneficial Owner takes one of
the following steps to obtain an exemption or reduced tax rate:

     Exemption for non-U.S. Persons (as defined below) (Form W-8BEN). Beneficial
owners of Global  Securities  that are non-U.S.  Persons may be able to obtain a
complete  exemption  from the  withholding  tax by filing a signed  Form  W-8BEN
(Certificate  of  Foreign  Status of  Beneficial  Owner for  United  States  Tax
Withholding). If the information shown on Form W-8BEN changes, a new Form W-8BEN
must be filed within 30 days of the change.

     Exemption  for non-U.S.  Persons with  effectively  connected  income (Form
W-8ECI). 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,  may be able to obtain an exemption
from the withholding tax by filing Form W-8ECI  (Certificate of Foreign Person's
Claim for Exemption From  Withholding on Income  Effectively  Connected With the
Conduct of a Trade or Business in the United States).

     Exemption or reduced rate for non-U.S. Persons resident in treaty countries
(Form W-8BEN). Non-U.S. Persons that are Beneficial Owners residing in a country
that has a tax treaty with the United  States may be able to obtain an exemption
or reduced tax rate (depending on the treaty terms) by filing Form W-8BEN.

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

                                       A-3


     U.S.  Federal Income Tax Reporting  Procedure.  The  Beneficial  Owner of a
Global Security 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-8BEN and Form W-8ECI are  generally
effective for three calendar years.

     The term "U.S. Person" means:

          (1) a citizen or resident of the United States;

          (2) a corporation or partnership organized in or under the laws of the
United  States,  any state  thereof or the  District of  Columbia  (other than a
partnership  that is not treated as a United States person under any  applicable
Treasury regulations);

          (3) an estate the income of which is  includible  in gross  income for
United States tax purposes, regardless of its source; or

          (4) a trust if a court  within the United  States is able to  exercise
primary  supervision over the administration of the trust and one or more United
States persons have authority to control all substantial decisions of the trust.

     This  summary  does not deal with all  aspects of U.S.  Federal  income tax
withholding that may be relevant to foreign holders of the Global  Securities or
with  all  aspects  of  Treasury   regulations  relating  to  tax  documentation
requirements.  Investors  are  advised to  consult  their own tax  advisors  for
specific  tax  advice  concerning  their  holding  and  disposing  of the Global
Securities,  the right to receive any Net WAC Cap Carryover and the U.S. federal
income tax documentation requirements (described above) related to the same.

                                       A-4



                                    ANNEX II

                      PROJECTED PRINCIPAL BALANCE SCHEDULE
                      ------------------------------------

     The Projected Principal Balance relating to the Yield Maintenance Agreement
is expected to be determined pursuant to the following schedule:

                                      Projected Aggregate
                        Date           Principal Balance
                    --------------   -----------------------

                     04/30/2002           $97,570,706.76
                     05/25/2002            94,878,610.19
                     06/25/2002            92,260,357.41
                     07/25/2002            89,713,931.42
                     08/25/2002            87,237,370.13
                     09/25/2002            84,828,764.85
                     10/25/2002            82,486,258.93
                     11/25/2002            80,208,461.51
                     12/25/2002            77,993,180.03
                     01/25/2003            75,838,706.20
                     02/25/2003            73,940,770.18
                     03/25/2003            72,346,790.17
                     04/25/2003            70,786,813.98
                     05/25/2003            69,260,615.15
                     06/25/2003            67,766,968.79
                     07/25/2003            66,305,185.37
                     08/25/2003            64,874,589.83
                     09/25/2003            63,474,521.40
                     10/25/2003            62,104,333.20
                     11/25/2003            60,763,392.07
                     12/25/2003            59,451,078.12
                     01/25/2004            58,166,784.60
                     02/25/2004            56,912,320.27
                     03/25/2004             1,843,656.07
                     04/25/2004             1,803,892.33
                     05/25/2004             1,764,976.52
                     06/25/2004             1,726,890.67
                     07/25/2004             1,689,617.48
                     08/25/2004             1,653,139.47
                     09/25/2004             1,617,439.79
                     10/25/2004             1,582,501.96
                     11/25/2004             1,548,309.85

                                      A-5


                          Prospectus dated March 8, 2002


                              EQUITY ONE ABS, INC.
                                    Depositor

                            Asset Backed Certificates
                               Asset Backed Notes
                              (Issuable in Series)
                         -------------------------------

Equity  One ABS,  Inc.,  as  depositor,  may offer  from time to time under this
prospectus and related prospectus  supplements  securities that are asset-backed
certificates or  asset-backed  notes.  The depositor will sell these  securities
from time to time in one or more series,  each of which will be issued in one or
more classes.

- ----------------------------
Before buying securities,     The related  prospectus  supplement will set forth
consider carefully the        the  specific  assets  of the  trust  fund and the
risk factors beginning on     seller  or  sellers   from  whom  the  assets  are
page 5 of this prospectus.    acquired.

Neither the securities        Each trust fund's assets may include--
of any series nor the
underlying loans will         o    one or more pools of
be insured or
guaranteed by any                  o    mortgage loans secured by first liens on
governmental agency                     one-    to    four-family    residential
or instrumentality,                     properties,
or by any other
entity.                            o    mortgage  loans  secured by first and/or
                                        subordinate      liens      on     mixed
The securities of                       commercial/residential   use  properties
each series will                        and   other   multi-family   residential
represent interests                     properties, and
in the related trust
fund only and will                 o    closed-end  and/or revolving home equity
not represent interests                 loans or  balances  thereof  secured  by
in or be obligations                    first and/or  subordinate  liens on one-
of any other entity.                    to four-family residential properties,

This prospectus may           o    all monies due under the above assets,  which
be used to offer and               may be net of some of the amounts  payable to
sell any series of                 the servicer, and
securities only if it
is accompanied by the         o    other funds,  credit  enhancements  and other
prospectus supplement              assets.
for that series.
- ----------------------------  The assets in 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.

                              The prospectus  supplement will state if the trust
                              fund  will  make  one  or  more   REMIC  or  FASIT
                              elections for federal income tax purposes.


The Securities and Exchange Commission and state securities  regulators have not
approved or  disapproved  these  securities or determined if this  prospectus is
truthful or complete. Any representation to the contrary is a criminal offense.



     Information  about the  securities  is presented in two separate  documents
that progressively provide more detail:

     o    this prospectus, which provides general information, some of which may
          not apply to your series of securities, and

     o    the  accompanying  prospectus  supplement,  which  will  describe  the
          specific terms of your series of securities, including:

          o    the principal balances and interest rates of each class;

          o    the timing and priority of interest and principal payments;

          o    statistical and other information about the loans;

          o    information about credit enhancement, if any, for each class;

          o    the ratings for each class; and

          o    the method for selling the securities.

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

     If the  description  of the terms of your  securities  varies  between this
prospectus and the accompanying  prospectus  supplement,  you should rely on the
information in the prospectus supplement.

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

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

     We have  made  cross-references  to  captions  in this  prospectus  and the
accompanying  prospectus  supplement  under which you can find  further  related
discussions.  The  following  table of contents and the table of contents in the
related prospectus supplement indicate where these captions are located.

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

     For  means of  acquiring  additional  information  about us or a series  of
securities,  see "Available Information" and "Incorporation of Certain Documents
by Reference" beginning on page 100.



                                       2




                                TABLE OF CONTENTS

                                                                                                    
RISK FACTORS............................................................................................5
   You will have only limited recourse to sellers, depositor and servicer...............................5
   The depositor has limited assets.....................................................................5
   Limited liquidity may result in delays in liquidation or lower returns...............................6
   Credit enhancement may not be sufficient to protect you from losses..................................6
   Prepayments of loans and other factors may result in a lower yield on the securities.................6
   Junior liens may result in losses in foreclosure proceedings.........................................7
   Declines in property values may adversely affect you.................................................7
   Delays in liquidation may adversely affect you.......................................................7
   The disproportionate impact of liquidation expenses on smaller loans may adversely affect you........8
   Consumer protection laws may adversely affect you....................................................8
   Balloon payment mortgages in the trust fund may pose a higher risk of loss...........................8
   The liquidation proceeds of mixed use loans may take longer to recover...............................9
   You could be adversely affected by violations of environmental laws..................................9
   The ratings of the securities do not assure their payment............................................9
   Book-entry securities may pose limitations..........................................................10
   Book-entry securities may result in delayed receipt of distributions................................10
   Bankruptcy or insolvency may affect the timing and amount of distributions on the securities........10
   The principal amount of the securities may exceed the market value of the trust fund assets.........11
   You may receive a prepayment of principal from unused amounts in any pre-funding account............11
   Some of the securities may be issued with original issue discount...................................12
THE TRUST FUND.........................................................................................13
   General.............................................................................................13
   The Loans...........................................................................................14
   Substitution of Trust Fund Assets...................................................................17
USE OF PROCEEDS........................................................................................17
THE DEPOSITOR..........................................................................................18
LOAN PROGRAM...........................................................................................18
   Underwriting Standards..............................................................................18
   Specific Underwriting Criteria; Underwriting Programs...............................................19
   Summary of Underwriting Requirements by Program.....................................................20
   Qualifications of Sellers and Servicer..............................................................23
   Representations by Sellers; Repurchases.............................................................23
DESCRIPTION OF THE SECURITIES..........................................................................24
   General.............................................................................................25
   Distributions on Securities.........................................................................26
   Advances............................................................................................28
   Reports to Securityholders..........................................................................29
   Categories of Classes of Securities.................................................................30
   Indices Applicable to Floating Rate and Inverse Floating Rate Classes...............................33
   Book-Entry Registration of Securities...............................................................35
CREDIT ENHANCEMENT.....................................................................................39
   General.............................................................................................39
   Subordination.......................................................................................39
   Letter of Credit....................................................................................40
   Insurance Policies, Surety Bonds and Guaranties.....................................................40
   Over-Collateralization..............................................................................41
   Reserve Accounts....................................................................................41
   Pool Insurance Policies.............................................................................43
   Cross-Collateralization.............................................................................44
YIELD AND PREPAYMENT CONSIDERATIONS....................................................................44
THE AGREEMENTS.........................................................................................46
   Assignment of the Trust Fund Assets.................................................................47
   Payments on Loans; Deposits to Security Account.....................................................48
   Pre-Funding Account.................................................................................50

                                       3


                                                                                                    

   Sub-Servicing by Sellers............................................................................50
   Collection Procedures...............................................................................51
   Hazard Insurance....................................................................................51
   Realization Upon Defaulted Loans....................................................................53
   Servicing and Other Compensation and Payment of Expenses............................................54
   Evidence as to Compliance...........................................................................54
   Certain Matters Regarding the Servicer and the Depositor............................................54
   Events of Default; Rights Upon Event of Default.....................................................55
   Amendment...........................................................................................57
   Termination; Optional Termination...................................................................58
   The Trustee.........................................................................................59
LEGAL ASPECTS OF THE LOANS.............................................................................59
   General.............................................................................................59
   Foreclosure/Repossession............................................................................60
   Environmental Risks.................................................................................61
   Rights of Redemption................................................................................62
   Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens.............................................62
   Due-on-Sale Clauses.................................................................................63
   Enforceability of Prepayment and Late Payment Fees..................................................64
   Equitable Limitations on Remedies...................................................................64
   Applicability of Usury Laws.........................................................................64
   Soldiers' and Sailors' Civil Relief Act.............................................................64
   Junior Mortgages; Rights of Senior Mortgagees.......................................................65
   The Title I Program.................................................................................65
   Consumer Protection Laws............................................................................68
FEDERAL INCOME TAX CONSEQUENCES........................................................................69
   General.............................................................................................69
   Taxation of Debt Securities.........................................................................69
   Taxation of the REMIC and its Holders...............................................................74
   REMIC Expenses; Single Class REMICs.................................................................74
   Taxation of the REMIC...............................................................................75
   Administrative Matters..............................................................................79
   Financial Asset Securitization Investment Trust Qualification.......................................79
   Qualification as a FASIT............................................................................79
   Consequences of Failing to Comply with FASIT Requirements...........................................80
   Taxation of the FASIT...............................................................................81
   Taxation of Regular Interest Holders................................................................81
   Taxation of Ownership Interest Holders..............................................................81
   Tax Status as a Grantor Trust.......................................................................82
   Sale or Exchange....................................................................................85
   Miscellaneous Tax Aspects...........................................................................85
   Tax Treatment of Foreign Investors..................................................................86
   Tax Characterization of the Trust Fund as a Partnership.............................................86
   Tax Consequences to Holders of the Notes............................................................87
   Tax Consequences to Holders of the Certificates Issued by a Partnership.............................89
STATE TAX CONSIDERATIONS...............................................................................93
ERISA CONSIDERATIONS...................................................................................93
LEGAL INVESTMENT.......................................................................................97
METHOD OF DISTRIBUTION.................................................................................98
LEGAL MATTERS..........................................................................................99
FINANCIAL INFORMATION..................................................................................99
RATING.................................................................................................99
AVAILABLE INFORMATION.................................................................................100
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE.......................................................100
INDEX OF DEFINED TERMS................................................................................101




                                       4


RISK FACTORS

     You should  carefully  consider the  following  risk  factors  prior to any
purchase of securities.

You will have only limited recourse to sellers, depositor and servicer.

     The only  obligations,  if any, of the  depositor to the  securities of any
series will be pursuant to representations and warranties made by the depositor.
The  depositor  does not have,  and is not  expected in the future to have,  any
significant  assets  with which to meet any  obligation  to  repurchase  primary
assets with  respect to which there has been a breach of any  representation  or
warranty.  If, for example,  the depositor were required to repurchase a primary
asset,  its only source of funds to make the repurchase  would be funds obtained
from the enforcement of a corresponding  obligation,  if any, on the part of the
originator of the primary assets,  the servicer or a seller, as the case may be,
or from a reserve fund established to provide funds for these repurchases.

     The only obligations of the servicer, other than its servicing obligations,
to the assets of the trust fund or the securities of any series will be pursuant
to  representations  and  warranties  made by the servicer.  The servicer may be
required  to   repurchase  or  replace  any  loan  with  respect  to  which  its
representations  and  warranties are breached.  There is no assurance,  however,
that the servicer  will have the financial  ability to effect any  repurchase or
substitution of loans.

     The only  obligations of any seller of loans (and Equity One,  Inc.,  where
the seller is a subsidiary  or  affiliate of Equity One,  Inc.) to assets of the
trust fund or the  securities of any series will be pursuant to  representations
and warranties made by the relevant entity and document delivery requirements. A
seller (and Equity One,  Inc.,  where the seller is a subsidiary or affiliate of
Equity One, Inc.) may be required to repurchase or replace any loan with respect
to which its  representations  and warranties or document delivery  requirements
are  breached.  There is no assurance,  however,  that a seller (and Equity One,
Inc.,  where the seller is a subsidiary  or affiliate of Equity One,  Inc.) will
have the financial ability to effect a repurchase or substitution.

     We refer you to "Loan Program--Representations by Sellers; Repurchases."

The depositor has limited assets.

     The depositor does not have,  nor is it expected to have,  any  significant
assets. The securities of a series will be payable solely from the assets of the
trust fund for those  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,  unless otherwise stated in the related prospectus supplement,  at
the times set forth in the related  prospectus  supplement,  some of the primary
assets and any balance remaining in the security account or distribution account
immediately  after  making all  payments  due on the  securities  of the related
series and other payments specified in the related prospectus supplement, may be
promptly  released or remitted to the depositor,  the servicer,  the provider of
any credit  enhancement or any other person entitled  thereto and will no longer
be available for making payments to holders of securities. Consequently, holders
of  securities  of each series must rely solely upon  payments  from 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 that series, for the payment of principal of and interest
on the securities of that series.

     Holders of notes will be required  under the  indenture for their series to
proceed  only  against  the primary  assets and other  assets  constituting  the
related  trust  fund in the case of a default  on the notes and may not  proceed
against  any assets of the  depositor.  If payments  from the assets  securing a
series of notes,  including any credit enhancement,  were to become insufficient
to make payments on those notes,  no other assets would be available for payment
of the deficiency and you may experience a loss.

                                       5


Limited liquidity may result in delays in liquidation or lower returns.

     There will be no market  for the  securities  of any series  prior to their
issuance, 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
that any market will continue for the life of the securities of any series.  Any
underwriter(s)  specified  in  the  related  prospectus  supplement  may  make a
secondary  market in the  securities,  but have no obligation to do so. Absent a
secondary  market for the securities you may experience a delay if you choose to
sell your  securities  or the price you  receive  may be less than that which is
offered for a comparable liquid security.

Credit enhancement may not be sufficient to protect you from losses.

     Credit enhancement is intended to reduce the effect of loan losses.  Credit
enhancements  may benefit only some classes of a series of securities,  however,
and the amount of any credit  enhancement  will be limited as  described  in the
applicable prospectus supplement. The amount of a credit enhancement may decline
over time pursuant to a schedule or formula or otherwise,  and could be depleted
from payments or for other reasons before the  securities  covered by the credit
enhancement  are paid in full. In addition,  a credit  enhancement may not cover
all potential sources of loss. For example,  a credit enhancement may or may not
cover fraud or  negligence  by a loan  originator or other  parties.  Also,  the
trustee may be permitted to reduce,  substitute  for, or even eliminate all or a
portion of a credit  enhancement so long as the rating  agencies that have rated
the  securities  at the request of the  depositor  indicate  that that would not
cause them to change  adversely  their rating of the  securities.  Consequently,
securityholders  may suffer losses even though a credit  enhancement  exists and
its provider does not default.

     We refer you to "Credit Enhancement."

Prepayments of loans and other factors may result in a lower yield on the
securities.

     The timing of  principal  payments  of the  securities  of a series will be
affected by a number of factors, including:

     o    the  extent of  prepayments  of the loans  underlying  that  series of
          securities, which may be influenced by a variety of factors (including
          prepayments resulting from refinancing or liquidations of loans due to
          defaults, casualties,  condemnations and repurchases by the depositor,
          the   servicer  or  a  seller  due  to  material   breaches  of  their
          representations and warranties regarding the loans),

     o    the  manner of  allocating  principal  payments  among the  classes of
          securities  of  a  series  as  specified  in  the  related  prospectus
          supplement,

     o    the  exercise by the party  entitled  thereto of any right of optional
          termination of a series of securities, and

     o    the rate and timing of payment  defaults  and losses  incurred  on the
          assets underlying the series.

The yields to maturity and weighted average lives of a series of securities will
be  affected  primarily  by the rate  and  timing  of  prepayment  of the  loans
representing  assets  underlying  a series.  The yields to maturity and weighted
average lives of securities will also be affected by the distribution of amounts
remaining in any  pre-funding  account  following the end of the related funding
period.  Any  reinvestment  risks resulting from a faster or slower incidence of
prepayments  of loans held by a trust fund will be borne entirely by the holders
of one or more classes of a related series of securities.

     We refer you to "Loan  Program--Representations  by Sellers;  Repurchases,"
"Yield and Prepayment Considerations" and "The Agreements--Pre-Funding Account."

     Interest  payable on the securities of a series on each  distribution  date
will include all  interest  accrued  during the period  specified in the related
prospectus supplement.  If 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

                                       6


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.

     We  refer  you  to   "Description  of  the   Securities--Distributions   on
Securities--Distributions of Interest."

Junior liens may result in losses in foreclosure proceedings.

     Some of the mortgages  serving as collateral  for your series of securities
may be 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  in  connection  with a mortgage  will be available to
satisfy the outstanding  balance of the junior mortgage only after the claims of
all  senior  mortgagees  have been  satisfied  in full,  including  any  related
foreclosure  costs.  In addition,  a junior  mortgagee  may not foreclose on the
property  securing a junior mortgage unless it forecloses  subject to the senior
mortgages,  in which case it must either pay the entire amount due on the senior
mortgages  to the  senior  mortgagees  at or  prior to the  foreclosure  sale or
undertake the  obligation to make payments on the senior  mortgages in the event
the mortgagor is in default thereunder.  The trust fund will not have any source
of funds to satisfy  any senior  mortgages  or make  payments  due to any senior
mortgagees  and may  therefore  be  prevented  from  foreclosing  on the related
underlying property.

     We refer you to "Legal Aspects of the  Loans--Junior  Mortgages;  Rights of
Senior Mortgagees."

Declines in property values may adversely affect you.

     The value of the properties underlying the loans held in the trust fund may
decline over time.  Among the factors that could  adversely  affect the value of
the properties are:

     o    an overall decline in the residential  real estate market in the areas
          in which they are located;

     o    a decline in their general  condition from the failure of borrowers to
          maintain their property adequately; and

     o    natural  disasters that are not covered by insurance like  earthquakes
          and floods.

In the case of home equity loans,  declining  property  values could diminish or
extinguish the value of a junior  mortgage before reducing the value of a senior
mortgage on the same property.

     If  property   values   decline,   the  actual   rates  of   delinquencies,
foreclosures,  and losses on all  underlying  loans  could be higher  than those
currently experienced in the mortgage lending industry in general. These losses,
to the extent not otherwise covered by credit enhancement,  will be borne by the
holder of one or more classes of securities.

     We refer you to "The Trust Fund--The Loans--Additional Information."

Delays in liquidation may adversely affect you.

     Even if the properties  underlying the loans held in the trust fund provide
adequate security for the loans, substantial delays could occur before defaulted
loans are  liquidated  and their  proceeds are forwarded to investors.  Property
foreclosure actions are regulated by state statutes and rules and are subject to
many of the delays and expenses of other  lawsuits if defenses or  counterclaims
are made,  sometimes requiring several years to complete.  Furthermore,  in some
states if the proceeds of the  foreclosure  are  insufficient to repay the loan,
the borrower is not liable for the deficit. Thus, if a borrower defaults,  these
restrictions  may impede the  trust's  ability  to dispose of the  property  and
obtain sufficient proceeds to repay the loan in full. In addition,  the servicer
will be entitled to deduct from  liquidation  proceeds all  expenses  reasonably
incurred in attempting to recover on the defaulted  loan,  including  legal fees
and  costs,  real  estate  taxes,  and  property  maintenance  and  preservation
expenses.

     We refer you to "Yield and Prepayment Considerations."

                                       7


The  disproportionate  impact  of  liquidation  expenses  on  smaller  loans may
adversely affect you.

     Liquidation expenses of defaulted loans generally do not vary directly with
the outstanding principal balance of the loan at the time of default. Therefore,
if a servicer takes the same steps for a defaulted loan having a small remaining
principal  balance  as it does for a  defaulted  loan  having a large  remaining
principal balance, the amount realized after expenses is smaller as a percentage
of the  outstanding  principal  balance  of the  small  loan  than it is for the
defaulted loan having a large remaining principal balance.

Consumer protection laws may adversely affect you.

     State laws generally  regulate  interest  rates and other charges,  require
specified  disclosures,  and require  licensing of mortgage loan originators and
servicers.  In addition, most states have other laws and public policies for the
protection  of consumers  that prohibit  unfair and  deceptive  practices in the
origination,  servicing,  and  collection  of mortgage  loans.  Depending on the
particular law and the specific facts involved, violations may limit the ability
to collect all or part of the principal or interest on the underlying loans held
in the trust fund. In some cases,  the borrower may even be entitled to a refund
of amounts previously paid.

     The loans  held in the trust  fund may also be  subject  to  federal  laws,
including:

     o    the Federal  Truth in Lending Act and its  regulations,  which require
          disclosures to the borrowers regarding the terms of any mortgage loan;

     o    the Equal Credit  Opportunity Act and its regulations,  which prohibit
          discrimination  in the extension of credit 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; and

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

     Home Equity Loan Consumer Protection Act. For loans that were originated or
closed after November 7, 1989,  the Home Equity Loan Consumer  Protection Act of
1988, which requires additional application disclosures, limits changes that may
be made to the loan  documents  without the  borrower's  consent and restricts a
lender's  ability to  declare a default  or to  suspend  or reduce a  borrower's
credit limit.

     The  Riegle  Act.  Some  loans  may  be  subject  to the  Riegle  Community
Development  and Regulatory  Improvement  Act of 1994,  known as the Riegle Act,
which  incorporates the Home Ownership and Equity  Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect to  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose 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 the right to rescind the mortgage loan.

     Some  violations of these federal laws may limit the ability to collect the
principal or interest on the loans held in the trust fund, and in addition could
subject  the trust fund to damages  and  administrative  enforcement.  Losses on
loans from the  application  of those laws that are not  otherwise  covered by a
credit  enhancement  will be  borne by the  holders  of one or more  classes  of
securities.

     We refer you to "Legal Aspects of the Loans."

Balloon payment mortgages in the trust fund may pose a higher risk of loss.

     Some  of the  mortgage  loans  held in the  trust  fund  may  not be  fully
amortizing  over their terms to maturity  and,  thus,  will require  substantial
principal  payments (that is, balloon payments) at their stated maturity.  Loans
with balloon  payments  involve a greater  degree of risk than fully  amortizing
loans because  typically the borrower must be

                                       8


able to refinance  the loan or sell the property to make the balloon  payment at
maturity.  The ability of a borrower  to do this will depend on various  factors
including  mortgage  rates at the time of sale or  refinancing,  the  borrower's
equity in the property,  the relative strength of the local housing market,  the
financial  condition of the borrower,  and tax laws.  Losses on these loans that
are not otherwise  covered by a credit  enhancement will be borne by the holders
of one or more classes of certificates.

The liquidation proceeds of mixed use loans may take longer to recover.

     Mixed use loans are mortgage loans secured by  multi-family  properties and
structures  that  include  both  residential  dwelling  units and space used for
retail, professional or other commercial uses. Due to the limited market for the
type of properties  securing  mixed use loans,  in the event of a foreclosure we
expect that it will take longer to recover  proceeds from the  liquidation  of a
mixed  use  loan  than  it  would  for a  mortgage  loan  secured  by a one-  to
four-family dwelling.

     We refer you to "The Trust Fund--The Loans--General."

You could be adversely affected by violations of environmental laws.

     Federal,  state,  and local  laws and  regulations  impose a wide  range of
requirements on activities that may affect the environment,  health, and safety.
In certain  circumstances,  these laws and  regulations  impose  obligations  on
owners or operators of residential  properties  like those that secure the loans
held in the trust fund.  Failure to comply with these laws and  regulations  can
result in fines and penalties  that could be assessed  against the trust fund as
owner of the related  property.  In some  states,  a lien on the property due to
contamination  has  priority  over the lien of an  existing  mortgage.  Also,  a
mortgage  lender  may be held  liable  as an  'owner'  or  'operator'  for costs
associated with the release of petroleum from an underground  storage tank under
certain  circumstances.  If the trust is  considered  the owner or operator of a
property,  it will  suffer  losses  as a result  of any  liability  imposed  for
environmental hazards on the property.

     We refer you to "Legal Aspects of the Loans--Environmental Risks."

The ratings of the securities do not assure their payment.

     Any class of securities  issued under this prospectus and the  accompanying
prospectus  supplement may be rated by one or more nationally  recognized rating
agencies. A rating is based on the adequacy of the value of the trust assets and
any  credit  enhancement  for that  class,  and  reflects  the  rating  agency's
assessment  of how  likely it is that  holders of the class of  securities  will
receive the payments to which they are entitled. A rating does not constitute an
assessment  of how likely it is that  principal  prepayments  on the  underlying
loans will be made,  the degree to which the rate of  prepayments  might  differ
from that originally anticipated,  or the likelihood that the securities will be
redeemed  early.  A rating is not a  recommendation  to purchase,  hold, or sell
securities because it does not address the market price of the securities or the
suitability of the securities for any particular investor.

     A rating  may not  remain  in effect  for any given  period of time and the
rating  agency  could lower or withdraw the rating  entirely in the future.  For
example, the rating agency could lower or withdraw its rating due to:

     o    a decrease  in the  adequacy  of the value of the trust  assets or any
          related credit enhancement;

     o    an adverse  change in the  financial  or other  condition  of a credit
          enhancement provider; or

     o    a change in the rating of the credit enhancement  provider's long-term
          debt.

     The amount, type, and nature of credit enhancement  established for a class
of securities  will be determined on the basis of criteria  established  by each
rating agency rating  classes of the  securities.  These  criteria are sometimes
based upon an actuarial  analysis of the  behavior of similar  loans in a larger
group. That analysis is often the basis upon which each rating agency determines
the amount of credit  enhancement  required  for a class.  The  historical  data
supporting any actuarial  analysis may not accurately reflect future experience,
and the data  derived  from a large  pool of  similar  loans may not  accurately
predict the delinquency,  foreclosure, or loss experience of any particular pool
of

                                       9


mortgage loans. Mortgaged properties may not retain their values. If residential
real estate markets  experience an overall  decline in property values such that
the outstanding  principal balances of the loans held in a particular trust fund
and any secondary financing on the related mortgaged  properties become equal to
or  greater  than  the  value  of  the  mortgaged   properties,   the  rates  of
delinquencies, foreclosures, and losses could be higher than those now generally
experienced in the mortgage  lending  industry.  In addition,  adverse  economic
conditions may affect timely payment by mortgagors on their loans whether or not
the  conditions  affect  real  property  values and,  accordingly,  the rates of
delinquencies, foreclosures, and losses in any trust fund. Losses from this that
are not covered by a credit  enhancement will be borne, at least in part, by the
holders of one or more classes of securities.

     We refer you to "Rating."

Book-entry securities may pose limitations.

     If the  securities are issued in book-entry  form, you may have  difficulty
selling your  securities in the secondary  trading market since investors may be
unwilling  to  purchase   securities  for  which  they  cannot  obtain  physical
certificates.  In addition,  since transactions in book-entry  securities can be
effected   only   through   The   Depository   Trust   Company's   participating
organizations, indirect participants and some banks, your ability to pledge your
securities  to persons or entities  that do not  participate  in The  Depository
Trust  Company  system  may be  limited  due to lack of a  physical  certificate
representing your securities.

     We refer you to "Description of the Securities--Book-Entry  Registration of
Securities."

Book-entry securities may result in delayed receipt of distributions.

     As a beneficial  owner of book-entry  securities,  you may experience  some
delay in receiving payments on your securities since these payments will be:

     o    forwarded by the trustee to The Depository Trust Company;

     o    credited  by The  Depository  Trust  Company  to the  accounts  of The
          Depository Trust Company's participants; and

     o    ultimately  credited to your  account by one of The  Depository  Trust
          Company's participants.

     We refer you to "Description of the Securities--Book-Entry  Registration of
Securities."

Bankruptcy or insolvency may affect the timing and amount of distributions on
the securities.

     The servicer,  the sellers and the depositor will treat each  conveyance of
loans by the sellers to the depositor or, in the case of  subsequently  conveyed
loans,  the trust fund as a sale of those loans.  The depositor  will treat each
conveyance  of loans  from the  depositor  to the trust  fund as a sale of those
loans. If the conveyance of the loans by the sellers to the depositor or, in the
case of subsequently  conveyed loans, the trust fund is treated as a sale, those
loans would not be part of the related seller's  bankruptcy estate and would not
be  available  to that  seller's  creditors.  If a seller  becomes  bankrupt  or
insolvent,  however,  the bankruptcy trustee, a conservator or a receiver of the
seller or another person may attempt to recharacterize  the sale of the loans as
a borrowing by the seller, secured by a pledge of the loans.  Similarly,  if the
conveyance of the loans by the depositor to the trust fund is treated as a sale,
those loans would not be part of the depositor's bankruptcy estate and would not
be available to the  depositor's  creditors.  In the event of the  bankruptcy or
insolvency of the depositor, however, the bankruptcy trustee, a conservator or a
receiver of the depositor or another  person may attempt to  recharacterize  the
sale of the loans as a borrowing  by the  depositor,  secured by a pledge of the
loans. In either case,  this position,  if argued before or accepted by a court,
could prevent timely  payments of amounts due on your securities and result in a
reduction of payments due on your securities.

     In addition,  we anticipate that the trustee will hold original  promissory
notes for each of the loans, together with assignments of each of the mortgages,
and the assignments of mortgages will be filed of public record.

                                       10


     In the event of a bankruptcy or insolvency of the servicer,  the bankruptcy
trustee or a  conservator  or  receiver  of the  servicer  may have the power to
prevent the trustee or the securityholders from appointing a successor servicer.

     In  addition,  federal  and  state  statutory  provisions,   including  the
Bankruptcy  Reform Act of 1978, as amended,  and state laws affording  relief to
debtors,  may interfere with or affect the ability of a secured  mortgage lender
to realize upon its security.  For example, in a proceeding under the Bankruptcy
Reform Act of 1978,  as  amended,  a lender  may not  foreclose  on a  mortgaged
property  without the  permission  of the  bankruptcy  court.  If the  mortgaged
property is not the debtor's  principal  residence and the court determines that
the value of the mortgaged  property is less than the  principal  balance of the
mortgage loan,  the debtor's  proposed  rehabilitation  plan may provide for the
reduction of the secured  indebtedness to the value of the mortgaged property as
of the  date of the  commencement  of the  bankruptcy,  rendering  the  lender a
general  unsecured  creditor for the difference.  The debtor's proposed plan may
also reduce the monthly payments due under the mortgage loan, change the rate of
interest and/or alter the mortgage loan repayment  schedule.  These  proceedings
under the Bankruptcy  Reform Act of 1978, as amended,  including but not limited
to any  automatic  stay,  could cause delays in receiving  payments on the loans
underlying a series of securities and possible  reductions  in, or  eliminations
of, the aggregate amount of these payments.

The principal amount of the securities may exceed the market value of the trust
fund assets.

     There is no assurance  that the market  value of the primary  assets or any
other assets for a series of securities  will at any time be equal to or greater
than the  aggregate  principal  amount of the  securities  of that  series  then
outstanding,  plus  accrued  interest  thereon.  In  addition,  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 the sale to the extent of unpaid
fees and other amounts owing to those persons under the related  agreement prior
to distributions  to holders of securities.  Upon any sale of trust fund assets,
the proceeds from the sale may be  insufficient  to pay in full the principal of
and interest on the securities of the related series.

     Liquidation  expenses for  defaulted  loans do not vary  directly  with the
outstanding  principal  balance of the loan at the time of  default.  Therefore,
assuming that a servicer took the same steps in realizing  upon a defaulted loan
having  a  small  remaining  principal  balance  as it  would  in the  case of a
defaulted  loan having a larger  principal  balance,  the amount  realized after
expenses of  liquidation  would be smaller as a  percentage  of the  outstanding
principal balance of the smaller loan than would be the case with a larger loan.
Because  the  average  outstanding  principal  balances  of the  loans are small
relative  to the  size  of the  loans  in a  typical  pool of  first  mortgages,
realizations net of liquidation  expenses on defaulted loans may also be smaller
as a  percentage  of the  principal  amount of the  loans  than in the case of a
typical pool of first mortgage loans.  The payment of these expenses will reduce
the portion of the amount  realized  that will be available to make  payments on
the securities and may result in the related securityholders suffering a loss.

     We refer you to "Yield and Prepayment Considerations."

You may receive a prepayment of principal from unused amounts in any pre-funding
account.

     If the prospectus supplement relating to your series of securities provides
for  pre-funding,  on the closing  date the  depositor  will deposit a specified
amount of cash into a pre-funding account. The amount of cash deposited will not
exceed 25% of the initial  aggregate  principal  amount of the related series of
securities. The deposited cash will be used to purchase loans from the seller or
sellers specified in the related  prospectus  supplement,  or from the depositor
(which,  in turn, will acquire these loans from the seller or sellers  specified
in the related  prospectus  supplement),  during the funding period,  which is a
period  which will begin on the  related  closing  date and will end on the date
specified in the related prospectus supplement,  which in no event will be later
than the earliest to occur of:

     o    the date the amount on deposit in the pre-funding account is less than
          the minimum  dollar  amount,  if any,  specified  in the  agreement(s)
          relating to that series;

                                       11


     o    the date an event of default occurs under the related agreement(s); or

     o    the date  which is the  later of three  months  or 90 days  after  the
          related closing date.

These  subsequently   purchased  loans  will  be  required  to  conform  to  the
requirements set forth in the related  agreement(s) and described in the related
prospectus supplement. The trustee will maintain the pre-funding account for the
related series of securities for the sole purpose of holding funds to be paid by
the trustee  during the  above-described  funding period to the depositor or the
applicable  seller(s)  to cover the  purchase  price of these  loans.  Monies on
deposit in the  pre-funding  account will not be available to cover losses on or
in respect of the related loans. To the extent that the entire amount of cash in
the  pre-funding  account has not been used to purchase  loans by the end of the
related funding period, any amounts remaining in the pre-funding account will be
distributed  as a  prepayment  of  principal  to  holders of  securities  on the
distribution  date immediately  following the end of the funding period,  in the
amounts and  pursuant  to the  priorities  set forth in the  related  prospectus
supplement.  The  holders  of the  related  class of  securities  will  bear any
reinvestment risk resulting from this prepayment.

Some of the securities may be issued with original issue discount.

     Some classes of securities  may be issued with original  issue discount for
federal income tax purposes.  If you hold securities  issued with original issue
discount,  you will be required to include  original  issue discount in ordinary
gross  income for  federal  income tax  purposes  as it  accrues,  in advance of
receipt of the cash attributable to that income.  Accrued but unpaid interest on
securities  that are accrual  securities  generally  will be treated as original
issue discount for this purpose.

     We  refer  you  to  "Federal  Income  Tax  Consequences--Taxation  of  Debt
Securities--Interest and Acquisition Discount" and "--Market Discount."

                                       12


                                 THE TRUST FUND

General

     The certificates of each series will represent interests in the assets of a
related  trust fund,  and the notes of each series will be secured by the pledge
of the  assets  of a  related  trust  fund.  The  entity  named  in the  related
prospectus  supplement  as  trustee  will  hold the  trust  fund for a series of
securities for the benefit of the related securityholders.  Each trust fund will
consist of a group of assets  (the  "Trust  Fund  Assets"),  including a pool of
loans and  payments  in respect of these  loans,  as  specified  in the  related
prospectus  supplement.1  The pool of loans  will be created on the first day of
the month of the issuance of the related  series of  securities  or another date
specified in the related prospectus supplement.  The securities will be entitled
to payment  from the assets of the related  trust fund or funds or other  assets
pledged  for the benefit of the  securityholders,  as  specified  in the related
prospectus  supplement,  and will not be  entitled to payments in respect of the
assets of any other trust fund established by the depositor.

     The  depositor  will  acquire  the Trust Fund  Assets,  either  directly or
through  affiliates,  from  originators or sellers that may be affiliates of the
depositor  pursuant to a pooling and servicing  agreement  (each, a "Pooling and
Servicing  Agreement")  for a series  consisting  solely of  certificates,  or a
purchase  agreement  (each, a "Purchase  Agreement") for a series  consisting of
certificates  and notes.  The  depositor  will then convey the Trust Fund Assets
without  recourse to the related trust fund.  The  depositor  will acquire loans
that were either  originated  or  acquired by  affiliates  of the  depositor  in
accordance  with  the   underwriting   criteria   specified  below  under  "Loan
Program--Underwriting    Standards,"    "--Specific    Underwriting    Criteria;
Underwriting Programs" and "--Summary of Underwriting  Requirements by Program."
We refer you to "Loan Program--Underwriting Standards," "--Specific Underwriting
Criteria;  Underwriting Programs" and "--Summary of Underwriting Requirements by
Program."

     The  depositor  will  cause the Trust  Fund  Assets to be  conveyed  to the
trustee for the benefit of the holders of the securities of the related  series.
The entity named as servicer in the related prospectus supplement,  which may be
an  affiliate  of the  depositor,  will  service the Trust Fund  Assets,  either
directly or through other servicing institutions called sub-servicers,  pursuant
to a  Pooling  and  Servicing  Agreement  for  a  series  consisting  solely  of
certificates,  or a  master  servicing  agreement  (each,  a  "Master  Servicing
Agreement")  between the trust fund and the servicer for a series  consisting of
certificates and notes.  The servicer will receive a fee for these services.  We
refer you to "Loan Program" and "The Agreements." If the servicer services Trust
Fund Assets  through a  sub-servicer,  the servicer  will remain  liable for its
servicing  obligations under the related Agreement as if the servicer alone were
servicing the Trust Fund Assets.

     As used  herein,  "Agreement"  means,  for a series  consisting  solely  of
certificates,  the Pooling and Servicing Agreement,  and for a series consisting
of certificates and notes,  the Purchase  Agreement,  the Trust  Agreement,  the
Indenture and the Master Servicing Agreement, as the context requires.

     If so specified in the related prospectus supplement, a trust fund relating
to a series of securities  may be a business  trust formed under the laws of the
state  specified  in the  related  prospectus  supplement  pursuant  to a  trust
agreement (each, a "Trust  Agreement")  between the depositor and the trustee of
the trust fund.

     No trust  fund will have any  assets or  liabilities  prior to the  initial
offering  of the  related  series of  securities.  No trust fund is  expected to
engage in any activities other than purchasing, managing and holding the related
Trust Fund  Assets and other  assets  contemplated  herein or  specified  in the
related  prospectus  supplement and the proceeds  thereof,  issuing  securities,
making payments and distributions on securities and related activities. No trust
fund is  expected  to have any source of  capital  other than its assets and any
related credit enhancement.

- --------
     * Whenever the terms "pool,"  "certificates,"  "notes" and "securities" are
used in this  prospectus,  they  will be deemed to  apply,  unless  the  context
indicates  otherwise,  to one  specific  pool and the  securities  of one series
including the certificates  representing  certain undivided interests in, and/or
notes secured by the assets of, a single trust fund consisting  primarily of the
loans in such pool.  Similarly,  the term "Pass-Through  Rate" will refer to the
Pass-Through  Rate borne by the  certificates  and the term "interest rate" will
refer to the  interest  rate  borne  by the  notes of one  specific  series,  as
applicable, and the term "trust fund" will refer to one specific trust fund.

                                       13


     Unless otherwise  specified in the applicable  prospectus  supplement,  the
depositor's  only  obligations with respect to a series of securities will be to
obtain specific representations and warranties from Equity One, Inc., a Delaware
corporation  ("Equity  One"),  and the  sellers and to assign to the trustee for
that  series  of   securities   the   depositor's   rights   relating  to  those
representations and warranties.  We refer you to "Loan  Program--Representations
by  Sellers;  Repurchases"  and "The  Agreements--Assignment  of the Trust  Fund
Assets." The servicer's  obligations  with respect to the Trust Fund Assets will
consist principally of its contractual  servicing  obligations under the related
Agreement   (including  its  obligation  to  enforce  the   obligations  of  the
sub-servicers  or sellers,  or both, as more fully described  herein under "Loan
Program--Representations      by     Sellers;      Repurchases"     and     "The
Agreements--Sub-Servicing  by  Sellers"  and  "--Assignment  of the  Trust  Fund
Assets")  and its  obligation,  if any,  to make cash  advances  in the event of
delinquencies  in  payments  on or with  respect  to the  loans  in the  amounts
described herein under "Description of the Securities--Advances." The servicer's
obligation  to make  advances  may be  subject  to  limitations,  to the  extent
provided herein and in the related prospectus supplement.

     The following is a brief  description of the assets expected to be included
in the trust funds. If specific information  respecting the Trust Fund Assets is
not known at the time the related  series of  securities  initially  is offered,
more general  information of the nature  described below will be provided in the
related prospectus  supplement,  and specific information will be set forth in a
report  on Form 8-K to be filed  with the  Securities  and  Exchange  Commission
("SEC") within fifteen days after the initial issuance of the securities. A copy
of the Agreement for 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 loans
relating  to that series will be  attached  to the  Agreement  delivered  to the
trustee upon delivery of the securities.

The Loans

     General. Loans will consist of

     o    mortgage   loans  secured  by  first  liens  on  one-  to  four-family
          residential properties,

     o    mortgage  loans  secured by first  and/or  subordinate  liens on mixed
          commercial/residential   use   properties   and   other   multi-family
          residential properties, and

     o    closed-end  and/or  revolving  home equity  loans or balances  thereof
          secured  by first  and/or  subordinate  liens  on one- to  four-family
          residential properties.

Except  with  respect  to  Subsequent  Loans,  as  described  herein  under "The
Agreements--Pre-Funding  Account," all loans will be purchased by the depositor,
either directly or through an affiliate,  from one or more sellers.  The sellers
will have either originated the loans or purchased the loans from other lenders.
As more fully described in the related prospectus  supplement,  the loans may be
"conventional"  loans or loans that are insured or guaranteed by a  governmental
agency like the Federal Housing Administration ("FHA") or Department of Veterans
Affairs ("VA").

     All of the  loans  will have  monthly  payments  due on a set day,  but not
necessarily  the first day, of each month.  The payment terms of the loans to be
included in a trust fund will be described in the related prospectus  supplement
and may include any of the following features (or a combination thereof), all as
described below or in the related prospectus supplement:

     o    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 specific  circumstances and is followed by an adjustable
          rate, a rate that  otherwise  varies from time to time, or a rate that
          is convertible from an 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 these limitations.  Accrued interest
          may be deferred  and added to the  principal of a loan for the periods
          and  under  the  circumstances  as may  be  specified  in the  related
          prospectus  supplement.  Loans may provide for the payment of interest
          at a rate lower  than the  specified  interest  rate of the loan for a
          period  of time or for the life of the  loan,  and the  amount  of any
          difference may be contributed from funds supplied by the seller of the
          mortgaged property or

                                       14


          another source.

     o    Principal  may be payable in equal  installments  over the term of the
          loan,  may be  calculated  on the basis of an assumed term to maturity
          that  is  significantly  longer  than  the  actual  term  to  maturity
          (resulting in the need to make a larger  "balloon"  payment upon final
          maturity)  or on an interest  rate that is  different  from the loan's
          specified interest rate, or may not be payable during all or a portion
          of the original term.  Payment of all or a substantial  portion of the
          principal may be due on maturity, called a balloon payment.  Principal
          may include interest that has been deferred and added to the principal
          balance of the loan.

     o    Monthly  payments of principal  and interest may be fixed for the life
          of the  loan,  may  increase  over a  specified  period of time or may
          change  from period to period.  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.

     o    The  loans  generally  may be  prepaid  at any  time.  Prepayments  of
          principal may be subject to a prepayment  fee,  which may be fixed for
          the life of the loan or may decline over time,  and may be  prohibited
          for the life of the loan or for  specific  periods,  which are  called
          lockout periods. Some loans may permit prepayments after expiration of
          the  applicable  lockout  period  and may  require  the  payment  of a
          prepayment  fee in connection  with any subsequent  prepayment.  Other
          loans may  permit  prepayments  without  payment  of a fee  unless the
          prepayment occurs during specified time periods. The loans may include
          "due on sale" clauses which permit the mortgagee to demand  payment of
          the entire loan in connection with the sale or transfer of the related
          mortgaged  property.  Other loans may be assumable by persons  meeting
          the then applicable underwriting standards of the related seller.

     The loans will be secured by mortgages  or deeds of trust or other  similar
security instruments  creating a lien on the related mortgaged property.  In the
case of home equity loans,  these liens generally will be subordinated to one or
more senior  liens on the  related  mortgaged  properties  as  described  in the
related prospectus supplement.

     Loans  with  specified  Combined   Loan-to-Value  Ratios  and/or  principal
balances  may be  covered  wholly or  partially  by  primary  mortgage  guaranty
insurance policies.  The existence,  extent and duration of any coverage will be
described in the applicable prospectus supplement.

     The aggregate  principal  balance of loans secured by mortgaged  properties
that are owner-occupied will be disclosed in the related prospectus  supplement.
The   applicable   prospectus   supplement   may   provide  for  the  basis  for
representations  relating to Single Family  Properties,  but if it does not, the
sole basis for a representation  that a given percentage of the loans is secured
by Single Family Properties that are owner-occupied will be either

     o    the making of a  representation  by the borrower at origination of the
          loan  that  the  underlying  mortgaged  property  will  be used by the
          borrower for a period of at least six months  every year,  or that the
          borrower intends to use the mortgaged property as a primary residence,
          or

     o    a finding that the address of the underlying mortgaged property is the
          borrower's mailing address.

     The  mortgaged  properties  relating to  residential  loans and home equity
loans will consist of detached or  semi-detached  one- to  four-family  dwelling
units, townhouses,  rowhouses, individual condominium units, individual units in
planned unit  developments,  and some other one- to  four-family  dwelling units
("Single Family  Properties").  The mortgaged  properties  relating to mixed use
loans will consist of other multi-family properties and structures which include
residential  dwelling  units and space used for  retail,  professional  or other
commercial  uses  ("Mixed Use  Properties").  Mortgaged  properties  may include
vacation and second homes and  investment  properties  and may be located in any
one of the fifty states, the District of Columbia,  Puerto Rico or any territory
of the United States.

     Home  Equity  Loans.  Some of the loans  may be  non-purchase  money  loans
secured by the borrower's equity in his or her home. These home equity loans may
consist of closed-end  loans and/or  revolving  credit line loans. As more fully
described  in the related  prospectus  supplement,  interest  on each  revolving
credit line loan,

                                       15


excluding  introductory  rates  offered  from  time to time  during  promotional
periods,  is computed  and  payable  monthly on the  average  daily  outstanding
principal balance of the loan. Principal amounts on a revolving credit line loan
may be drawn down (up to a maximum amount as set forth in the related prospectus
supplement) or repaid under each  revolving  credit line loan from time to time,
but  may be  subject  to a  minimum  periodic  payment.  The  full  amount  of a
closed-end  loan is advanced  at the  inception  of the loan and,  except to the
extent provided in the related prospectus supplement,  generally is repayable in
equal (or substantially  equal)  installments of an amount to fully amortize the
loan by its  stated  maturity.  Except to the  extent  provided  in the  related
prospectus supplement, the original terms to stated maturity of closed-end loans
will not exceed 360 months.  Under some circumstances,  under either a revolving
credit line loan or a closed-end  loan,  a borrower may choose an  interest-only
payment option and is obligated to pay only the amount of interest which accrues
on the loan during the billing  cycle.  An  interest-only  payment option may be
available for a specified  period before the borrower must begin paying at least
the minimum monthly payment of a specified percentage of the average outstanding
principal balance of the loan.

     Additional   Information.   Each   prospectus   supplement   will   contain
information, as of the date of that prospectus supplement and to the extent then
specifically known to the depositor, regarding the loans constituting Trust Fund
Assets of the related trust fund, including

     o    the   aggregate   outstanding   principal   balance  and  the  average
          outstanding  principal  balance  of the  loans  as of  the  applicable
          cut-off date,

     o    the  type  of  property   securing  the  loan  (e.g.,   Single  Family
          Properties, Mixed Use Properties, or other real property),

     o    the original terms to maturity of the loans,

     o    the largest  principal  balance and the smallest  principal balance of
          any of the loans,

     o    the earliest  origination  date and latest maturity date of any of the
          loans,

     o    the Combined Loan-to-Value Ratios of the loans,

     o    the stated interest rates or annual percentage rates ("APR"), or range
          of stated interest rates or APRs, of the loans,

     o    the maximum and minimum per annum interest rates of the loans, and

     o    the geographic location of the mortgaged properties.

If specific  information  respecting  the loans is not known to the depositor at
the time the related securities are initially offered,  more general information
of the  nature  described  above  will be  provided  in the  related  prospectus
supplement,  and specific  information will be set forth in a report on Form 8-K
to be filed  with  the SEC  fifteen  days  after  the  initial  issuance  of the
securities.

     The  "Combined  Loan-to-Value  Ratio"  of a loan at any  given  time is the
fraction, expressed as a percentage,

     o    the numerator of which is the sum of

          o    the  principal  balance  of that loan at the date of  origination
               (or,  in the case of a revolving  credit  line loan,  the maximum
               amount thereof available) plus

          o    the outstanding  principal balance, at the date of origination of
               the loan, of any senior  mortgage  loan(s) or, in the case of any
               open-ended  senior  mortgage loan, the maximum  available line of
               credit for that  mortgage  loan,  regardless of any lesser amount
               actually outstanding at the date of origination of the loan, and

     o    the  denominator  of which  is the  Collateral  Value  of the  related
          mortgaged property.

                                       16


     The "Collateral Value" of the mortgaged property, other than for some loans
the proceeds of which were used to refinance an existing  mortgage loan (each, a
"Refinance Loan"), is the lesser of

     o    the appraised  value of that mortgaged  property based on an appraisal
          obtained by the originator at origination of that loan, and,

     o    if the loan was originated  either in connection  with the acquisition
          of the  mortgaged  property  by the  borrower or within one year after
          acquisition  of the mortgaged  property by the borrower,  the purchase
          price paid by the borrower for the mortgaged property.

     In the case of  Refinance  Loans,  the  "Collateral  Value" of the  related
mortgaged  property is the appraised  value  thereof  determined in an appraisal
obtained at the time of refinancing.

     No  assurance  can be given that values of the  mortgaged  properties  have
remained  or will  remain at their  levels on the  dates of  origination  of the
related  loans.  If the  residential  real estate market  experiences an overall
decline in property values causing the sum of the outstanding principal balances
of the loans and any primary or secondary financing on the mortgaged properties,
as applicable, in a particular trust fund to become equal to or greater than the
value  of  the  mortgaged   properties,   the  actual  rates  of  delinquencies,
foreclosures and losses could be higher than those now generally  experienced in
the mortgage lending  industry.  In addition,  adverse  economic  conditions and
other  factors  (which may or may not affect real  property  values),  including
without limitation,  loss of employment,  illness or other personal difficulties
suffered by obligors on the loans, may affect the timely payment by borrowers of
scheduled payments of principal and interest on the loans and, accordingly,  the
actual rates of delinquencies, foreclosures and losses on any group of loans. To
the extent that these  losses are not  covered by  subordination  provisions  or
alternative  arrangements,  the losses will be borne,  at least in part,  by the
holders of the securities of the related series.

Substitution of Trust Fund Assets

     Substitution of Trust Fund Assets will be permitted if the  representations
and  warranties  regarding any original  Trust Fund Asset are breached or if the
documentation  regarding any Trust Fund Asset is determined by the trustee to be
incomplete.  The related  prospectus  supplement  will  generally  set forth the
period  during which  substitution  will be  permitted.  Substituted  Trust Fund
Assets generally will comply with all of the  representations and warranties and
satisfy the criteria  set forth in the related  Agreement  and  described in the
related  prospectus  supplement as of the date of substitution.  We refer you to
"Loan    Program--Representations    by   Sellers;    Repurchases"    and   "The
Agreements--Assignment of the Trust Fund Assets."

                                 USE OF PROCEEDS

     The depositor  will use all or  substantially  all of the net proceeds from
the sale of each series of securities for one or more of the following purposes:

     o    to purchase the related Trust Fund Assets;

     o    to establish any pre-funding account,  capitalized interest account or
          reserve accounts described in the related prospectus supplement;

     o    to pay costs of structuring and issuing the securities,  including the
          costs of obtaining credit enhancement, if any; and

     o    to serve any other  corporate  purpose  specifically  permitted by its
          certificate of incorporation.

The depositor  expects to sell  securities in series from time to time,  but the
timing and amount of offerings of securities will depend on a number of factors,
including the volume of Trust Fund Assets acquired by the depositor,  prevailing
interest rates, availability of funds and general market conditions.

                                       17



                                  THE DEPOSITOR

     Equity  One  ABS,  Inc.,  a  Delaware  corporation,   the  depositor,   was
incorporated in March of 1997 for the limited  purpose of acquiring,  owning and
transferring  Trust Fund Assets and selling  interests  therein or bonds secured
thereby.  The depositor is a limited purpose  wholly-owned finance subsidiary of
Equity One. Equity One is a wholly-owned  operating  subsidiary of Popular North
America,  Inc., a Delaware corporation ("PNA"). PNA is an indirect  wholly-owned
subsidiary of Popular, Inc., a diversified,  publicly owned bank holding company
incorporated under the General  Corporation Law of Puerto Rico ("Popular").  The
depositor and Equity One are subject to comprehensive regulation by the Board of
Governors of the Federal Reserve System ("Federal  Reserve").  No obligations of
the depositor are insured by any governmental  agency.  The depositor  maintains
its principal office at 103 Springer Building, 3411 Silverside Road, Wilmington,
Delaware 19810. Its telephone number is (302) 478-6160.

     Neither the depositor nor any of the depositor's  affiliates will insure or
guarantee distributions on the securities of any series.

                                  LOAN PROGRAM

     Except with respect to  Subsequent  Loans,  as described  herein under "The
Agreements--Pre-Funding  Account,"  the loans  will have been  purchased  by the
depositor,  either  directly  or  through  affiliates,  from  the  sellers.  The
applicable  prospectus supplement may provide for the underwriting criteria used
in  originating  the loans,  but if it does not,  the loans so  purchased by the
depositor  will have been  either  originated  or  acquired  by the  sellers  in
accordance with the underwriting  criteria  specified below under  "Underwriting
Standards," "Specific Underwriting Criteria; Underwriting Programs" and "Summary
of Underwriting  Requirements by Program." All of the loans will be underwritten
by Equity One's central credit office.

Underwriting Standards

     Each seller operates under  underwriting  standards that have been approved
by Equity  One and are  consistent  with  those  utilized  by  mortgage  lenders
generally  during  the period of  origination  for  similar  types of loans (the
"Equity One  Standards").  Equity One and each seller will represent and warrant
that all loans  conveyed by it to the  depositor or one of its  affiliates  have
been  underwritten in accordance  with the Equity One Standards.  As to any loan
insured by the FHA or partially guaranteed by the VA, each seller will represent
that it has  complied  with  underwriting  policies of the FHA or the VA, as the
case may be.

     Underwriting  standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of the related  mortgaged  property as  collateral.  In general,  a  prospective
borrower  applying  for a loan is  required  to fill out a detailed  application
designed to provide to the underwriting officer pertinent  information regarding
the applicant's  liabilities,  income,  credit history,  including the principal
balance  and payment  history  regarding  any senior  mortgage,  and  employment
history, as well as other personal information which, to the extent specified in
the related prospectus  supplement,  has been verified by the related seller. In
addition,  to the extent specified in the related  prospectus  supplement,  each
seller, as part of its quality control system, will have reverified  information
regarding the foregoing  matters that has been provided by a mortgage  brokerage
company prior to funding a loan and  periodically  audit files based on a random
sample of closed  loans.  Each  borrower  is  generally  required  to provide an
authorization  to apply for a credit  report  which  summarizes  the  borrower's
credit history with local and national  merchants and lenders,  installment debt
payments  and any  record of  defaults,  bankruptcies,  repossessions,  suits or
judgments.  In most cases,  an  employment  verification  is obtained  either in
writing or verbally from the borrower's  employer,  which verification  reports,
among other things,  the length of  employment  with that  organization  and the
borrower's  current  salary.  If a prospective  borrower is  self-employed,  the
borrower may be required to submit copies of signed tax returns.

     In  determining  the adequacy of the property to be used as  collateral,  a
full or drive by appraisal  will  generally be made of each property  considered
for  financing  in an amount in excess of $15,000.  The  appraiser  is generally
required  to inspect  the  property,  issue a report on its  condition  and,  if
applicable,  verify construction,  if new, has been completed.  The appraisal is
based on the market value of comparable  homes,  the estimated rental

                                       18


income (if considered applicable by the appraiser) and the cost of replacing the
home. The value of the property being  financed,  as indicated by the appraisal,
must be high enough to currently  support,  and be anticipated to support in the
future, the outstanding loan balance.

     Once  all  applicable  employment,   credit  and  property  information  is
received,  a  determination   generally  is  made,  with  the  assistance  of  a
Debt-to-Income  Ratio,  as to whether the  prospective  borrower has  sufficient
monthly income available

     o    to meet the borrower's  monthly  obligations on the proposed  mortgage
          loan (generally determined on the basis of the monthly payments due in
          the year of  origination)  and other expenses  related to the property
          (such as property taxes and hazard insurance), and

     o    to meet other financial obligations and monthly living expenses.

The "Debt-to-Income Ratio" is the ratio of the borrower's total monthly payments
to the borrower's gross monthly income. The maximum monthly Debt-to-Income Ratio
varies depending upon a borrower's credit grade and loan documentation level (as
described  below) but does not generally  exceed 50%.  Variations in the monthly
Debt-to-Income  Ratio limit are permitted  based on  compensating  factors.  The
underwriting  standards applied by sellers,  particularly regarding the level of
loan  documentation and the borrower's income and credit history,  may be varied
in appropriate cases where factors such as a low Combined Loan-to-Value Ratio or
other favorable credit factors exist.

     Some of the  types  of  loans  that  may be  included  in a trust  fund are
recently  developed  and may  involve  additional  uncertainties  not present in
traditional  types of loans. For example,  some loans may provide for escalating
or variable  payments by the borrower.  These types of loans are underwritten on
the basis of a judgment that the borrowers  have the ability to make the monthly
payments required initially.  In some instances,  a borrower's income may not be
sufficient to permit continued loan payments as payment amounts increase.  These
types of loans may also be underwritten primarily upon the basis of low Combined
Loan-to-Value  Ratios or other favorable  credit factors.  A trust fund may also
include  both first and second lien loans made to a borrower at the same time on
the same mortgaged  property,  provided that each of those loans must separately
satisfy the Equity One Standards.

Specific Underwriting Criteria; Underwriting Programs

     The Equity One Standards  allow for the  origination  and purchase of loans
generally under three underwriting  programs,  known as Grade A Credits, Grade B
Credits and Grade C Credits,  all of which are summarized below.  These programs
and their  underwriting  criteria may change from time to time.  Deviations from
the specific criteria of an underwriting  program are permitted to reflect local
economic  trends and real estate  valuations,  as well as other  credit  factors
specific to each loan application and/or each portfolio acquired. Some loans may
be to  borrowers  whose  creditworthiness  may not  coincide  with  all  program
criteria.  Overall,  the goal is to maintain the integrity of these programs and
simultaneously  provide  lending  officers and  correspondent  networks with the
flexibility to consider the specific circumstances of each loan.

     Under  the  Equity  One  Standards,  the  following  four  types of  income
documentation programs are used:

     o    full income documentation ("Full Doc");

     o    stated income ("SI");

     o    alternative income verification ("AIV"); and

     o    light income documentation ("Lite Doc").

     Under the Full Doc program,  income is verified by reviewing the borrower's
W-2s for the past two years and two of the borrower's  current  paystubs.  Under
the SI program, the borrower is not required to submit any income documentation.
Under the AIV program,  the borrower  must submit bank  statements  for the past
twenty-four  months to verify the  average  monthly  income  used to qualify the
borrower.  Under the Lite Doc program,

                                       19


the borrower must submit bank  statements  for the past six months.  Tax returns
are generally not required under any income documentation program, however, each
lender  always has the right to require tax returns if that is the only means of
verifying income or cash flow.

     Underwriting  with the SI, AIV or Lite Doc program is reserved  for Grade A
Credits and Grade B Credits loans,  and offers an alternative for  self-employed
and employed applicants with supplemental income, who are either unable to or do
not wish to produce income  documentation  to substantiate  all of their income.
For  loans   underwritten   pursuant  to  the  SI  or  Lite  Doc  program,   the
Debt-to-Income  Ratio is based on a maximum of 50% of stated income as disclosed
on the loan application. For loans underwritten pursuant to the AIV program, the
Debt-to-Income Ratio is based on a maximum of 50% of average monthly income over
the past twenty-four months, as verified through monthly bank statements.

Summary of Underwriting Requirements by Program

     Grade A Credits.  For Grade A Credits,  the  following  criteria  generally
apply:

     o    An in-file  credit  report on the  borrower by an  independent  credit
          reporting agency reflecting the borrower's  complete credit history is
          required.  Typically,  a good to excellent  credit history of at least
          one year is  required,  and  prior  credit  history  may be rated on a
          case-by-case  basis.  The credit  history should reflect that existing
          and  previous  debts  were  paid  in a  timely  manner.  A  Chapter  7
          bankruptcy  that has been  discharged  for a minimum  of five years is
          acceptable if the borrower has since  established  a payment  history,
          notwithstanding  the  bankruptcy,  consistent  with this  underwriting
          program.  A  Chapter  13  bankruptcy  that has been  discharged  for a
          minimum  of  two  years  is  acceptable  if  the  borrower  has  since
          established  a  payment  history,   notwithstanding   the  bankruptcy,
          consistent  with  this  underwriting   program.   Unpaid  charge-offs,
          collections,  liens or judgments may not exceed $500 in the aggregate.
          During the most recent 12 month period, the borrower may not have more
          than

          o    one 30 day  delinquency  in his or her mortgage  payment  history
               (consecutive  30  day  delinquencies  are  treated  as one 30 day
               account),

          o    three 30 day  delinquencies on major credit cards and installment
               debt, and

          o    four 30 day delinquencies on retail credit cards.

     o    Generally, the borrower must have

          o    been  employed for not less than two years with the same employer
               or

          o    established comparable stability in a particular field of work.

     o    Combined  Loan-to-Value Ratios and Debt-to-Income  Ratios must conform
          to the  following  criteria  (except that the  Combined  Loan-to-Value
          Ratio may exceed the maximum  indicated  below up to a maximum of 100%
          solely as a result of including credit insurance premiums and discount
          points financed as part of the loan in the calculation of the ratio):



                                                   Maximum Combined                         Maximum Debt-
                                                  Loan-to-Value-Ratio                      to-Income Ratio
                                                  -------------------                      ---------------
Property Type
- -------------

                                                                                        
Owner occupied one- to four-family
dwellings, townhouses, condominiums,
true second homes                                      95%                                    50%

Non-owner occupied single family
dwellings, townhouses,



                                       20


                                                   Maximum Combined                         Maximum Debt-
                                                  Loan-to-Value-Ratio                      to-Income Ratio
                                                  -------------------                      ---------------
Property Type
- -------------
                                                                                        
condominiums                                           80%                                    50%

Non-owner occupied two- to
four-family dwellings                                  75%                                    50%

Mixed use:        Purchase                             75%                        Minimum Debt
                  Refinance                            70%                        Service Coverage 1.15




     Grade B Credits.  For Grade B Credits,  the  following  criteria  generally
apply:

     o    An in-file  credit  report on the  borrower by an  independent  credit
          reporting agency reflecting the borrower's  complete credit history is
          required. Typically, a satisfactory to good credit history of at least
          one year is  required,  and  prior  credit  history  may be rated on a
          case-by-case  basis.  The credit  history should reflect that existing
          and  previous  debts were paid in a  predominately  timely  manner.  A
          Chapter 7 bankruptcy,  if discharged  for two years,  is acceptable if
          there  are two  years  of  re-established  credit  and a  satisfactory
          written  explanation.  A Chapter 13 bankruptcy with a minimum of a two
          year satisfactory payment plan and one year of reestablished credit is
          acceptable. All unpaid charge-offs, liens or judgments in the last two
          years  must be paid in full.  During  the  most  recent  twelve  month
          period, the borrower may not have more than

          o    two 30 day  delinquencies  in his or her mortgage payment history
               (consecutive  30  day  delinquencies  are  treated  as one 30 day
               account),

          o    three 30 day  delinquencies on major credit cards and installment
               debt,

          o    four 30 day delinquencies on retail credit cards, and

          o    one 60 day delinquency on retail credit cards.

     o    Generally, the borrower must have

          o    been  employed for not less than two years with the same employer
               or

          o    established comparable stability in a particular field of work.

     o    Combined  Loan-to-Value Ratios and Debt-to-Income  Ratios must conform
          to the  following  criteria  (except that the  Combined  Loan-to-Value
          Ratio may exceed the maximum  indicated  below up to a maximum of 100%
          solely as a result of including credit insurance premiums and discount
          points financed as part of the loan in the calculation of the ratio):


                                                   Maximum Combined                         Maximum Debt-
                                                  Loan-to-Value-Ratio                      to-Income Ratio
                                                  -------------------                      ---------------
Property Type
- -------------
                                                                                        
Owner occupied one- to four-family
dwellings, townhouses, condominiums                    95%                                    50%


                                       21


                                                   Maximum Combined                         Maximum Debt-
                                                  Loan-to-Value-Ratio                      to-Income Ratio
                                                  -------------------                      ---------------
Property Type
- -------------
                                                                                        

True second homes                                      90%                                    50%

Non-owner occupied single family
dwellings, townhouses, condominiums                    80%                                    50%

Non-owner occupied two- to
four-family dwellings                                  75%                                    50%

Mixed use:        Purchase                             75%                        Minimum Debt
                  Refinance                            70%                        Service Coverage 1.15



     Grade C Credits.  For Grade C Credits,  the  following  criteria  generally
apply:

          o    An in-file credit report on the borrower by an independent credit
               reporting  agency  reflecting  the  borrower's   complete  credit
               history is required.  Typically,  a fair to  satisfactory  credit
               history of at least one year is required.  A discharged Chapter 7
               bankruptcy is acceptable with one year of re-established  credit.
               A non-discharged  Chapter 13 bankruptcy will be considered with a
               minimum  of a two year  satisfactory  payment  plan,  one year of
               re-established   credit  and   trustee   permission.   A  written
               explanation of derogatory  credit is required.  Mortgage  payment
               history may not  reflect any more than four 30 day  delinquencies
               and one 60 day  delinquency  during  the most  recent  12  months
               (consecutive  30  day  delinquencies  are  treated  as one 30 day
               account).  In addition,  all accounts that are  delinquent for 60
               days or longer must be paid from proceeds.

          o    Generally, the borrower must have

               o    been  employed  for not less  than  one  year  with the same
                    employer or

               o    established  comparable  stability in a particular  field of
                    work.

          o    Combined  Loan-to-Value  Ratios and  Debt-to-Income  Ratios  must
               conform  to the  following  criteria  (except  that the  Combined
               Loan-to-Value  Ratio may exceed the maximum indicated below up to
               a maximum of 90% solely as a result of including credit insurance
               premiums and discount  points financed as part of the loan in the
               calculation of the ratio):



                                                   Maximum Combined                         Maximum Debt-
                                                  Loan-to-Value-Ratio                      to-Income Ratio
                                                  -------------------                      ---------------
Property Type
- -------------
                                                                                        
Owner occupied single family
dwellings, townhouses                                  80%                                    50%

Owner occupied two- to four-family
dwellings                                              75%                                    50%

Owner occupied condominiums                            75%                                    50%


                                       22


                                                   Maximum Combined                         Maximum Debt-
                                                  Loan-to-Value-Ratio                      to-Income Ratio
                                                  -------------------                      ---------------
Property Type
- -------------
                                                                                        
True second homes                                      75%                                    50%

Non-owner occupied one- to
four-family dwellings, townhouses,                     70%                                    50%
condominiums


     If the Combined Loan-to-Value Ratio of a particular borrower's loan exceeds
85%, in  determining  the credit grade of the  borrower's  loan each seller will
also analyze  standardized  credit history data available from credit bureaus in
the form of a credit "score" of the borrower based on the borrower's past credit
history. Generally, a higher credit score signifies that a borrower has a better
credit history.  Currently,  the sellers employ the credit scoring system of the
Fair Isaac Credit Bureau,  known as FICO scores,  in assessing  borrowers  under
these  circumstances.  If a borrower's credit score becomes relevant because the
borrower's loan has a high Combined Loan-to-Value Ratio, the borrower's loan may
receive a lower  credit  grade from a seller if his or her credit score does not
meet a minimum threshold.  The sellers also periodically analyze the FICO scores
of borrowers after their loans have been underwritten  together with the payment
history of the borrowers on their loans as part of the continuing  assessment of
the accuracy and effectiveness of the Equity One Standards.

Qualifications of Sellers and Servicer

     Each seller is required to be an  institution  experienced  in  originating
loans of the  type  contained  in the  related  trust  fund in  accordance  with
accepted  practices  and  prudent  guidelines  and  must  maintain  satisfactory
facilities  to  originate  those  loans.  The  servicer  is  required  to  be an
institution experienced in originating and servicing loans of the type contained
in the related  trust fund in  accordance  with  accepted  practices and prudent
guidelines  and must maintain  satisfactory  facilities to originate and service
those loans.  Each seller must  maintain all of the licenses  necessary  for the
conduct of its business.

Representations by Sellers; Repurchases

     Each seller (and Equity One, where a seller is a subsidiary or affiliate of
Equity One) will make  representations  and  warranties  in respect of the loans
sold by the seller to a trust fund.  These  representations  and  warranties may
include, among other things:

     o    that (except for loans in amounts less than $15,000)  title  insurance
          (or in the case of mortgaged  properties  located in areas where these
          policies are generally not  available,  an attorney's  certificate  of
          title) and any  required  hazard  insurance  policy were  effective at
          origination of each loan and that the title  insurance (or certificate
          of title as applicable)  remained in effect on the date of purchase of
          the loan from the seller by or on behalf of the depositor;

     o    that the  seller  had good  title to each  loan and that each loan was
          subject to no offsets, defenses, counterclaims or rights of rescission
          except to the extent  that any  buydown  agreement  may  forgive  some
          indebtedness of a borrower;

     o    that each loan  constituted  a valid lien on, or a perfected  security
          interest   attaching  to  the  mortgaged  property  (subject  only  to
          permissible   liens   disclosed,   if  applicable,   title   insurance
          exceptions,  if  applicable,  and other  exceptions  described  in the
          Agreement)  and that the  mortgaged  property was free from damage and
          was in acceptable condition;

     o    that there were no  delinquent  tax or  assessment  liens  against the
          mortgaged property;

                                       23


     o    that no required payment on a loan was  contractually  delinquent more
          than  the  number  of  days   specified  in  the  related   prospectus
          supplement; and

     o    that each loan was made in compliance with all applicable local, state
          and federal laws and regulations in all material respects.

     The servicer or the trustee,  if the servicer is the seller,  will promptly
notify the  relevant  seller (and  Equity One, if it is not the  servicer or the
seller) of any breach of any representation or warranty made by it in respect of
a loan which  materially  and adversely  affects the interests of holders of the
securities  secured by the loan.  If the seller  cannot cure a breach  within 90
days following notice from the servicer or the trustee, as the case may be, then
the seller will be obligated either to

     o    repurchase  the loan from the  trust  fund at a price  (the  "Purchase
          Price") equal to 100% of the unpaid  principal  balance  thereof as of
          the date of the repurchase plus accrued  interest thereon to the first
          day of the month  following  the  month of  repurchase  at the  loan's
          stated  interest rate (less any advances or amount  payable as related
          servicing compensation if the seller is the servicer) or

     o    substitute for the loan a replacement loan that satisfies the criteria
          specified  in the  related  Agreement  and  described  in the  related
          prospectus supplement.

If a REMIC or FASIT  election is to be made for a trust fund,  the servicer or a
holder of the related  residual  certificate  generally will be obligated to pay
any prohibited transaction tax which may arise in connection with any repurchase
or  substitution  and the trustee must have received a  satisfactory  opinion of
counsel that the  repurchase  or  substitution  will not cause the trust fund to
lose its  status as a REMIC or FASIT or  otherwise  subject  the trust fund to a
prohibited  transaction tax. The servicer may be entitled to  reimbursement  for
any payment from the assets of the related  trust fund or from any holder of the
related   residual   certificate.   We  refer   you  to   "Description   of  the
Securities--General." Except in those cases in which the servicer is the seller,
the servicer  will be required  under the  applicable  Agreement to enforce this
obligation  for the benefit of the  trustee  and the holders of the  securities,
following the practices it would employ in its good faith business judgment were
it the  owner of the loan.  This  repurchase  or  substitution  obligation  will
constitute the sole remedy available to holders of securities or the trustee for
a breach of representation by a seller.

     If Equity One makes a  representation  or  warranty  on behalf of a seller,
Equity  One will be  obligated  to  purchase  or  substitute  a loan if a seller
defaults on its  obligation  to do so, but no assurance can be given that Equity
One will carry out its purchase or substitution  obligations for loans.  Neither
the  depositor  nor the  servicer  (unless  the  servicer  is a seller)  will be
obligated  to  purchase  or  substitute  a  loan  if a  seller  defaults  on its
obligation  to do so, and no assurance  can be given that sellers will carry out
their respective  repurchase or substitution  obligations for loans. However, to
the extent that a breach of a  representation  and warranty of a seller may also
constitute a breach of a representation  made by the servicer,  the servicer may
have a repurchase  or  substitution  obligation  as  described  below under "The
Agreements--Assignment of Trust Fund Assets."

                          DESCRIPTION OF THE SECURITIES

     Each series of certificates will be issued pursuant to either

     o    a Pooling and Servicing  Agreement among the depositor,  the servicer,
          the trustee and the sellers, or

     o    a Trust Agreement between the depositor and the trustee.

A form of Pooling and Servicing  Agreement and Trust Agreement has been filed as
an exhibit to the registration  statement of which this prospectus forms a part.
Each series of notes will be issued  pursuant to an indenture  (an  "Indenture")
between the related trust fund established by the depositor and the trustee, and
the  related  loans  will be  serviced  by the  servicer  pursuant  to a  Master
Servicing Agreement. A form of Indenture and Master Servicing Agreement has been
filed as an exhibit to the registration statement of which this prospectus forms
a part. A series of securities may consist of both notes and certificates.  Each
Agreement,  dated as of the related  cut-off date, will be among various parties
which may include, without limitation,  the depositor, the servicer, the sellers
and/or the

                                       24


trustee for the benefit of the holders of the  securities  of that  series.  The
provisions  of each  Agreement  will  vary  depending  upon  the  nature  of the
securities to be issued thereunder and the nature of the related trust fund. The
following are  descriptions of the material  provisions which may appear in each
Agreement.  The descriptions are subject to, and are qualified in their entirety
by  reference  to, all of the  provisions  of the  Agreement  for each series of
securities and the applicable prospectus supplement.

General

     The  securities  of each  series  will be  issued  in  book-entry  or fully
registered  form as  specified  in the  related  prospectus  supplement,  in the
authorized  denominations  specified in the related prospectus  supplement,  and
will, in the case of asset-backed  certificates,  evidence specified  beneficial
ownership interests in, and in the case of asset-backed notes, be secured by the
assets of the related trust fund created pursuant to each Agreement and will not
be entitled  to  payments  in respect of the assets  included in any other trust
fund established by the depositor. The securities will not represent obligations
of the  depositor or any  affiliate of the  depositor.  Some of the loans may be
guaranteed or insured as set forth in the related  prospectus  supplement.  Each
trust fund will consist of, to the extent provided in the related Agreement:

     o    the Trust Fund Assets, as from time to time are subject to the related
          Agreement   (exclusive  of  any  amounts   specified  in  the  related
          prospectus  supplement (each, a "Retained  Interest")),  including all
          payments of  interest  and  principal  received on the loans after the
          cut-off  date (to the extent not applied in  computing  the  principal
          balance  of the  loans  as of the  cut-off  date  (the  "Cut-off  Date
          Principal Balance")),

     o    assets  that from time to time are  required  to be  deposited  in the
          related   Security   Account,    as   described   below   under   "The
          Agreements--Payments on Loans; Deposits to Security Account,"

     o    property  which  secured a loan and which is acquired on behalf of the
          holders of securities of the related  series by foreclosure or deed in
          lieu of foreclosure, and

     o    any insurance policies or other forms of credit  enhancement  required
          to be maintained pursuant to the related Agreement.

If so  specified  in the related  prospectus  supplement,  a trust fund may also
include one or more of the following:  reinvestment  income on payments received
on the Trust Fund Assets, a reserve account, a mortgage pool insurance policy, a
special  hazard  insurance  policy,  a bankruptcy  bond,  one or more letters of
credit, a surety bond, guaranties or similar instruments.

     Each series of securities will be issued in one or more classes. Each class
of asset-backed certificates of a series will evidence beneficial ownership of a
specified  percentage  (which may be 0%) or portion of future interest  payments
and a  specified  percentage  (which may be 0%) or  portion of future  principal
payments  on, and each class of  asset-backed  notes of a series will be secured
by, the related  Trust Fund Assets.  A series of  securities  may include one or
more classes that are senior in right to payment to one or more other classes of
securities of that series.  Some series or classes of securities  may be covered
by insurance  policies,  surety bonds or other forms of credit  enhancement,  in
each case as  described  under  "Credit  Enhancement"  herein and in the related
prospectus  supplement.  One or more  classes of  securities  of a series may be
entitled to receive  distributions  of  principal,  interest or any  combination
thereof.  Distributions  on one or more classes of a series of securities may be
made prior to one or more  other  classes,  after the  occurrence  of  specified
events,  in accordance with a schedule or formula or on the basis of collections
from  designated  portions of the  related  Trust Fund  Assets,  in each case as
specified  in the  related  prospectus  supplement.  The timing  and  amounts of
distributions  may vary among  classes or over time as  specified in the related
prospectus supplement.

     Distributions of principal and interest (or, where applicable, of principal
only or interest only) on the related  securities will be made by the trustee on
each  distribution  date (i.e.,  monthly,  quarterly,  semi-annually or at other
intervals and on other dates as specified in the related prospectus  supplement)
in proportion to the percentages specified in the related prospectus supplement.
Distributions  will be made to the  persons in whose  names the  securities  are
registered  at the close of  business  on the  dates  specified  in the  related
prospectus supplement (each, a

                                       25


"Record  Date").  Distributions  will  be made in the  manner  specified  in the
related  prospectus  supplement to the persons  entitled  thereto at the address
appearing  in the  register  maintained  for  holders of  securities;  provided,
however,  that the final  distribution  in retirement of the securities  will be
made only upon  presentation  and  surrender of the  securities at the office or
agency of the trustee or other person specified in the notice to securityholders
of the final distribution.

     The  securities  will  be  freely  transferable  and  exchangeable  at  the
corporate  trust  office of the trustee as set forth in the  related  prospectus
supplement.  No service charge will be made for any  registration of exchange or
transfer of securities of any series,  but the trustee may require  payment of a
sum sufficient to cover any related tax or other governmental charge.

     Under  current  law the  purchase  and  holding  of a class  of  securities
entitled  only to a  specified  percentage  of  payments  of either  interest or
principal  or a notional  amount of either  interest or principal on the related
loans or a class of  securities  entitled to receive  payments  of interest  and
principal  on the  loans  only  after  payments  to other  classes  or after the
occurrence of specified  events by or on behalf of any employee  benefit plan or
other  retirement  arrangement  (including  individual  retirement  accounts and
annuities,  Keogh plans and collective investment funds in which plans, accounts
or arrangements are invested)  subject to provisions of the Employee  Retirement
Income Security Act of 1974, as amended  ("ERISA") or the Internal  Revenue Code
of 1986, as amended (the "Code"), may result in prohibited transactions,  within
the meaning of ERISA and the Code. We refer you to "ERISA  Considerations."  The
applicable prospectus supplement may provide for the conditions for transferring
securities of this type of class, but if it does not, the transfer of securities
of this type of class will not be registered unless the transferee

     o    represents  that it is not,  and is not  purchasing  on behalf of, any
          plan, account or arrangement, or

     o    provides  an opinion of counsel  satisfactory  to the  trustee and the
          depositor  that the  purchase  of  securities  of that  class by or on
          behalf  of the plan,  account  or  arrangement  is  permissible  under
          applicable  law and will not subject the trustee,  the  servicer,  the
          sellers or the depositor to any obligation or liability in addition to
          those undertaken in the Agreements.

     An election  may be made to treat the trust fund  related to each series or
designated  portions thereof as a "real estate mortgage  investment  conduit" or
"REMIC" or as a "financial asset  securitization  investment  trust" or "FASIT,"
each as defined in the Code.  The related  prospectus  supplement  will  specify
whether a REMIC or FASIT  election is to be made.  Alternatively,  the Agreement
for a series  may  provide  that a REMIC or  FASIT  election  may be made at the
discretion  of the  depositor  or the  servicer and may only be made if specific
conditions are satisfied. The terms and provisions applicable to the making of a
REMIC or FASIT election for a particular series will be set forth in the related
prospectus supplement. If a REMIC or FASIT election is made for a series, one of
the  classes  will be  designated  as  evidencing  the sole  class of  "residual
interests"  in the related  REMIC or the sole  ownership  interest in the FASIT,
each as defined in the Code. All other classes of securities in that series will
constitute  "regular interests" in the related REMIC or FASIT, as defined in the
Code. If a REMIC or FASIT election is made for a particular series, the servicer
or a holder of the related  residual  certificate  will be obligated to take all
actions  required in order to comply with  applicable  laws and  regulations and
will be obligated to pay any prohibited transaction taxes. The servicer,  unless
otherwise  provided in the related  prospectus  supplement,  will be entitled to
reimbursement  for any  payment  from the  assets of the trust  fund or from any
holder of the related residual certificate.

Distributions on Securities

     General. In general,  the method of determining the amount of distributions
on a  particular  series  of  securities  will  depend  on the  type  of  credit
enhancement,  if any,  that is used for that  series.  We refer  you to  "Credit
Enhancement."  Set forth below are  descriptions  of various methods that may be
used to determine the amount of  distributions on the securities of a particular
series.  The prospectus  supplement for each series of securities  will describe
the  method  to be  used in  determining  the  amount  of  distributions  on the
securities of that series.

     Distributions allocable to principal and interest on the securities will be
made by the  trustee  out of, and only to the extent  of,  funds in the  related
Security  Account,  including any funds  transferred from any reserve account or

                                       26


other cash account  established and available  therefor.  The related prospectus
supplement  will describe the method for  allocating  distributions  made on any
distribution   date  among   securities   of   different   classes  and  between
distributions  of  principal  (and,  if  applicable,  between  distributions  of
Principal  Prepayments,  as defined below, and scheduled  payments of principal)
and  interest.  The  prospectus  supplement  will also  describe  the method for
allocating distributions among securities of a particular class.

     Available Funds. All distributions on the securities of each series on each
distribution  date will be made from the Available  Funds  described  below,  in
accordance  with the terms  described in the related  prospectus  supplement and
specified in the Agreement.  "Available  Funds" for each  distribution date will
generally  equal the amount on deposit in the related  Security  Account on that
distribution date (net of related fees and expenses payable by the related trust
fund)  other  than  amounts  to be  held  therein  for  distribution  on  future
distribution dates.

     Distributions of Interest.  Interest will accrue on the aggregate principal
balance (or, in the case of securities entitled only to distributions  allocable
to interest, the aggregate notional amount) of each class of securities entitled
to  interest  from the date,  at the  Pass-Through  Rate or  interest  rate,  as
applicable  (which  in either  case may be a fixed  rate or rate  adjustable  as
specified in the related prospectus  supplement),  and for the periods specified
in the related prospectus supplement.  "Pass-Through Rate" means a rate equal to
the interest rate borne by the underlying  loans net of the aggregate  servicing
fees and any other amounts specified in the related  prospectus  supplement.  To
the extent funds are available therefor,  interest accrued during each specified
period on each class of securities  entitled to interest  (other than a class of
securities  that  provides  for  interest  that  accrues,  but is not  currently
payable, referred to hereafter as "Accrual Securities") will be distributable on
the distribution dates specified in the related prospectus  supplement until the
aggregate  principal balance of that class of securities has been distributed in
full or, in the case of securities  entitled only to distributions  allocable to
interest,  until the aggregate notional amount of those securities is reduced to
zero or for the period of time designated in the related prospectus  supplement.
The original aggregate  principal balance of each class of securities will equal
the  aggregate  distributions  allocable to principal to which that  security is
entitled.  Distributions  allocable  to  interest on each  security  that is not
entitled to distributions allocable to principal will be calculated based on the
notional  amount of that  security.  The notional  amount of a security will not
evidence an interest in or entitlement to  distributions  allocable to principal
but will be used  solely  for  convenience  in  expressing  the  calculation  of
interest and for other specified purposes.

     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 over a period ending two or
more days prior to a distribution  date, the effective yield to  securityholders
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
that distribution date, and the effective yield (at par) to securityholders will
be less than the indicated coupon rate.

     If specified in the related  prospectus  supplement,  any interest that has
accrued on a class of Accrual Securities but is not paid on a given distribution
date will be added to the aggregate  principal  balance of that class of Accrual
Securities on that distribution date.  Distributions of interest on any class of
Accrual  Securities  will  commence  only  after the  occurrence  of the  events
specified in the related prospectus  supplement.  Until distribution of interest
commences,  the beneficial ownership interest in the trust fund or the principal
balance, as applicable,  of that class of Accrual  Securities,  will increase on
each  distribution  date by the amount of interest that accrued on that class of
securities during the preceding  interest accrual period but was not distributed
to that class on that distribution  date. Each class of Accrual  Securities will
thereafter accrue interest on its outstanding  aggregate principal balance as so
adjusted.

     Distributions of Principal.  The related prospectus supplement will specify
the method by which the amount of principal to be  distributed on the securities
on each  distribution  date will be calculated and the manner in which principal
will be allocated among the classes of securities  entitled to  distributions of
principal.  The aggregate  principal balance of any class of securities entitled
to distributions of principal  generally will be the initial aggregate principal
balance  of  that  class  of  securities  specified  in the  related  prospectus
supplement,  reduced  by all  distributions  reported  to the  holders  of those
securities as allocable to principal and,

                                       27


     o    in the case of Accrual  Securities,  increased by all interest accrued
          but not then distributable on the Accrual Securities, and

     o    in the case of adjustable  rate  securities,  subject to the effect of
          negative amortization, if applicable.

     If so provided in the related prospectus supplement, one or more classes of
securities will be entitled to receive all or a  disproportionate  percentage of
the payments of principal  which are received from borrowers in advance of their
scheduled due dates and are not  accompanied by amounts  representing  scheduled
interest due after the month of these payments ("Principal  Prepayments") in the
percentages  and under the  circumstances  or for the periods  specified  in the
related  prospectus  supplement.  Any  allocation of Principal  Prepayments to a
class or  classes  of  securities  will  have the  effect  of  accelerating  the
amortization of those securities while increasing the interests evidenced by one
or more other classes of securities in the trust fund.  Increasing the interests
of the other  classes of securities  relative to that of specific  securities is
intended to preserve the availability of the subordination provided by the other
securities. See "Credit Enhancement--Subordination."

     Unscheduled   Distributions.   If  specified  in  the  related   prospectus
supplement,  the securities will be subject to receipt of  distributions  before
the next scheduled  distribution  date under the circumstances and in the manner
described  below and in the prospectus  supplement.  If applicable,  the trustee
will be required to make unscheduled  distributions on the day and in the amount
specified in the related prospectus  supplement if, due to substantial  payments
of principal  (including  Principal  Prepayments) on the Trust Fund Assets,  the
trustee or the servicer determines that the funds available or anticipated to be
available from the Security Account and, if applicable, any reserve account, may
be  insufficient  to  make  required  distributions  on the  securities  on that
distribution date. The applicable  prospectus  supplement may provide for limits
on the amount of any unscheduled distribution, but if it does not, the amount of
any unscheduled  distribution that is allocable to principal will not exceed the
amount that would otherwise have been required to be distributed as principal on
the  securities  on  the  next  distribution  date.  The  applicable  prospectus
supplement may specify whether unscheduled  distributions will include interest,
but if it does not,  unscheduled  distributions  will  include  interest  at the
applicable Pass-Through Rate (if any) or interest rate (if any) on the amount of
the  unscheduled  distribution  allocable to principal for the period and to the
date specified in the related prospectus supplement.

Advances

     To the extent provided in the related prospectus  supplement,  the servicer
will be required to advance on or before  each  distribution  date (from its own
funds, funds advanced by sub-servicers or funds held in the Security Account for
future  distributions  to the holders of securities of the related  series),  an
amount equal to the aggregate of payments of interest and/or principal that were
delinquent  on the  related  Determination  Date (as that term is defined in the
related prospectus supplement), subject to the servicer's determination that the
advances  may be  recoverable  out of late  payments by  borrowers,  Liquidation
Proceeds, Insurance Proceeds or otherwise.

     In making  advances,  the servicer will endeavor to maintain a regular flow
of  scheduled  interest  and  principal  payments to holders of the  securities,
rather than to guarantee or insure against  losses.  If advances are made by the
servicer from cash being held for future  distribution to  securityholders,  the
servicer will replace these funds on or before any future  distribution  date to
the extent that funds in the applicable  Security  Account on that  distribution
date would be less than the amount required to be available for distributions to
securityholders  on that date. Each advance will be reimbursable to the servicer
out of recoveries on the specific  loans with respect to which the advances were
made (e.g.,  late payments made by the related  borrower,  any related Insurance
Proceeds,  Liquidation  Proceeds  or  proceeds  of  any  loan  purchased  by the
depositor,  a  sub-servicer  or a seller  pursuant  to the  related  Agreement).
Advances  also  will  be  reimbursable  to  the  servicer  from  cash  otherwise
distributable to securityholders (including the holders of Senior Securities) to
the extent that the servicer  determines  that any advances  previously made are
not ultimately  recoverable as described  above.  To the extent  provided in the
related  prospectus  supplement,  the  servicer  also will be  obligated to make
advances,  to the extent  recoverable  out of  Insurance  Proceeds,  Liquidation
Proceeds  or  otherwise,  for some  taxes  and  insurance  premiums  not paid by
borrowers on a timely basis.  These advances are reimbursable to the servicer to
the extent permitted by the related  Agreement.  The obligations of the servicer
to make advances may be supported by a cash advance  reserve fund, a surety bond
or other arrangement of the type described herein under "Credit Enhancement," in
each case as described in the related prospectus supplement.

                                       28


     In the event the servicer fails to make a required advance,  the applicable
prospectus  supplement  may specify  whether  another party will have  advancing
obligations,  but if it does not,  the  trustee  will be  obligated  to make the
advance in its capacity as successor servicer.  If the trustee makes an advance,
it will be  entitled  to be  reimbursed  for the  advance to the same extent and
degree as the servicer is entitled to be reimbursed  for advances.  We refer you
to "Description of the Securities--Distributions on Securities."

Reports to Securityholders

     Prior to or concurrently  with the  distribution of funds on a distribution
date, the servicer or the trustee will furnish to each  securityholder of record
of the related  series (if  applicable to that series of securities) a statement
setting forth the following information as well as other specified information:

     o    the amount of the  distribution  allocable  to  principal,  separately
          identifying the aggregate  amount of any Principal  Prepayments and if
          so  specified in the related  prospectus  supplement,  any  applicable
          prepayment penalties included therein;

     o    the amount of the distribution allocable to interest;

     o    the amount of any advance;

     o    the aggregate amount

          o    otherwise   allocable   to   Subordinated   Securities   on  that
               distribution date, and

          o    withdrawn from the reserve  account,  if any, that is included in
               the amounts distributed to the Senior Securities;

     o    the outstanding  principal balance or notional amount of each class of
          the  related  series  after  giving  effect  to  the  distribution  of
          principal on that distribution date;

     o    the percentage of principal payments on the loans (excluding Principal
          Prepayments),  if any, which each class will be entitled to receive on
          the following distribution date;

     o    the percentage of Principal  Prepayments  on the loans,  if any, which
          each class will be entitled to receive on the  following  distribution
          date;

     o    the related amount of the servicing compensation retained or withdrawn
          from  the  Security  Account  by  the  servicer,  and  the  amount  of
          additional   servicing   compensation   received   by   the   servicer
          attributable to penalties, fees, excess Liquidation Proceeds and other
          similar charges and items;

     o    the number and aggregate principal balances of loans

          o    contractually delinquent (exclusive of loans in foreclosure)

               o    1 to 30 days,

               o    31 to 60 days,

               o    61 to 90 days, and

               o    91 or more days, and

          o    in foreclosure and contractually delinquent

               o    1 to 30 days,

               o    31 to 60 days,

               o    61 to 90 days, and

               o    91 or more days,

          as of the  close of  business  on the last day of the  calendar  month
          preceding that distribution date;

     o    the book value of any real  estate  acquired  through  foreclosure  or
          grant of a deed in lieu of foreclosure;

                                       29


     o    the  Pass-Through  Rate or interest rate, as  applicable,  if adjusted
          from the date of the  last  statement,  of any  class  expected  to be
          applicable to the next distribution to that class;

     o    if  applicable,  the amount  remaining  in any reserve  account at the
          close of business on the distribution date;

     o    the Pass-Through  Rate or interest rate, as applicable,  as of the day
          prior to the immediately preceding distribution date; and

     o    any amounts remaining under letters of credit,  pool policies or other
          forms of credit enhancement.

     Where  applicable,  any amount set forth above may be expressed as a dollar
amount per single security of the relevant class having the Percentage  Interest
specified in the related  prospectus  supplement.  The report to securityholders
for any series of securities  may include  additional or other  information of a
similar nature to that specified above.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar year, the servicer or the trustee will mail to each  securityholder  of
record at any time during that calendar year a report

     o    as to the  aggregate  of amounts  reported  pursuant  to the first two
          items above for that  calendar year or, in the event that person was a
          securityholder  of record during a portion of that calendar  year, for
          the applicable portion of that year, and

     o    other  customary   information   deemed  necessary  or  desirable  for
          securityholders to prepare their tax returns.

Categories of Classes of Securities

     The  securities of any series may be comprised of one or more classes.  The
different  classes  of  securities  in a  series,  in  general,  will  fall into
different categories.  The following chart identifies and generally defines some
of the more  typical  categories.  The  prospectus  supplement  for a series  of
securities  may identify the classes which  comprise that series by reference to
the following categories.

Categories of Classes                   Definition

                                        PRINCIPAL TYPES

Accretion Directed Class............... A class that receives principal payments
                                        from   the   accreted    interest   from
                                        specified Accrual Classes.  An accretion
                                        directed    class   also   may   receive
                                        principal  payments from  principal paid
                                        on the underlying  Trust Fund Assets for
                                        the related series.

Component Class........................ A class consisting of "components."  The
                                        components of a component class may have
                                        different   principal   and/or  interest
                                        payment   characteristics  but  together
                                        constitute   a   single   class.    Each
                                        component  of a  component  class may be
                                        identified  as falling  into one or more
                                        of the categories in this chart.

Notional Amount Class.................. A class having no principal  balance and
                                        bearing interest on the related notional
                                        amount.  The notional amount is used for
                                        purposes   of   the   determination   of
                                        interest distributions.

                                       30

Planned Principal Class
 (also sometimes referred
         to as a "PAC")................ A class  that  is  designed  to  receive
                                        principal payments using a predetermined
                                        principal  balance  schedule  derived by
                                        assuming two constant  prepayment  rates
                                        for the  underlying  Trust Fund  Assets.
                                        These two rates  are the  endpoints  for
                                        the "structuring  range" for the planned
                                        principal class.  The planned  principal
                                        classes in any series of securities  may
                                        be subdivided into different  categories
                                        (e.g.,    primary   planned    principal
                                        classes,   secondary  planned  principal
                                        classes and so forth)  having  different
                                        effective    structuring    ranges   and
                                        different  principal payment priorities.
                                        The structuring  range for the secondary
                                        planned  principal  class of a series of
                                        securities  will be  narrower  than that
                                        for the primary planned  principal class
                                        of   that   series.    The    prospectus
                                        supplement   relating  to  each  planned
                                        principal   class  will   disclose   the
                                        principal balance schedule pertaining to
                                        that   class   and   the   pricing   and
                                        prepayment  assumptions based upon which
                                        the  schedule  will have been  prepared,
                                        including the actual  characteristics of
                                        the underlying  loans,  the  assumptions
                                        regarding  original  terms to  maturity,
                                        the  remaining  terms to  maturity,  and
                                        interest rates of the underlying  loans,
                                        and the  assumptions  some  the  rate of
                                        prepayment on the underlying loans.

Scheduled Principal Class.............. A class  that  is  designed  to  receive
                                        principal payments using a predetermined
                                        principal  balance  schedule  but is not
                                        designated as a planned  principal class
                                        or  targeted  principal  class.  In many
                                        cases,   the   schedule  is  derived  by
                                        assuming two constant  prepayment  rates
                                        for the  underlying  Trust Fund  Assets.
                                        These two rates  are the  endpoints  for
                                        the   "structuring    range"   for   the
                                        scheduled principal class.

Sequential Pay Class................... Classes that receive principal  payments
                                        in a  prescribed  sequence,  that do not
                                        have  predetermined   principal  balance
                                        schedules    and    that    under    all
                                        circumstances    receive   payments   of
                                        principal  continuously  from the  first
                                        distribution  date on which they receive
                                        principal  until  they  are  retired.  A
                                        single  class  that  receives  principal
                                        payments   before  or  after  all  other
                                        classes in the same series of securities
                                        may be  identified  as a sequential  pay
                                        class.

Strip Class............................ A  class   that   receives   a  constant
                                        proportion, or "strip," of the principal
                                        payments  on the  underlying  Trust Fund
                                        Assets.


Support Class (also
sometimes referred to
as a "Companion Class")................ A class that receives principal payments
                                        on  any   distribution   date   only  if
                                        scheduled  payments  have  been  made on
                                        specified  planned  principal   classes,

                                       31

                                        targeted    principal   classes   and/or
                                        scheduled principal classes.

Targeted Principal Class
(also sometimes
referred to as a "TAC")................ A class  that  is  designed  to  receive
                                        principal payments using a predetermined
                                        principal  balance  schedule  derived by
                                        assuming  a single  constant  prepayment
                                        rate  for  the  underlying   Trust  Fund
                                        Assets.   The   prospectus    supplement
                                        relating  to  each  targeted   principal
                                        class  will   disclose   the   principal
                                        balance  schedule   pertaining  to  that
                                        class  and the  pricing  and  prepayment
                                        assumptions   based   upon   which   the
                                        schedule   will  have   been   prepared,
                                        including the actual  characteristics of
                                        the underlying  loans,  the  assumptions
                                        regarding  original  terms to  maturity,
                                        the  remaining  terms to  maturity,  and
                                        interest rates of the underlying  loans,
                                        and the  assumptions  regarding the rate
                                        of prepayment on the underlying loans.

Non-amortizing Sequential Class........ A  class  that  generally   receives  no
                                        principal   payments  for  a  designated
                                        number  of  distribution  dates and then
                                        receives a  disproportionately  small or
                                        large portion of the funds available for
                                        principal    payments   on    subsequent
                                        distribution dates.

                                        INTEREST TYPES

Fixed Rate Class....................... A class  with an  interest  rate that is
                                        fixed throughout the life of the class.

Floating Rate Class.................... A  class  with  an  interest  rate  that
                                        resets   periodically   based   upon   a
                                        designated   index   and   that   varies
                                        directly with changes in that index.

Inverse Floating Rate Class............ A  class  with  an  interest  rate  that
                                        resets   periodically   based   upon   a
                                        designated   index   and   that   varies
                                        inversely with changes in that index.

Variable Rate Class.................... A  class  with  an  interest  rate  that
                                        resets periodically and is calculated by
                                        reference   to  the  rate  or  rates  of
                                        interest  applicable to specified assets
                                        or instruments (e.g., the interest rates
                                        borne by the underlying loans).

Interest Only Class.................... A class that receives some or all of the
                                        interest payments made on the underlying
                                        Trust  Fund  Assets  and  little  or  no
                                        principal.  Interest  only  classes have
                                        either a nominal  principal balance or a
                                        notional  amount.  A  nominal  principal
                                        balance represents actual principal that
                                        will  be  paid  on  the  class.   It  is
                                        referred  to  as  nominal  since  it  is
                                        extremely   small   compared   to  other
                                        classes. A notional amount is the amount
                                        used as a  reference  to  calculate  the
                                        amount

                                       32


                                        of  interest  due  on an  interest  only
                                        class  that  is  not   entitled  to  any
                                        distributions in respect of principal.

Principal Only Class................... A class that does not bear  interest and
                                        is    entitled    to    receive     only
                                        distributions in respect of principal.

Partial Accrual Class.................. A class  that  accretes a portion of the
                                        amount  of  accrued  interest   thereon,
                                        which   amount  will  be  added  to  the
                                        principal  balance of that class on each
                                        applicable  distribution  date, with the
                                        remainder  of  accrued  interest  to  be
                                        distributed  currently  as  interest  to
                                        that class.  This accretion may continue
                                        until a specified  event has occurred or
                                        until  the  partial   accrual  class  is
                                        retired.

Accrual Class.......................... A class  that  accretes  the  amount  of
                                        accrued interest otherwise distributable
                                        on the class, which amount will be added
                                        as principal to the principal balance of
                                        the    class    on    each    applicable
                                        distribution  date.  This  accretion may
                                        continue until some specified  event has
                                        occurred or until the  accrual  class is
                                        retired.


Indices Applicable to Floating Rate and Inverse Floating Rate Classes

     General.   Except  as  otherwise   specified  in  the  related   prospectus
supplement,  the indices  applicable to Floating Rate and Inverse  Floating Rate
Classes will be limited to the indices described below.

     LIBOR.  The applicable  prospectus  supplement may specify some other basis
for determining  LIBOR, but if it does not, on the LIBOR  Determination Date (as
this term is defined in the  related  prospectus  supplement)  for each class of
securities of a series as to which the applicable  interest rate or Pass-Through
Rate is determined  by reference to an index  denominated  as LIBOR,  the person
designated  in the related  Agreement as the  calculation  agent will  determine
LIBOR in accordance  with one of the two methods  described  below (which method
will be specified in the related prospectus supplement):

     LIBO Method. If using this method to calculate LIBOR, the calculation agent
will determine LIBOR by reference to the quotations, as set forth on the Reuters
Screen  LIBO  Page  (as  defined  in the  International  Swaps  and  Derivatives
Association,  Inc. Code of Standard  Wording,  Assumptions  and  Provisions  for
Swaps,  1986  Edition),  offered by the  principal  London office of each of the
designated  reference  banks  meeting the  criteria  set forth herein for making
United States dollar deposits of the applicable duration in leading banks in the
London  Interbank   market,  as  of  11:00  a.m.  (London  time)  on  the  LIBOR
Determination  Date. In lieu of relying on the  quotations  for those  reference
banks that appear at that time on the Reuters Screen LIBO Page, the  calculation
agent will request each of the reference banks to provide the offered quotations
at that time.

     LIBOR  will  be  established  by  the  calculation   agent  on  each  LIBOR
Determination Date as follows:

     o    If on any LIBOR Determination Date two or more reference banks provide
          offered  quotations,  LIBOR for the next interest accrual period shall
          be the arithmetic mean of the offered  quotations  (rounded upwards if
          necessary to the nearest whole multiple of 1/32%).

     o    If on any LIBOR  Determination  Date only one or none of the reference
          banks provides offered quotations, LIBOR for the next interest accrual
          period shall be whichever is the higher of

               o    LIBOR as  determined  on the  previous  LIBOR  Determination
                    Date, or

               o    the reserve interest rate.

          The  reserve  interest  rate  shall be the rate per  annum  which  the
          calculation agent determines to be either

                                       33


          o    the arithmetic mean (rounded  upwards if necessary to the nearest
               whole  multiple of 1/32%) of the  one-month  United States dollar
               lending   rates  that  New  York  City  banks   selected  by  the
               calculation   agent   are   quoting,   on  the   relevant   LIBOR
               Determination  Date, to the principal  London offices of at least
               two of the reference banks to which these  quotations are, in the
               opinion of the calculation agent, being so made, or

          o    if the calculation  agent can not determine the arithmetic  mean,
               the lowest  one-month United States dollar lending rate which New
               York City banks selected by the calculation  agent are quoting on
               that LIBOR Determination Date to leading European banks.

     o    If on any  LIBOR  Determination  Date  for a  class  specified  in the
          related prospectus  supplement,  the calculation agent is required but
          is  unable  to  determine  the  reserve  interest  rate in the  manner
          provided  above,  LIBOR for the next interest  accrual period shall be
          LIBOR as determined on the preceding LIBOR  Determination Date, or, in
          the case of the first LIBOR  Determination Date, LIBOR shall be deemed
          to  be  the  per  annum  rate  specified  in  the  related  prospectus
          supplement.

     Each reference bank

     o    must be a leading bank engaged in transactions in Eurodollar  deposits
          in the international Eurocurrency market,

     o    may not control, be controlled by, or be under common control with the
          calculation agent, and

     o    must have an established place of business in London.


If any  reference  bank is  unwilling  or unable to act in that  capacity  or if
appointment of any reference bank is  terminated,  another  leading bank meeting
the criteria specified above will be appointed.

     BBA Method.  If using this method of  determining  LIBOR,  the  calculation
agent will  determine  LIBOR on the basis of the  British  Bankers'  Association
"Interest  Settlement  Rate" for one-month  deposits in United States dollars as
found  on  Telerate  page  3750 as of  11:00  a.m.  London  time  on each  LIBOR
Determination  Date.  Interest  Settlement  Rates  currently  are based on rates
quoted by eight British Bankers'  Association  designated banks as being, in the
view of those  banks,  the offered  rate at which  deposits  are being quoted to
prime  banks in the  London  interbank  market.  Interest  Settlement  Rates are
calculated  by  eliminating  the two  highest  rates and the two  lowest  rates,
averaging  the  four  remaining  rates,  carrying  the  result  (expressed  as a
percentage) out to six decimal places, and rounding to five decimal places.

     If on any LIBOR  Determination  Date,  the  calculation  agent is unable to
calculate  LIBOR in  accordance  with the  method  set forth in the  immediately
preceding  paragraph,  LIBOR  for the  next  interest  accrual  period  shall be
calculated in  accordance  with the LIBOR method  described  above under "--LIBO
Method."

     The  establishment  of  LIBOR  on  each  LIBOR  Determination  Date  by the
calculation agent and its calculation of the rate of interest for the applicable
classes  for the  related  interest  accrual  period  shall (in the  absence  of
manifest error) be final and binding.

     Treasury Index. The applicable prospectus supplement may specify some other
basis for determining  and defining the Treasury  Index,  but if it does not, on
the Treasury  Index  Determination  Date (as this term is defined in the related
prospectus  supplement) for each class of securities of a series as to which the
applicable interest rate is determined by reference to an index denominated as a
"Treasury  Index," the  calculation  agent will ascertain the Treasury Index for
U.S. Treasury  securities of the maturity and for the period (or, if applicable,
date) specified in the related prospectus supplement. The Treasury Index for any
period  means the average of the yield for each  business  day during the period
specified therein (and for any date means the yield for that date), expressed as
a per  annum  percentage  rate,  on U.S.  Treasury  securities  adjusted  to the
"constant  maturity"  (as  further  described  below)  specified  in the related
prospectus  supplement  or if no  "constant  maturity"  is  so  specified,  U.S.
Treasury  securities  trading  on  the  secondary  market  having  the  maturity
specified in the related prospectus supplement, in each case as published by the
Federal  Reserve Board in its  Statistical  Release No. H.15 (519).  Statistical
Release No. H.15 (519) is published on Monday or Tuesday of each week and may be
obtained  by writing  or calling  the  Publications  Department  at the Board of
Governors of the Federal Reserve System,  21st and C Streets,  Washington,  D.C.
20551

                                       34


(202)  452-3244.  If the  calculation  agent  has not yet  received  Statistical
Release No. H.15 (519) for that week, then it will use the  Statistical  Release
from the immediately preceding week.

     Yields on U.S. Treasury  securities at "constant maturity" are derived from
the U.S.  Treasury's daily yield curve. This curve, which relates the yield on a
security to its time to maturity,  is based on the closing  market bid yields on
actively traded U.S. Treasury securities in the  over-the-counter  market. These
market yields are  calculated  from  composites  of quotations  reported by five
leading U.S.  government  securities  dealers to the Federal Reserve Bank of New
York. This method provides a yield for a given maturity even if no security with
that  exact  maturity  is  outstanding.  If  the  Treasury  Index  is no  longer
published,  a new index  based  upon  comparable  data and  methodology  will be
designated in accordance with the Agreement relating to the particular series of
securities. The calculation agent's determination of the Treasury Index, and its
calculation of the rates of interest for the applicable  classes for the related
interest  accrual  period shall (in the absence of manifest  error) be final and
binding.

     Prime Rate.  The  applicable  prospectus  supplement  may specify the party
responsible  for  determining  the Prime Rate,  but if it does not, on the Prime
Rate  Determination  Date (as this term is  defined  in the  related  prospectus
supplement)  for each class of securities of a series as to which the applicable
interest rate is determined  by reference to an index  denominated  as the Prime
Rate,  the  calculation  agent will  ascertain  the Prime  Rate for the  related
interest accrual period.  The applicable  prospectus  supplement may provide for
the means for determining the Prime Rate, but if it does not, the Prime Rate for
an interest  accrual  period will be the "Prime Rate" as published in the "Money
Rates"  section of The Wall Street  Journal (or if not so published,  the "Prime
Rate" as  published  in a  newspaper  of  general  circulation  selected  by the
calculation   agent  in  its  sole   discretion)   on  the  related  Prime  Rate
Determination  Date.  If a prime  rate range is given,  then the  average of the
range will be used. If the Prime Rate is no longer published,  a new index based
upon comparable  data and methodology  will be designated in accordance with the
Agreement  relating to the  particular  series of  securities.  The  calculation
agent's  determination  of the Prime  Rate and its  calculation  of the rates of
interest  for the  related  interest  accrual  period  shall (in the  absence of
manifest error) be final and binding.

     The interest rate index or indices  applicable to floating rate and inverse
floating rate classes of any series (the "Securities Index") may not be equal to
the  actual  index or  indices  employed  under  applicable  loan  documents  in
calculating  the  interest  rates on loans in the  relevant  class or classes of
securities (the "Loan Indices").  If this type of interest rate mismatch occurs,
the amounts  available for payment of interest on the relevant  class or classes
of securities may increase or decrease  depending  upon the  divergence  between
performance of the applicable  Securities Index and the composite performance of
the applicable  Loan Indices.  While it might be possible,  through the use of a
reserve account,  interest rate swaps,  financial  derivative contracts or other
means, to hedge against the risk that  divergences  between the Securities Index
and the Loan  Indices  might  result in  insufficient  interest  payments  being
generated  from loans backing the relevant class or classes of securities to pay
the interest accruing on those class or classes of securities,  the availability
of interest  rate hedging  protection,  if any, will only be as disclosed in the
related prospectus supplement.

Book-Entry Registration of Securities

     As described in the related prospectus  supplement,  if not issued in fully
registered  form,  each class of  securities  will be  registered  as book-entry
securities.  Persons  acquiring  beneficial  ownership  interests in  book-entry
securities  ("Beneficial  Owners") will hold their book-entry securities through
The  Depository  Trust  Company  ("DTC") in the United  States,  or  Clearstream
Banking,  Luxembourg,  S.A.  ("Clearstream,  Luxembourg")  or  Euroclear  System
("Euroclear")  in  Europe,  if  they  are  participants  of  those  systems,  or
indirectly  through  organizations  which  are  participants  in those  systems.
Book-entry securities will be issued in one or more certificates which equal the
aggregate  principal  balance  of the  relevant  class  of  securities  and will
initially  be  registered  in the  name  of  Cede & Co.,  the  nominee  of  DTC.
Clearstream,  Luxembourg and Euroclear will hold omnibus  positions on behalf of
their  participants  through  customers'  securities  accounts  in  Clearstream,
Luxembourg's and Euroclear's names on the books of their respective depositories
which in turn will hold omnibus positions in customers'  securities  accounts in
the  depositories'  names  on the  books  of DTC.  Citibank,  N.A.,  will act as
depository  for  Clearstream,  Luxembourg  and  JPMorgan  Chase Bank will act as
depository for Euroclear. Except as described below, no Beneficial Owner will be
entitled to receive a physical  certificate  representing  his or her  security.
Unless and until physical  certificates  are issued,  it is anticipated that the
only record  holder of book-entry

                                       35


securities  will be Cede & Co.,  as nominee of DTC.  Beneficial  Owners are only
permitted to exercise their rights in book-entry  securities  indirectly through
DTC participants and DTC.

     Each Beneficial Owner's ownership of a book-entry security will be recorded
on the  records  of the  brokerage  firm,  bank,  Thrift  Institution  or  other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
Beneficial   Owner's   account  for  that  purpose.   In  turn,   the  Financial
Intermediary's  ownership  of a  book-entry  security  will be  recorded  on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the Beneficial Owner's Financial  Intermediary is not a DTC participant,  and on
the records of Clearstream, Luxembourg or Euroclear, as appropriate).

     Beneficial  Owners will  receive all  distributions  of  principal  of, and
interest  on,  book-entry  securities  from  the  trustee  through  DTC  and DTC
participants.   While  the   securities  are   outstanding   (except  under  the
circumstances  described  below),  under the rules,  regulations  and procedures
creating and affecting DTC and its operations (the "Rules"),  DTC is required to
make  book-entry  transfers  among DTC  participants on whose behalf it acts for
book-entry  securities and is required to receive and transmit  distributions of
principal  of, and interest on,  book-entry  securities.  DTC  participants  and
indirect  participants  with whom  Beneficial  Owners  have  accounts  for their
book-entry  securities are similarly  required to make book-entry  transfers and
receive and  transmit  distributions  on behalf of their  respective  Beneficial
Owners.  Accordingly,  although  Beneficial  Owners  will not  possess  physical
certificates,  the Rules  provide a mechanism  by which  Beneficial  Owners will
receive distributions and will be able to transfer their interest. The Rules are
on file with the SEC.

     Beneficial  Owners  will not  receive or be  entitled  to receive  physical
certificates  representing their respective interests in the securities,  except
under the limited  circumstances  described below. Unless and until certificated
securities  are  issued,  Beneficial  Owners  who are not DTC  participants  may
transfer  ownership of  securities  only through DTC  participants  and indirect
participants  by  instructing  DTC  participants  and indirect  participants  to
transfer securities, by book-entry transfer,  through DTC for the account of the
purchasers of the securities,  which account is maintained with their respective
DTC  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  DTC  participants  will be  debited  and
credited.  Similarly,  the DTC 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
Clearstream,  Luxembourg  or Euroclear as a result of a  transaction  with a DTC
participant will be made during subsequent  securities settlement processing and
dated the business day following the DTC settlement  date.  These credits or any
transactions in the securities settled during processing will be reported to the
relevant  Euroclear  participants or Clearstream,  Luxembourg  customers on that
business day. Cash received in Clearstream,  Luxembourg or Euroclear as a result
of sales of  securities  by or through a  Clearstream,  Luxembourg  customer  or
Euroclear  participant to a DTC  participant  will be received with value on the
DTC  settlement  date  but  will  be  available  in  the  relevant  Clearstream,
Luxembourg  or Euroclear  cash  account  only as of the  business day  following
settlement in DTC.

     Transfers between DTC participants will occur in accordance with the Rules.
Transfers between Clearstream,  Luxembourg customers 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  Clearstream,
Luxembourg customers or Euroclear  participants,  on the other, will be effected
by DTC in  accordance  with the Rules on behalf of  Clearstream,  Luxembourg  or
Euroclear,  as the case may be, by its depository.  However,  these cross-market
transactions will require delivery of instructions to Clearstream, Luxembourg or
Euroclear,  as the case may be, by the counterparty in that system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  If the  transaction  meets  its  settlement  requirements,  Clearstream,
Luxembourg or Euroclear,  as the case may be, will deliver  instructions  to its
depository to take action to effect final settlement on its behalf by delivering
or receiving  securities  in DTC, and making or receiving  payment in accordance
with  normal  procedures  for  same  day  funds  settlement  applicable  to DTC.


                                       36


Clearstream,  Luxembourg  customers and Euroclear  participants  may not deliver
instructions directly to the depositories.

     DTC is a limited  purpose  trust  company  organized  under the laws of the
State of New  York,  and is a member of the  Federal  Reserve  System.  DTC is a
"clearing  corporation"  within the meaning of the New York  Uniform  Commercial
Code  and a  "clearing  agency"  registered  pursuant  to  Section  17A  of  the
Securities  and  Exchange  Act of 1934,  as  amended.  DTC was  created  to hold
securities for its  participants  and to facilitate the clearance and settlement
of securities  transactions between  participants through electronic  book-entry
changes in  participants'  accounts,  thereby  eliminating the need for physical
movement of securities.  Direct  participants of DTC include  securities brokers
and dealers  (who may include the  underwriters  of any  series),  banks,  trust
companies, clearing corporations and some other organizations. DTC is owned by a
number of its direct participants and by the New York Stock Exchange,  Inc., the
Nasdaq-Amex  Market Group and the National  Association  of Securities  Dealers,
Inc.  Indirect  access to the DTC system is also  available to others  including
Financial Intermediaries that clear through or maintain a custodial relationship
with a direct DTC participant, either directly or indirectly.

     Clearstream,  Luxembourg holds securities for its customers and facilitates
the clearance and  settlement of securities  transactions  between  Clearstream,
Luxembourg  customers  through  electronic  book-entry  changes in  accounts  of
Clearstream,  Luxembourg  customers,  thereby  eliminating the need for physical
movement of securities.  Transactions may be settled by Clearstream,  Luxembourg
in any of over 40  currencies,  including  United States  dollars.  Clearstream,
Luxembourg  provides  to  its  customers,   among  other  things,  services  for
safekeeping,  administration, clearance and settlement of internationally traded
securities and securities  lending and borrowing.  Clearstream,  Luxembourg also
deals with domestic  securities markets in over 30 countries through established
depository and custodial relationships. Clearstream, Luxembourg is registered as
a bank in Luxembourg, subject to regulation by the Commission de Surveillance du
Secteur Financier, which supervises Luxembourg banks. Clearstream,  Luxembourg's
customers  are  world-wide  financial   institutions   including   underwriters,
securities   brokers  and  dealers,   banks,   trust   companies   and  clearing
corporations.  Clearstream,  Luxembourg's United States customers are limited to
securities brokers and dealers and banks. Currently, Clearstream, Luxembourg has
approximately 2,500 customers located in over 80 countries,  including all major
European  countries,   Canada,  and  the  United  States.   Indirect  access  to
Clearstream, Luxembourg is available to other institutions that clear through or
maintain  a  custodial  relationship  with an  account  holder  of  Clearstream,
Luxembourg.  Clearstream,  Luxembourg has established an electronic  bridge with
Euroclear  Bank  S.A./N.V.  in Brussels as the operator of the Euroclear  System
(the   "Euroclear   Operator")  to  facilitate   settlement  of  trades  between
Clearstream, Luxembourg and Euroclear. In November 2000, Clearstream, Luxembourg
and  Euroclear  signed an  agreement  to  establish a new  daytime  transactions
processing  capability  to  supplement  the existing  overnight  bridge  between
Clearstream,  Luxembourg  and  Euroclear.  The new daytime bridge is expected to
become automated by the end of 2001.

     Clearstream,  Luxembourg and Euroclear  customers are world-wide  financial
institutions,  including  underwriters,  securities brokers and dealers,  banks,
trust  companies  and clearing  corporations.  Indirect  access to  Clearstream,
Luxembourg and Euroclear is available to other  institutions  that clear through
or maintain a custodial relationship with an account holder of either system.

     Euroclear was created in 1968 to hold securities for its  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  securities  and any  risk  from  lack of
simultaneous  transfers of securities and cash.  Transactions  may be settled in
any of over 40 currencies,  including United States dollars.  Euroclear includes
various  other  services,   including   securities  lending  and  borrowing  and
interfaces with domestic markets in several  countries  generally similar to the
arrangements for cross-market  transfers with DTC described above. The Euroclear
Operator,  a market  owned bank  incorporated  under the laws of the  Kingdom of
Belgium and licensed by the Belgian Banking and Finance Commission,  assumed the
operating and banking  functions of the Euroclear  System as of January 1, 2001.
All  operations  are  conducted by the  Euroclear  Operator,  and all  Euroclear
securities  clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator.  The Euroclear Operator  establishes policy for Euroclear on
behalf of Euroclear participants.  Euroclear participants include central banks,
commercial  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.


                                       37


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

     Distributions   on  the  book-entry   securities   will  be  made  on  each
distribution  date by the trustee to DTC. DTC will be responsible  for crediting
the amount of those payments to the accounts of the applicable DTC  participants
in  accordance  with  DTC's  normal  procedures.  Each DTC  participant  will be
responsible for disbursing  payments to the Beneficial  Owners of the book-entry
securities  that it represents and to each Financial  Intermediary  for which it
acts as agent.  Each Financial  Intermediary  will be responsible for disbursing
funds to the Beneficial Owners of the book-entry securities that it represents.

     Under a book-entry format,  Beneficial Owners of the book-entry  securities
may  experience  some delay in their receipt of payments,  since these  payments
will be forwarded by the trustee to Cede & Co., as nominee of DTC. Distributions
on securities held through Clearstream, Luxembourg or Euroclear will be credited
to  the  cash  accounts  of  Clearstream,   Luxembourg  customers  or  Euroclear
participants in accordance with the relevant  system's rules and procedures,  to
the extent received by the applicable  depository.  These  distributions will be
subject to tax reporting in accordance  with relevant United States tax laws and
regulations.  See  "Federal  Income Tax  Consequences--Tax  Treatment of Foreign
Investors" and "--Tax Consequences to Holders of the Notes--Backup Withholding."
Because DTC can only act on behalf of Financial Intermediaries, the ability of a
Beneficial Owner to pledge book-entry  securities to persons or entities that do
not  participate  in the  Depository  system may be  limited  due to the lack of
physical certificates for book-entry  securities.  In addition,  issuance of the
book-entry  securities  in  book-entry  form may reduce the  liquidity  of these
securities  in the  secondary  market  since  some  potential  investors  may be
unwilling  to  purchase   securities  for  which  they  cannot  obtain  physical
certificates.

     Monthly  and annual  reports on the trust fund will be  provided  to Cede &
Co., as nominee of DTC, and may be made  available  by Cede & Co. to  Beneficial
Owners  upon  request,  in  accordance  with  the  Rules,  and to the  Financial
Intermediaries to whose DTC accounts the book-entry securities of the Beneficial
Owners are credited.

     DTC has advised the trustee that, unless and until certificated  securities
are issued, DTC will take any action permitted to be taken by the holders of the
book-entry  securities  under the applicable  Agreement only at the direction of
one or more  Financial  Intermediaries  to whose  DTC  accounts  the  book-entry
securities are credited, to the extent that these actions are taken on behalf of
Financial   Intermediaries   whose  holdings  include   book-entry   securities.
Clearstream, Luxembourg or the Euroclear Operator, as the case may be, will take
any other action permitted to be taken by a  securityholder  under the Agreement
on behalf of a Clearstream, Luxembourg customer or Euroclear participant only in
accordance  with its relevant rules and procedures and subject to the ability of
its  depository to effect these actions on its behalf  through DTC. DTC may take
actions,  at the direction of the related DTC participants,  for some securities
which conflict with actions taken for other securities.

     Certificated securities will be issued to securityholders only if

     o    the servicer advises the applicable  trustee in writing that DTC is no
          longer willing or able to discharge properly its  responsibilities  as
          depository  for the  securities  and the trustee is unable to locate a
          qualified successor,

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

     o    after the  occurrence  of an Event of  Default or the  resignation  or
          removal of the servicer for these securities,  holders representing at
          least a majority of the  outstanding  principal  amount of the related
          securities of that series advise DTC,  either  directly or through DTC
          participants,  in writing (with  instructions to notify the applicable
          trustee in  writing)  that the  continuation  of a  book-entry  system

                                       38


          through DTC (or a successor thereto) for those securities is no longer
          in the best interest of the holders of the securities.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  the trustee  will be  required  to notify all  Beneficial
Owners  of the  occurrence  of the  event and the  availability  through  DTC of
certificated  securities.  Upon  surrender by DTC of the global  certificate  or
certificates   representing  the  book-entry

securities  and  instructions  for  re-registration,   the  trustee  will  issue
certificated  securities,  and thereafter the trustee will recognize the holders
of  the  certificated   securities  as  securityholders   under  the  applicable
Agreement.

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

     None  of  the  servicer,  the  depositor  or  the  trustee  will  have  any
responsibility  for any aspect of the records  relating  to or payments  made on
account of beneficial  ownership interests of the book-entry  securities held by
Cede & Co., as nominee of DTC, or for maintaining,  supervising or reviewing any
records relating to beneficial ownership interests.

                               CREDIT ENHANCEMENT

General

     Credit  enhancement  may be provided for one or more classes of a series of
securities or for the related Trust Fund Assets.  Credit  enhancement  may be in
the form of a limited financial guaranty policy issued by an entity named in the
related prospectus  supplement,  the subordination of one or more classes of the
securities of that series,  the  establishment of one or more reserve  accounts,
the use of a  cross-collateralization  feature, use of a mortgage pool insurance
policy,  FHA insurance,  VA guaranty,  bankruptcy bond, special hazard insurance
policy,   surety  bond,  letter  of  credit,   guaranteed  investment  contract,
over-collateralization,  or another  method of credit  enhancement  contemplated
herein and described in the related prospectus supplement, or any combination of
the foregoing.  To the extent  described in the related  prospectus  supplement,
credit  enhancement  will not provide  protection  against all risks of loss and
will not guarantee  repayment of the entire principal  balance of the securities
and interest thereon.  If losses occur which exceed the amount covered by credit
enhancement or which are not covered by the credit enhancement,  securityholders
will bear their allocable share of any deficiencies.

Subordination

     If so specified in the related prospectus  supplement,  one or more classes
of a series of securities  (the "Senior  Securities")  may be credit enhanced by
granting Senior  Securities the preferential  right to receive  distributions of
scheduled principal, Principal Prepayments,  interest or any combination thereof
prior to  holders of one or more other  classes  of that  series  ("Subordinated
Securities") as specified in the related prospectus  supplement.  Protection may
also be afforded to the holders of Senior Securities of a series by:

     o    reducing  the  ownership  interest  (if  applicable)  of  the  related
          Subordinated Securities;

     o    a  combination  of the  immediately  preceding  sentence and the first
          bullet above; or

     o    as further described in the related prospectus supplement.

If so  specified  in the  related  prospectus  supplement,  delays in receipt of
scheduled payments on the loans and losses on defaulted loans may be borne first
by the various classes of Subordinated  Securities and thereafter by the various
classes of Senior  Securities,  in each case under the circumstances and subject
to the limitations specified in the related prospectus supplement. The aggregate
distributions  in respect of delinquent  payments on the loans over the lives of
the  securities  or at any time,  the  aggregate  losses in respect of defaulted
loans  which  must  be  borne  by  the  Subordinated  Securities  by  virtue  of
subordination and the amount of the distributions otherwise distributable to the
holders of  Subordinated  Securities  that will be  distributable  to holders of
Senior  Securities on any  distribution  date may be limited as specified in the
related  prospectus  supplement.   If  aggregate  distributions  in  respect  of
delinquent

                                       39


payments on the loans or aggregate losses in respect of the loans were to exceed
an amount  specified  in the related  prospectus  supplement,  holders of Senior
Securities would experience losses on the securities.

     In addition to or in lieu of the foregoing,  if so specified in the related
prospectus supplement,  all or any portion of distributions otherwise payable to
holders of  Subordinated  Securities  on any  distribution  date may  instead be
deposited  into one or more  reserve  accounts  established  with the trustee or
distributed to holders of Senior Securities.  These deposits may be made on each
distribution  date,  for  specified  periods or until the balance in the reserve
account has reached a specified amount and,  following payments from the reserve
account to holders of Senior  Securities or otherwise,  thereafter to the extent
necessary to restore the balance in the reserve account to required  levels,  in
each case as specified in the related prospectus supplement.  Amounts on deposit
in the  reserve  account  may be  released  to the  holders  of some  classes of
securities  at the times and under the  circumstances  specified  in the related
prospectus supplement.

     If  specified  in the related  prospectus  supplement,  various  classes of
Senior  Securities and Subordinated  Securities may themselves be subordinate in
their  right to  receive  some  distributions  to other  classes  of Senior  and
Subordinated  Securities,   respectively,   through  a   cross-collateralization
mechanism or otherwise.

     Distributions may be allocated among classes of Senior Securities and among
classes of Subordinated Securities

     o    in the order of their scheduled final distribution dates,

     o    in accordance with a schedule or formula,

     o    in relation to the occurrence of events, or

     o    otherwise,  in  each  case  as  specified  in the  related  prospectus
          supplement.


Letter of Credit

     The letter of credit,  if any, for a series of securities will be issued by
the bank or financial institution specified in the related prospectus supplement
(the "L/C Bank").  Under the letter of credit, the L/C Bank will be obligated to
honor  drawings   thereunder  in  an  aggregate  fixed  dollar  amount,  net  of
unreimbursed  payments  thereunder,  equal to the  percentage  specified  in the
related prospectus supplement of the aggregate principal balance of the loans on
the  related  cut-off  date or of one or more  classes of  securities  (the "L/C
Percentage").  If so specified in the related prospectus supplement,  the letter
of credit may permit  drawings in the event of losses not  covered by  insurance
policies or other  credit  support,  including  losses  arising  from damage not
covered  by  standard  hazard  insurance  policies,  losses  resulting  from the
bankruptcy  of a  borrower  and  the  application  of  some  provisions  of  the
Bankruptcy  Reform  Act of 1978,  as  amended,  and  related  rules  promulgated
thereunder  (collectively,  the  "Bankruptcy  Code"),  or losses  resulting from
denial of insurance  coverage due to  misrepresentations  in connection with the
origination of a loan. The amount  available under the letter of credit will, in
all cases, be reduced to the extent of the unreimbursed payments thereunder. The
obligations  of the L/C Bank  under  the  letter of  credit  for each  series of
securities  will  expire at the  earlier of the date  specified  in the  related
prospectus supplement or the termination of the related trust fund. We refer you
to "The Agreements--Termination;  Optional Termination." A copy of the letter of
credit  for a series,  if any,  will be filed  with the SEC as an  exhibit  to a
Current  Report  on Form  8-K to be  filed  within  15 days of  issuance  of the
securities of the related series.

Insurance Policies, Surety Bonds and Guaranties

     If so provided in the  prospectus  supplement  for a series of  securities,
deficiencies in amounts  otherwise  payable on those  securities or some classes
thereof will be covered by insurance  policies  and/or surety bonds  provided by
one or more insurance companies or sureties.  These instruments may cover timely
distributions of interest and/or full distributions of principal for one or more
classes  of  securities  of the  related  series on the basis of a  schedule  of
principal  distributions  set forth in or determined in the manner  specified in
the related  prospectus  supplement.  In  addition,  if specified in the related
prospectus  supplement,  a trust fund may also include bankruptcy bonds, special
hazard insurance policies, other insurance or guaranties for the purpose of

                                       40


     o    maintaining timely payments or providing additional protection against
          losses on the assets included in the trust fund,

     o    paying administrative expenses, or

     o    establishing  a  minimum  reinvestment  rate on the  payments  made in
          respect of those assets or principal payment rate on those assets.

These  arrangements  may  include  agreements  under which  securityholders  are
entitled to receive  amounts  deposited in various  accounts held by the trustee
upon the terms  specified in the related  prospectus  supplement.  A copy of any
instrument  for a series  will be filed  with the SEC as an exhibit to a Current
Report on Form 8-K to be filed  with the SEC within 15 days of  issuance  of the
securities of the related series.

Over-Collateralization

     If so provided in the prospectus  supplement for a series of securities,  a
portion of the  interest  payment  on each loan may be applied as an  additional
distribution  in  respect of  principal  to reduce  the  principal  balance of a
specific  class or classes  of  securities  and,  thus,  accelerate  the rate of
payment of principal on those securities.  Reducing the principal balance of the
securities  without a  corresponding  reduction in the principal  balance of the
underlying Trust Fund Assets will result in over-collateralization.

Reserve Accounts

     If specified in the related prospectus supplement, credit enhancement for a
series of securities will be provided by the  establishment and maintenance with
the trustee  for that series of  securities,  in trust,  of one or more  reserve
accounts for that series. The related prospectus supplement will specify whether
or not any reserve accounts will be included in the trust fund for that series.

     The reserve account for a series will be funded

     o    by the deposit therein of cash, U.S. Treasury securities,  instruments
          evidencing  ownership  of  principal  or  interest  payments  thereon,
          letters  of  credit,  demand  notes,  certificates  of  deposit  or  a
          combination  thereof in the aggregate  amount specified in the related
          prospectus supplement,

     o    by the deposit  therein from time to time of amounts,  as specified in
          the related prospectus supplement to which the holders of Subordinated
          Securities, if any, would otherwise be entitled, or

     o    in another manner specified in the related prospectus supplement.

     Any amounts on deposit in the reserve account and the proceeds of any other
instrument  upon maturity will be held in cash or will be invested in "Permitted
Investments" which may include

     o    obligations of the United States or any agency thereof, provided these
          obligations  are  backed by the full  faith and  credit of the  United
          States,

     o    general  obligations of or obligations  guaranteed by any state of the
          United  States or the  District  of  Columbia  receiving  the  highest
          long-term  debt rating of each Rating Agency rating the related series
          of  securities,  or a  lower  rating  that  will  not  result  in  the
          downgrading  or  withdrawal  of the  ratings  then  assigned  to  that
          securities by each Rating Agency,

     o    commercial  or  finance  company  paper  which is then  receiving  the
          highest  commercial  or finance  company  paper  rating of each Rating
          Agency,  or a lower rating that will not result in the  downgrading or
          withdrawal  of the ratings then  assigned to that  securities  by each
          Rating Agency,

     o    certificates  of  deposit,   demand  or  time  deposits,  or  bankers'
          acceptances  issued by any  depository  institution  or trust  company
          incorporated  under  the laws of the  United  States  or of any  state
          thereof and subject to supervision  and  examination by federal and/or
          state banking  authorities,  provided that the commercial paper and/or
          long term unsecured debt obligations of that depository institution or
          trust company (or in the case of the principal depository  institution
          in a  holding  company  system,  the  commercial  paper  or  long-term
          unsecured  debt  obligations  of that  holding  company,  but  only if


                                       41


          Moody's Investors Service, Inc. ("Moody's") is not a Rating Agency for
          that  series of  securities)  are then  rated  one of the two  highest
          long-term and the highest short-term ratings of each Rating Agency for
          those  securities,  or any lower  ratings  that will not result in the
          downgrading  or  withdrawal  of the  rating  then  assigned  to  those
          securities by any Rating Agency,

     o    demand or time deposits or  certificates of deposit issued by any bank
          or  trust  company  or  savings  institution  to the  extent  that the
          deposits are fully insured by the FDIC,

     o    guaranteed  reinvestment  agreements  issued  by any  bank,  insurance
          company or other corporation  containing,  at the time of the issuance
          of the  agreements,  terms and conditions  that will not result in the
          downgrading  or  withdrawal  of the  rating  then  assigned  to  those
          securities by any Rating Agency,

     o    repurchase  obligations  for any  security  described in the first two
          bullets  above,   in  either  case  entered  into  with  a  depository
          institution  or trust company  (acting as principal)  described in the
          fourth bullet above,

     o    securities (other than stripped bonds, stripped coupons or instruments
          sold at a purchase price in excess of 115% of the face amount thereof)
          bearing  interest  or sold at a  discount  issued  by any  corporation
          incorporated  under the laws of the United States or any state thereof
          which,  at the time of that  investment,  have one of the two  highest
          ratings of each Rating Agency (except if the Rating Agency is Moody's,
          the rating shall be the highest commercial paper rating of Moody's for
          those  securities),  or a lower  rating  that  will not  result in the
          downgrading  or  withdrawal  of the  rating  then  assigned  to  those
          securities  by any Rating  Agency,  as evidenced  by a signed  writing
          delivered by each Rating Agency,

     o    interests in any money market fund which at the date of acquisition of
          the interests in the fund and throughout the time those  interests are
          held in the fund has the  highest  applicable  rating  by each  Rating
          Agency or a lower  rating that will not result in the  downgrading  or
          withdrawal  of the ratings then  assigned to those  securities by each
          Rating Agency,

     o    short term investment funds sponsored by any trust company or national
          banking  association  incorporated under the laws of the United States
          or any state thereof which on the date of  acquisition  has been rated
          by each Rating Agency in their respective  highest  applicable  rating
          category or a lower rating that will not result in the  downgrading or
          withdrawal  of the ratings then  assigned to those  securities by each
          Rating Agency, and

     o    other  investments  having a  specified  stated  maturity  and bearing
          interest or sold at a discount  acceptable  to each  Rating  Agency as
          will not result in the  downgrading  or  withdrawal of the rating then
          assigned to those  securities by any Rating Agency,  as evidenced by a
          signed  writing  delivered  by each Rating  Agency;  provided  that no
          instrument shall be a Permitted Investment if the instrument evidences
          the  right  to  receive  interest-only  payments  on  the  obligations
          underlying that instrument;  and provided further,  that no investment
          specified  in the  ninth or tenth  bullet  above  will be a  Permitted
          Investment  for any  pre-funding  account or any  related  capitalized
          interest account.

If a letter of credit is deposited  with the trustee,  the letter of credit will
be irrevocable.  Any instrument  deposited therein will name the trustee, in its
capacity as trustee for the holders of the  securities,  as beneficiary and will
be  issued  by an  entity  acceptable  to each  Rating  Agency  that  rates  the
securities of the related series.  Additional  information regarding instruments
deposited in the reserve  accounts  will be set forth in the related  prospectus
supplement.

     Any amounts so deposited and payments on  instruments  so deposited will be
available  for  withdrawal  from the  reserve  account for  distribution  to the
holders of securities of the related series for the purposes,  in the manner and
at the times specified in the related prospectus supplement.

Pool Insurance Policies

     If  specified  in  the  related  prospectus  supplement,  a  separate  pool
insurance  policy will be obtained for the loans in a particular  trust fund and
issued by the  insurer  (the "Pool  Insurer")  named in the  related  prospectus
supplement.  Each  pool  insurance  policy  will,  subject  to  the  limitations
described  below,  cover  loss by reason of  default  in payment on loans in the
trust  fund  in an  amount  equal  to a  percentage  specified  in  the  related
prospectus  supplement  of the aggregate  principal  balance of the loans on the
cut-off  date  which are not  covered  as to the  entire

                                       42


outstanding  principal balances by primary mortgage insurance policies.  As more
fully described below,  the servicer will present claims  thereunder to the Pool
Insurer on behalf of itself,  the trustee and the holders of the  securities  of
the  related  series.  The pool  insurance  policies,  however,  are not blanket
policies  against  loss,  since claims  thereunder  may only be made  respecting
particular  defaulted  loans  and  only  upon  satisfaction  of  the  conditions
precedent described below. The applicable  prospectus supplement may provide for
the extent of coverage provided by the related pool insurance policy,  but if it
does not, the pool insurance  policies will not cover losses due to a failure to
pay or denial of a claim under a primary mortgage insurance policy.

     The applicable prospectus supplement may provide for the conditions for the
presentation  of claims under a pool insurance  policy,  but if it does not, the
pool  insurance  policy  will  provide  that no claims may be validly  presented
unless

     o    any required  primary  mortgage  insurance policy is in effect for the
          defaulted loan and a claim thereunder has been submitted and settled,

     o    hazard  insurance on the related  mortgaged  property has been kept in
          force and real  estate  taxes and other  protection  and  preservation
          expenses have been paid,

     o    if there has been physical  loss or damage to the mortgaged  property,
          it has been restored to its physical  condition  (reasonable  wear and
          tear excepted) at the time of issuance of the policy, and

     o    the insured has acquired good and merchantable  title to the mortgaged
          property   free  and  clear  of  liens   except   specific   permitted
          encumbrances.

Upon  satisfaction  of these  conditions,  the Pool Insurer will have the option
either

     o    to purchase the property  securing the defaulted loan at a price equal
          to the principal  balance  thereof plus accrued and unpaid interest at
          the loan's  interest  rate to the date of the purchase  and  specified
          expenses  incurred  by the  servicer  on  behalf  of the  trustee  and
          securityholders, or

     o    to pay the  amount by which the sum of the  principal  balance  of the
          defaulted loan plus accrued and unpaid interest at the loan's interest
          rate to the  date  of  payment  of the  claim  and the  aforementioned
          expenses  exceeds the proceeds  received  from an approved sale of the
          mortgaged property,

in either case net of specified  amounts paid or assumed to have been paid under
the  related  primary  mortgage  insurance  policy.  If any  mortgaged  property
securing a defaulted  loan is damaged  and  proceeds,  if any,  from the related
hazard  insurance  policy or the applicable  special hazard insurance policy are
insufficient to restore the damaged mortgaged property to a condition sufficient
to permit  recovery  under the pool insurance  policy,  the servicer will not be
required  to expend  its own funds to restore  the  damaged  mortgaged  property
unless it determines that

     o    restoration   will  increase  the  proceeds  to   securityholders   on
          liquidation  of the loan after  reimbursement  of the servicer for its
          expenses, and

     o    these expenses will be recoverable by it through  proceeds of the sale
          of the  mortgaged  property or proceeds of the related pool  insurance
          policy or any related primary mortgage insurance policy.

     The  applicable  prospectus  supplement  may provide  for a pool  insurance
policy  covering  losses  resulting from defaults,  but if it does not, the pool
insurance policy will not insure (and many primary mortgage  insurance  policies
do not insure)  against  losses  sustained by reason of a default  arising from,
among other things,

     o    fraud  or  negligence  in the  origination  or  servicing  of a  loan,
          including misrepresentation by the borrower, the originator or persons
          involved in the origination thereof, or

     o    failure to construct any building or structure  located on a mortgaged
          property in accordance with plans and specifications.

A failure of coverage  attributable to one of the foregoing  events might result
in a breach of the related  seller's  representations  described above and might
give rise to an obligation on the part of the seller to repurchase the defaulted
loan if the breach cannot be cured by the seller.  No pool insurance policy will
cover (and many  primary  mortgage  insurance  policies do not cover) a claim in
respect of a defaulted  loan  occurring  when the servicer of that loan,  at the
time of default or thereafter, was not approved by the applicable insurer.

                                       43


     The  applicable  prospectus  supplement  may provide  for a pool  insurance
policy featuring a fixed amount of coverage over the life of the policy,  but if
it does not, the original  amount of coverage under each pool  insurance  policy
will be reduced over the life of the related  securities by the aggregate dollar
amount of claims paid less the aggregate of the net amounts realized by the Pool
Insurer upon disposition of all foreclosed properties. The amount of claims paid
will include some expenses  incurred by the servicer as well as accrued interest
on  delinquent  loans to the  date of  payment  of the  claim.  Accordingly,  if
aggregate  net claims paid under any pool  insurance  policy  reach the original
policy limit,  coverage under that pool  insurance  policy will be exhausted and
any further losses will be home by the related securityholders.

Cross-Collateralization

     If specified in the related prospectus supplement, different classes of the
related series of securities may hold the sole beneficial  ownership interest in
separate groups of Trust Fund Assets.  In this case,  credit  enhancement may be
provided by a  cross-collateralization  feature requiring that  distributions be
made on securities evidencing a beneficial ownership interest in, or secured by,
one or more asset groups  within the same trust fund prior to  distributions  to
Subordinated  Securities  evidencing  a  beneficial  ownership  interest  in, or
secured   by,  one  or  more  other  asset   groups   within  that  trust  fund.
Cross-collateralization may be provided by

     o    the allocation of some excess  amounts  generated by one or more asset
          groups to one or more other asset groups within the same trust fund or

     o    the  allocation  of losses on one or more asset  groups to one or more
          other asset groups within the same trust fund.

These excess  amounts  will be applied  and/or these losses will be allocated to
the class or classes of  Subordinated  Securities  of the  related  series  then
outstanding having the lowest rating assigned by any Rating Agency or the lowest
payment priority, in each case to the extent and in the manner more specifically
described in the related prospectus supplement.  The prospectus supplement for a
series which includes a cross-collateralization feature will describe the manner
and conditions for applying this cross-collateralization feature.


     If specified in the related prospectus supplement, the coverage provided by
one or more of the forms of credit enhancement  described in this prospectus may
apply  concurrently  to two or more separate  trust funds.  If  applicable,  the
related prospectus  supplement will identify the trust funds to which the credit
enhancement  relates  and the  manner of  determining  the  amount  of  coverage
provided to those trust funds thereby and of the application of that coverage to
the identified trust funds.

                       YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and weighted average lives of the securities will be
affected primarily by the amount and timing of principal payments received on or
in respect of the Trust Fund  Assets  included in the  related  trust fund.  The
original  terms  to  maturity  of the  loans in a given  trust  fund  will  vary
depending upon the type of loans included  therein.  Each prospectus  supplement
will contain  information  regarding the type and maturities of the loans in the
related  trust  fund.  The  related  prospectus   supplement  will  specify  the
circumstances,  if any,  under  which  the  related  loans  will be  subject  to
prepayment  penalties.  The  prepayment  experience on the loans in a trust fund
will affect the weighted average life of the related series of securities.

     The rate of  prepayment on the loans cannot be  predicted.  The  prepayment
experience  of the  related  trust  fund may be  affected  by a wide  variety of
factors, including general economic conditions, prevailing interest rate levels,
the availability of alternative financing and homeowner mobility.  Other factors
that might be  expected to affect the  prepayment  rate of a pool of home equity
loans  include the  amounts of, and  interest  rates on, the  underlying  senior
mortgage loans,  and the use of first mortgage loans as long-term  financing for
home purchase and  subordinate  mortgage loans as  shorter-term  financing for a
variety  of  purposes,  including  home  improvement,   education  expenses  and
purchases of consumer durables such as automobiles. Accordingly, these loans may
experience a higher rate of  prepayment  than  traditional  fixed-rate  mortgage
loans. In addition,  any future  limitations on the right of borrowers to deduct
interest  payments on home  equity  loans for federal  income tax  purposes  may
further  increase the rate of  prepayments  of the loans.  The  enforcement of a
"due-on-sale"  provision  (as  described  below)  will have the same effect as a
prepayment of the related loan. We refer you to "Legal Aspects of the Loans--

                                       44


Due-on-Sale Clauses." In addition, the servicer and its affiliates  periodically
conduct  mass  mailings  to  their  existing   customers  with  respect  to  the
refinancing of existing mortgage loans. Although these marketing efforts are not
specifically  directed to customers who have mortgage  loans included in a trust
fund,  these customers may receive the marketing  materials as part of a broader
mailing,  which may result in an increase in the rate of prepayments of mortgage
loans  included in a trust fund through  refinancings.  The yield to an investor
who purchases  securities in the secondary market at a price other than par will
vary  from  the  anticipated  yield if the rate of  prepayment  on the  loans is
actually  different  than the rate  anticipated  by the investor at the time the
securities were purchased.

     Collections  on revolving  credit line loans may vary because,  among other
things, borrowers may

     o    make payments  during any month as low as the minimum  monthly payment
          for that month or, during the interest-only  period for some revolving
          credit  line loans  with  respect  to which an  interest-only  payment
          option has been  selected,  the  interest and the fees and charges for
          that month, or

     o    make payments as high as the entire outstanding principal balance plus
          accrued interest and the fees and charges thereon.

It is possible that borrowers may fail to make the required  periodic  payments.
In addition,  collections  on the loans may vary due to seasonal  purchasing and
the payment habits of borrowers.

     To the extent specified in the related prospectus supplement,  conventional
loans will contain due-on-sale provisions permitting the mortgagee to accelerate
the  maturity  of the loan upon sale or some  transfers  by the  borrower of the
related mortgaged property. Loans insured by the FHA, and loans on Single Family
Properties partially guaranteed by the VA, are assumable with the consent of the
FHA and the VA,  respectively.  Thus, the rate of prepayments on these loans may
be lower than that of conventional loans bearing comparable  interest rates. The
servicer generally will enforce any due-on-sale or due-on-encumbrance clause, to
the extent it has  knowledge of the  conveyance  or further  encumbrance  or the
proposed  conveyance or proposed further  encumbrance of the mortgaged  property
and  reasonably  believes  that it is  entitled to do so under  applicable  law;
provided,  however,  that the servicer will not take any enforcement action that
would  impair or threaten  to impair any  recovery  under any related  insurance
policy.  We refer  you to "The  Agreements--Collection  Procedures"  and  "Legal
Aspects of the Loans" for a description of some provisions of each Agreement and
some legal developments that may affect the prepayment experience on the loans.

     The rate of  prepayments  on  conventional  mortgage  loans has  fluctuated
significantly   in  recent  years.   In  general,   if  prevailing   rates  fall
significantly  below the interest  rates borne by the loans,  the loans are more
likely to be subject to higher  prepayment  rates  than if  prevailing  interest
rates  remain  at or above  those  interest  rates.  Conversely,  if  prevailing
interest rates rise appreciably above the interest rates borne by the loans, the
loans are more likely to experience a lower  prepayment  rate than if prevailing
rates remain at or below those loan  interest  rates.  However,  there can be no
assurance that this will be the case.

     When a full prepayment is made on a loan, the borrower is charged  interest
on the  principal  amount of the loan so prepaid  only for the number of days in
the month actually  elapsed up to the date of the prepayment,  rather than for a
full month.  The effect of  prepayments  in full will be to reduce the amount of
interest  passed through or paid in the following month to holders of securities
because  interest on the principal  amount of any loan so prepaid will generally
be paid only to the date of prepayment. Partial prepayments in a given month may
be applied to the outstanding  principal balances of the loans so prepaid on the
first day of the month of receipt or the month following receipt.  In the latter
case, partial  prepayments will not reduce the amount of interest passed through
or paid in that month.  Prepayments  will be passed through or paid as described
in the related prospectus supplement.

     Even assuming that the mortgaged  properties  provide adequate security for
the loans,  substantial  delays  could be  encountered  in  connection  with the
liquidation  of  defaulted  loans and  corresponding  delays in the  receipt  of
related  proceeds by  securityholders  could occur.  An action to foreclose on a
mortgaged  property securing a loan is regulated by state statutes and rules and
is subject to many of the delays and  expenses of other  lawsuits if defenses or
counterclaims  are interposed,  sometimes  requiring  several years to complete.
Furthermore,  in some  states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a property.  In the event of a default
by a borrower,  these restrictions among other things, may impede the ability of
the  servicer  to  foreclose  on or sell the  mortgaged  property  or to  obtain
Liquidation Proceeds sufficient to repay all amounts due on the related loan. In
addition,  the  servicer  will be entitled to deduct  from  related  Liquidation
Proceeds all expenses  reasonably

                                       45


incurred in  attempting  to recover  amounts due on defaulted  loans and not yet
repaid, including payments to senior lienholders,  legal fees and costs of legal
action, real estate taxes and maintenance and preservation expenses.

     Liquidation expenses for defaulted mortgage loans do not vary directly with
the outstanding principal balance of the loan at the time of default. Therefore,
assuming  that a servicer  took the same  steps in  realizing  upon a  defaulted
mortgage loan having a small remaining principal balance as it would in the case
of a defaulted  mortgage loan having a large remaining  principal  balance,  the
amount  realized after expenses of liquidation  would be smaller as a percentage
of the remaining  principal balance of the small mortgage loan than would be the
case with the other defaulted  mortgage loan having a large remaining  principal
balance.

     Applicable state laws generally  regulate interest rates and other charges,
require  specified  disclosures,  and require  licensing of some originators and
servicers of loans. In addition, most have other laws, public policy and general
principles  of equity  relating  to the  protection  of  consumers,  unfair  and
deceptive practices and practices which may apply to the origination,  servicing
and  collection of the loans.  Depending on the provisions of the applicable law
and the specific  facts and  circumstances  involved,  violations of these laws,
policies and  principles may limit the ability of the servicer to collect all or
part of the principal of or interest on the loans, may entitle the borrower to a
refund of amounts  previously paid and, in addition,  could subject the servicer
to damages and administrative sanctions.

     If the rate at which  interest is passed  through or paid to the holders of
securities of a series is calculated on a loan-by-loan  basis,  disproportionate
principal  prepayments among loans with different interest rates will affect the
yield on those securities. In most cases, the effective yield to securityholders
will be lower than the yield otherwise  produced by the applicable  Pass-Through
Rate or interest rate and purchase price,  because while interest will accrue on
each loan in each month,  the  distribution of interest will not be made earlier
than the month following the month of accrual.

     Under  some  circumstances,  the  servicer,  the  holders  of the  residual
interests in a REMIC or ownership interest in a FASIT or any person specified in
the related prospectus  supplement may have the option to purchase the assets of
a trust  fund  thereby  causing  earlier  retirement  of the  related  series of
securities. We refer you to "The Agreements--Termination; Optional Termination."

     The relative  contribution of the various factors affecting  prepayment may
vary from time to time.  There can be no  assurance as to the rate of payment of
principal  of the  Trust  Fund  Assets  at any  time or over  the  lives  of the
securities.

     The prospectus  supplement  relating to a series of securities will discuss
in  greater  detail  the  effect of the rate and  timing of  principal  payments
(including prepayments), delinquencies and losses on the yield, weighted average
lives and maturities of those securities.

                                 THE AGREEMENTS

     Set  forth  below  is a  description  of the  material  provisions  of each
Agreement which is not described  elsewhere in this prospectus.  The description
is subject to, and qualified in its entirety by reference to, the  provisions of
each Agreement.  Where particular provisions or terms used in the Agreements are
referred to, the provisions or terms are as specified in the Agreements.

Assignment of the Trust Fund Assets

     Conveyance  of the Loans.  At the time of issuance of the  securities  of a
series,  the depositor will cause the loans comprising the related trust fund to
be conveyed to the trustee,  without  recourse,  together with all principal and
interest  received by or on behalf of the  depositor on or with respect to those
loans after the cut-off date, other than principal and interest due on or before
the cut-off date and other than any Retained  Interest  specified in the related
prospectus  supplement.  The trustee  will,  concurrently  with the  conveyance,
deliver the  securities  to the  depositor in exchange for the loans.  Each loan
will  be  identified  in a  schedule  appearing  as an  exhibit  to the  related
Agreement.  This  schedule  will  include  information  as  to  the  outstanding
principal  balance of each loan after

                                       46


application  of  payments  due  on or  before  the  cut-off  date,  as  well  as
information  regarding the interest  rate or APR, the maturity of the loan,  the
Combined Loan-to-Value Ratio at origination and other specified information.

     The Agreement will require that, within the time period specified  therein,
the  depositor  will also deliver or cause to be delivered to the trustee (or to
the custodian hereinafter referred to) as to each loan, among other things:

     o    the mortgage note or contract endorsed without recourse in blank or to
          the order of the trustee,

     o    the mortgage,  deed of trust or similar instrument (a "Mortgage") with
          evidence of recording  indicated  thereon (except for any Mortgage not
          returned from the public recording office, in which case the depositor
          will deliver or cause to be delivered a copy of the Mortgage  together
          with a  certificate  stating  that the  original of the  Mortgage  was
          delivered to that recording office),

     o    an assignment of the Mortgage to the trustee, which assignment will be
          in recordable form in the case of a Mortgage assignment,

     o    other   assignments   deemed  necessary  by  the  trustee,   including
          assignments  of  title  insurance   policies  covering  the  mortgaged
          properties, and

     o    any other security  documents,  including those relating to any senior
          interests  in the  mortgaged  property,  as may  be  specified  in the
          related prospectus supplement or the related Agreement.

     The trustee (or the  custodian  hereinafter  referred to) will review these
loan  documents  within the time  period  specified  in the  related  prospectus
supplement after receipt  thereof,  and the trustee will hold those documents in
trust for the benefit of the related  securityholders.  If any loan  document is
found to be missing or defective in any  material  respect,  the trustee (or the
custodian)  will notify the servicer and the  depositor,  and the servicer  will
notify the related  seller.  If the seller  cannot  cure the  omission or defect
within the time period  specified  in the related  prospectus  supplement  after
receipt of the notice, the seller will be obligated to either

     o    purchase the related  loan from the trust fund at the Purchase  Price,
          or

     o    if so specified in the related prospectus supplement,  remove the loan
          from the trust  fund and  substitute  in its  place one or more  other
          loans that meets the requirements  set forth in the related  Agreement
          and described in the related prospectus supplement.

There  can  be no  assurance  that  a  seller  will  fulfill  this  purchase  or
substitution obligation.  Although the servicer may be obligated to enforce this
obligation to the extent described above under "Loan Program--Representations by
Sellers;  Repurchases," neither the servicer nor the depositor will be obligated
to purchase or replace the loan if the seller defaults on its obligation, unless
the breach also constitutes a breach of the representations or warranties of the
servicer  or the  depositor,  as the  case  may be.  The  applicable  prospectus
supplement may provide other  remedies,  but if it does not, this  obligation to
cure,  purchase  or  substitute  constitutes  the sole remedy  available  to the
securityholders  or the  trustee  for  omission  of, or a material  defect in, a
constituent document.

     The  trustee  will be  authorized  to  appoint a  custodian  pursuant  to a
custodial agreement to maintain possession of and, if applicable,  to review the
documents relating to the loans as agent of the trustee.

     The  servicer  will  make  representations  and  warranties  regarding  its
authority to enter into, and its ability to perform its obligations  under,  the
Agreement.  Upon a breach of any representation of the servicer which materially
and  adversely  affects the  interests  of the  securityholders  in a loan,  the
servicer will be obligated either to cure the breach in all material respects or
to purchase (at the Purchase Price) or if so specified in the related prospectus
supplement,  replace the loan. The applicable  prospectus supplement may provide
other  remedies,  but if it does  not,  this  obligation  to cure,  purchase  or
substitute  constitutes the sole remedy available to the  securityholders or the
trustee for a breach of a representation by the servicer.

     Notwithstanding the foregoing provisions,  no purchase or substitution of a
loan will be made for a trust fund which has made a REMIC or FASIT  election  if
the purchase or substitution would result in a prohibited  transaction tax under
the Code.

                                       47


     No Recourse to Sellers,  Depositor  or Servicer.  As described  above under
"--Conveyance  of the Loans," the depositor will cause the loans  comprising the
related  trust fund to be conveyed to the trustee,  without  recourse.  However,
each seller (and Equity One,  where the seller is a  subsidiary  or affiliate of
Equity One) will be obligated to  repurchase  or  substitute  for any loan as to
which  certain  representations  and  warranties  are breached or for failure to
deliver  certain  documents  relating  to the loans as  described  herein  under
"--Conveyance  of the  Loans"  and "Loan  Program--Representations  by  Sellers;
Repurchases."  In addition,  the servicer and the depositor will be obligated to
purchase or  substitute  for any loan as to which  certain  representations  and
warranties are breached as described  herein under  "--Conveyance of the Loans."
The applicable prospectus supplement may provide other remedies,  but if it does
not,  these  obligations  to purchase or substitute  constitute  the sole remedy
available  to the  securityholders  of the  related  series or the trustee for a
breach of any representation or failure to deliver a constituent document.

Payments on Loans; Deposits to Security Account

     The servicer  will  establish and maintain or cause to be  established  and
maintained  for the related  trust fund a separate  account or accounts  for the
collection  of payments on the related  Trust Fund Assets in the trust fund (the
"Security Account").  The applicable prospectus supplement may provide for other
requirements for the Security Account,  but if it does not, the Security Account
must be one of the following:

     o    maintained with a depository institution the debt obligations of which
          (or in the  case of a  depository  institution  that is the  principal
          subsidiary of a holding  company,  the obligations of which) are rated
          in one of the two highest  rating  categories  by the Rating Agency or
          Rating  Agencies that rated one or more classes of the related  series
          of securities;

     o    an account or accounts the deposits in which are fully  insured by the
          Bank Insurance Fund (the "BIF") of the FDIC or the Savings Association
          Insurance Fund (as successor to the Federal Savings and Loan Insurance
          Corporation (the "SAIF"));

     o    an account or accounts the deposits in which are insured by the BIF or
          the SAIF (to the limits  established  by the FDIC),  and the uninsured
          deposits in which are  otherwise  secured so that,  as evidenced by an
          opinion of counsel,  the securityholders  have a claim on the funds in
          the Security Account or a perfected first priority  security  interest
          against any  collateral  securing  these funds that is superior to the
          claims of any other depositors or general  creditors of the depository
          institution with which the Security Account is maintained; or

     o    an account or accounts otherwise acceptable to each Rating Agency.

The collateral  eligible to secure amounts in the Security Account is limited to
Permitted   Investments.   A  Security   Account   may  be   maintained   as  an
interest-bearing  account or the funds held therein may be invested pending each
succeeding  distribution  date in  Permitted  Investments.  The  servicer or its
designee  will be  entitled to receive any  interest or other  income  earned on
funds in the Security  Account as additional  compensation and will be obligated
to  deposit  in the  Security  Account  the  amount of any loss  immediately  as
realized.  The Security  Account may be  maintained  with the servicer or with a
depository  institution that is an affiliate of the servicer,  provided it meets
the standards set forth above.

     The servicer will deposit or cause to be deposited in the Security  Account
for each trust fund, to the extent applicable and provided in the Agreement, the
following payments and collections  received or advances made by or on behalf of
it  subsequent  to the cut-off  date (other than  payments  due on or before the
cut-off date and exclusive of any amounts representing Retained Interest):

     o    all payments on account of principal,  including Principal Prepayments
          and, if specified in the related prospectus supplement, any applicable
          prepayment penalties, on the loans;

     o    all  payments on account of interest on the loans,  net of  applicable
          servicing compensation;

     o    all  proceeds  (net  of  unreimbursed   payments  of  property  taxes,
          insurance  premiums and similar items ("Insured  Expenses")  incurred,
          and unreimbursed advances made, by the servicer, if any) of the hazard
          insurance policies and any primary mortgage insurance policies, to the
          extent  these  proceeds  are not  applied  to the  restoration  of the
          property  or  released  to  the  mortgagor  in  accordance   with  the
          servicer's

                                       48


          normal servicing procedures  (collectively,  "Insurance Proceeds") and
          all other cash  amounts  (net of  unreimbursed  expenses  incurred  in
          connection with  liquidation or foreclosure  ("Liquidation  Expenses")
          and unreimbursed  advances made, by the servicer, if any) received and
          retained in connection  with the  liquidation of defaulted  loans,  by
          foreclosure or otherwise ("Liquidation  Proceeds"),  together with any
          net proceeds received on a monthly basis on any properties acquired on
          behalf  of the  securityholders  by  foreclosure  or  deed  in lieu of
          foreclosure;

     o    all proceeds of any loan or property in respect  thereof  purchased by
          the  servicer,  the  depositor or any seller as described  under "Loan
          Program--Representations by Sellers;  Repurchases" or "--Assignment of
          the Trust Fund  Assets" and all  proceeds of any loan  repurchased  as
          described under "--Termination; Optional Termination;"

     o    all payments required to be deposited in the Security Account in order
          to satisfy  any  deductible  clause in any  blanket  insurance  policy
          described under "--Hazard Insurance;"

     o    any amount required to be deposited by the servicer in connection with
          losses  realized on  investments  for the  benefit of the  servicer of
          funds held in the Security Account and, to the extent specified in the
          related prospectus supplement, any payments required to be made by the
          servicer in connection with prepayment interest shortfalls; and

     o    all other  amounts  required to be deposited  in the Security  Account
          pursuant to the Agreement.

     The servicer (or the depositor, as applicable) may from time to time direct
the institution  that maintains the Security  Account to withdraw funds from the
Security Account for the following purposes:

     o    to pay to the servicer  the  servicing  fees  described in the related
          prospectus  supplement  (subject  to  reduction)  and,  as  additional
          servicing  compensation,  earnings on or investment income on funds in
          the amounts in the Security Account credited thereto;

     o    to reimburse  the servicer for advances,  this right of  reimbursement
          for any loan being  limited to amounts  received that  represent  late
          recoveries  of payments of principal  and/or  interest on the loan (or
          Insurance Proceeds or Liquidation  Proceeds with respect thereto) with
          respect to which that advance was made;

     o    to reimburse the servicer for any advances  previously  made which the
          servicer has determined to be nonrecoverable;

     o    to  reimburse  the  servicer  from  Insurance  Proceeds  for  expenses
          incurred  by  the  servicer  and  covered  by  the  related  insurance
          policies;

     o    to reimburse the servicer for unpaid  servicing fees and  unreimbursed
          out-of-pocket  costs and  expenses  incurred  by the  servicer  in the
          performance of its servicing  obligations,  the right of reimbursement
          being limited to amounts received  representing late recoveries of the
          payments for which the advances were made;

     o    to pay to the servicer,  for each loan or property acquired in respect
          thereof  that has  been  purchased  by the  servicer  pursuant  to the
          Agreement,  all amounts received thereon and not taken into account in
          determining the principal balance of the repurchased loan;

     o    to reimburse the servicer or the  depositor for expenses  incurred and
          reimbursable pursuant to the Agreement;

     o    to  withdraw  any amount  deposited  in the  Security  Account and not
          required to be deposited therein; and

     o    to clear and terminate the Security  Account upon  termination  of the
          Agreement.

     In addition,  on or prior to the business day  immediately  preceding  each
distribution  date, the servicer  shall  withdraw from the Security  Account the
amount of Available  Funds, to the extent on deposit,  for deposit in an account
maintained by the trustee for the related series of securities.

                                       49


Pre-Funding Account

     If so provided in the related  prospectus  supplement,  the  servicer  will
establish and maintain a pre-funding account, in the name of the related trustee
on behalf of the related securityholders,  into which the depositor will deposit
cash in an amount (the "Pre-Funded  Amount") specified in the related prospectus
supplement  on the  related  closing  date.  The  pre-funding  account  will  be
maintained with the trustee for the related series of securities and is designed
solely to hold  funds to be applied by the  trustee  during the period  from the
related  closing date to a date specified in the related  prospectus  supplement
(the "Funding Period") to pay to the depositor or the applicable sellers, as the
case may be,  the  purchase  price for  subsequent  loans  ("Subsequent  Loans")
acquired as Trust Fund Assets.  Subsequent  Loans will be required to conform to
the requirements set forth in the related Agreement and described in the related
prospectus supplement.  Monies on deposit in the pre-funding account will not be
available to cover losses on or in respect of the related loans.  The Pre-Funded
Amount  will not exceed 25% of the  initial  aggregate  principal  amount of the
certificates and notes of the related series. The Pre-Funded Amount will be used
by the related  trustee to purchase  Subsequent  Loans from the depositor or the
applicable  sellers,  as the case may be,  from time to time  during the Funding
Period.  The Funding Period,  if any, for a trust fund will begin on the related
closing  date  and  will end on the date  specified  in the  related  prospectus
supplement,  which in no event will be later than the date that is the  earliest
to occur of

     o    the date the amount on deposit in the pre-funding account is less than
          the minimum dollar amount, if any, specified in the related Agreement;

     o    the  date on  which  an event of  default  occurs  under  the  related
          Agreement, or

     o    the date  which is the  later of three  months  or 90 days  after  the
          related closing date.

Monies on  deposit in the  pre-funding  account  may be  invested  in  Permitted
Investments  under the  circumstances and in the manner described in the related
Agreement.  Earnings on investment of funds in the  pre-funding  account will be
deposited into the related Security  Account or another trust account  specified
in the related  prospectus  supplement  and losses  will be charged  against the
funds on  deposit in the  pre-funding  account.  Any  amounts  remaining  in the
pre-funding  account at the end of the Funding Period will be distributed to the
related  securityholders  in the manner and  priority  specified  in the related
prospectus supplement, as a prepayment of principal of the related securities.

     In addition,  if so provided in the related prospectus  supplement,  on the
related  closing  date the  depositor  will  deposit in a  capitalized  interest
account  cash in the amount  necessary  to cover  shortfalls  in interest on the
related  series of securities  that may arise as a result of  utilization of the
pre-funding  account as described above. The capitalized  interest account shall
be  maintained  with the  trustee for the related  series of  securities  and is
designed  solely to cover the  above-mentioned  interest  shortfalls.  Monies on
deposit in the  capitalized  interest  account  will not be  available  to cover
losses on or in  respect of the  related  loans.  To the extent  that the entire
amount on deposit in the  capitalized  interest  account has not been applied to
cover  shortfalls in interest on the related  series of securities by the end of
the Funding Period any amounts  remaining in the  capitalized  interest  account
will be paid to the depositor.

Sub-Servicing by Sellers

     Each  seller  of a loan  or  any  other  servicing  entity  may  act as the
sub-servicer for the loan pursuant to a sub-servicing agreement,  which will not
contain  any  terms  inconsistent  with  the  related   Agreement.   While  each
sub-servicing  agreement will be a contract  solely between the servicer and the
sub-servicer,  the Agreement  pursuant to which a series of securities is issued
will provide  that,  if for any reason the servicer for the series of securities
is no longer the  servicer of the related  loans,  the trustee or any  successor
servicer must  recognize the  sub-servicer's  rights and  obligations  under the
sub-servicing agreement.  Notwithstanding any sub-servicing arrangement,  unless
otherwise  provided in the related  prospectus  supplement,  the  servicer  will
remain  liable  for its  servicing  duties  and  obligations  under  the  Master
Servicing Agreement as if the servicer alone were servicing the loans.

Collection Procedures

                                       50



     The  servicer,  directly  or through one or more  sub-servicers,  will make
reasonable  efforts to collect all payments called for under the loans and will,
consistent with each Agreement and any pool insurance  policy,  primary mortgage
insurance  policy,  FHA insurance,  VA guaranty,  bankruptcy bond or alternative
arrangements,   follow  collection  procedures  that  are  customary  for  loans
comparable  to the loans.  Consistent  with the above,  the servicer may, in its
discretion, waive any assumption fee, late payment or other charge in connection
with a loan and, to the extent not inconsistent with the coverage of the loan by
a pool insurance policy,  primary mortgage insurance policy,  FHA insurance,  VA
bond or  alternative  arrangements,  if  applicable,  arrange  with a borrower a
schedule for the liquidation of delinquencies  running for no more than 125 days
after the  applicable  due date for each payment.  To the extent the servicer is
obligated  to make or cause to be made  advances,  the  obligation  will  remain
during any period of this arrangement.

     In any case in which property  securing a loan has been, or is about to be,
conveyed by the  mortgagor or obligor,  the servicer  will, to the extent it has
knowledge  of the  conveyance  or proposed  conveyance,  exercise or cause to be
exercised  its  rights  to  accelerate  the  maturity  of  the  loan  under  any
due-on-sale clause applicable thereto,  but only if the exercise of these rights
is  permitted  by  applicable  law and will not impair or threaten to impair any
recovery under any primary mortgage  insurance  policy.  If these conditions are
not met or if the servicer reasonably believes it is unable under applicable law
to enforce the  due-on-sale  clause or if the loan is a mortgage loan insured by
the FHA or partially guaranteed by the VA, the servicer will enter into or cause
to be entered into an assumption and  modification  agreement with the person to
whom the property  has been or is about to be  conveyed,  pursuant to which that
person becomes liable for repayment of the loan and, to the extent  permitted by
applicable law, the mortgagor remains liable thereon. Any fee collected by or on
behalf  of the  servicer  for  entering  into an  assumption  agreement  will be
retained by or on behalf of the servicer as additional  servicing  compensation.
We refer you to "Legal Aspects of the Loans--Due-on-Sale Clauses." In connection
with any of this type, the terms of the related loan may not be changed.

Hazard Insurance

     Except as otherwise  specified in the related  prospectus  supplement,  the
servicer will require the mortgagor or obligor on each loan to maintain a hazard
insurance policy providing for no less than the coverage of the standard form of
fire insurance policy with extended coverage customary for the type of mortgaged
property in the state in which that  mortgaged  property  is located.  Except as
otherwise specified in the related prospectus supplement,  this coverage will be
in an amount equal to at least the lesser of

     o    the sum of the original principal balance of the loan and the original
          principal  balance of any other loan on the mortgaged  property having
          lien priority over the loan, if any, and

     o    the greater of

          o    the maximum  insurable value of the improvements on the mortgaged
               property and

          o    an amount  sufficient  to ensure that the  proceeds of the policy
               will prevent the mortgagor  and/or the mortgagee  from becoming a
               co-insurer.

     All amounts  collected by the servicer  under any hazard policy (except for
amounts to be applied to the restoration or repair of the mortgaged  property or
released to the mortgagor or obligor in accordance  with the  servicer's  normal
servicing  procedures) will be deposited in the related Security Account. In the
event that the  servicer  maintains a blanket  policy  insuring  against  hazard
losses on all the loans comprising part of a trust fund, it will conclusively be
deemed to have  satisfied its obligation  relating to the  maintenance of hazard
insurance.  This blanket policy may contain a deductible  clause,  in which case
the  servicer  will be required  to deposit  from its own funds into the related
Security  Account the amounts  which would have been  deposited  therein but for
this clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical damage to or destruction of the  improvements  securing a loan by fire,
lightning,  explosion,  smoke,  windstorm  and  hail,  riot,  strike  and  civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.  Although the policies  relating to the loans may have been underwritten
by different  insurers under  different  state laws in accordance with different
applicable  forms and therefore may not contain  identical terms and conditions,
the basic terms thereof are dictated

                                       51


by respective  state laws,  and most of these policies do not cover any physical
damage  resulting from the following:  war,  revolution,  governmental  actions,
floods and other water-related  causes,  earth movement (including  earthquakes,
landslides and mud flows), nuclear reactions,  wet or dry rot, vermin,  rodents,
insects or domestic animals, theft and, in some cases, vandalism.  The foregoing
list is merely  indicative of some kinds of uninsured  risks and is not intended
to be all inclusive.  If the mortgaged  property securing a loan is located in a
federally designated special flood area at the time of origination, the servicer
will require the mortgagor or obligor to obtain and maintain flood insurance.

     The hazard insurance policy covering each mortgaged  property securing each
loan  typically  contains a clause  which in effect  requires the insured at all
times to carry insurance in an amount which is the lesser of

     o    the replacement value of the mortgaged property, or

     o    the principal amount of the loan.

Most  insurance  policies  provide that if the insured's  coverage falls below a
specified  percentage  (usually 80% to 90%), then the insurer's liability in the
event of partial loss will not exceed the larger of

     o    the actual cash value  (generally  defined as replacement  cost at the
          time  and  place  of  loss,   less  physical   depreciation)   of  the
          improvements damaged or destroyed, or

     o    the same  proportion  of the loss as the amount of  insurance  carried
          bears to the  specified  percentage  of the full  replacement  cost of
          these improvements.

Since the amount of hazard  insurance the servicer may cause to be maintained on
the  improvements  securing the loans  declines as the principal  balances owing
thereon  decrease,  and since improved real estate  generally has appreciated in
value  over time in the past,  the  effect of this  requirement  in the event of
partial  loss may be that hazard  insurance  proceeds  will be  insufficient  to
restore  fully the damaged  property.  If  specified  in the related  prospectus
supplement, a special hazard insurance policy will be obtained to insure against
some  of  the  uninsured  risks  described   above.  We  refer  you  to  "Credit
Enhancement."

     If the  mortgaged  property  securing  a  defaulted  loan  is  damaged  and
proceeds,  if any, from the related hazard  insurance policy are insufficient to
restore the damaged mortgaged  property,  the servicer is not required to expend
its own funds to restore the damaged mortgaged property unless it determines

     o    that the restoration will increase the proceeds to  securityholders on
          liquidation  of the loan after  reimbursement  of the servicer for its
          expenses, and

     o    that these expenses will be  recoverable by it from related  Insurance
          Proceeds or Liquidation Proceeds.

     If recovery on a defaulted loan under any related  insurance  policy is not
available  for the  reasons  set  forth in the  preceding  paragraph,  or if the
defaulted  loan is not covered by an  insurance  policy,  the  servicer  will be
obligated to follow or cause to be followed normal practices and procedures that
it deems  necessary  or advisable to realize  upon the  defaulted  loan.  If the
proceeds of any  liquidation  of the mortgaged  property  securing the defaulted
loan are less  than the  principal  balance  of the loan plus  interest  accrued
thereon that is payable to  securityholders,  the trust fund will realize a loss
in the amount of the difference  plus the aggregate of expenses  incurred by the
servicer in connection with these  proceedings and which are reimbursable  under
the  Agreement.  In the unlikely  event that any  proceedings  result in a total
recovery  which is,  after  reimbursement  to the servicer of its  expenses,  in
excess of the principal  balance of the loan plus interest  accrued thereon that
is payable to  securityholders,  the  servicer  will be  entitled to withdraw or
retain from the  Security  Account  amounts  representing  its normal  servicing
compensation  for the loan and amounts  representing  the balance of the excess,
exclusive of any amount required by law to be forwarded to the related borrower,
as additional servicing compensation.

     If the servicer or its designee  recovers  Insurance  Proceeds which,  when
added to any  related  Liquidation  Proceeds  and  after  deduction  of  certain
expenses  reimbursable to the servicer,  exceed the principal  balance of a loan
plus interest accrued thereon that is payable to  securityholders,  the servicer
will be  entitled  to  withdraw  or retain

                                       52


from the Security Account amounts representing its normal servicing compensation
resulting  from that loan.  In the event that the  servicer has expended its own
funds to restore the damaged  mortgaged  property  and these funds have not been
reimbursed  under the related hazard  insurance  policy,  it will be entitled to
withdraw  from the  Security  Account  out of related  Liquidation  Proceeds  or
Insurance  Proceeds  an amount  equal to the  expenses  incurred by it, in which
event  the trust  fund may  realize a loss up to the  amount so  charged.  Since
Insurance Proceeds cannot exceed deficiency claims and certain expenses incurred
by the  servicer,  no payment or recovery will result in a recovery to the trust
fund which  exceeds the principal  balance of the  defaulted  loan together with
accrued interest thereon. We refer you to "Credit Enhancement."

     The  proceeds  from  any  liquidation  of a loan  will  be  applied  in the
following order of priority:

     o    first,  to  reimburse  the  servicer  for  any  unreimbursed  expenses
          incurred  by it to restore  the  related  mortgaged  property  and any
          unreimbursed  servicing  compensation payable to the servicer relating
          to the loan,

     o    second,  to  reimburse  the  servicer  for any  unreimbursed  advances
          relating to the loan,

     o    third,  to accrued and unpaid  interest  (to the extent no advance has
          been made for this amount) on the loan; and

     o    fourth, as a recovery of principal of the loan.


Realization Upon Defaulted Loans

     FHA Insurance,  VA Guaranties.  Loans designated in the related  prospectus
supplement as insured by the FHA will be insured by the FHA as authorized  under
the United States  Housing Act of 1937,  as amended.  In addition to the Title I
Program of the FHA (see "Certain  Legal Aspects of the  Loans--Title I Program")
some loans will be insured under various FHA programs including the standard FHA
203(b) program to finance the  acquisition of one- to four-family  housing units
and the FHA 245 graduated  payment mortgage  program.  These programs  generally
limit the principal  amount and interest  rates of the mortgage  loans  insured.
Loans  insured  by  the  FHA  generally   require  a  minimum  down  payment  of
approximately  5% of the original  principal  amount of the loan. No FHA-insured
loans  relating  to a series may have an  interest  rate or  original  principal
amount  exceeding the  applicable  FHA limits at the time of  origination of the
loan.

     Loans designated in the related prospectus  supplement as guaranteed by the
VA will be partially  guaranteed by the VA under the  Serviceman's  Readjustment
Act of 1944, as amended. The Serviceman's  Readjustment Act of 1944, as amended,
permits a veteran  (or in some  instances  the spouse of a veteran)  to obtain a
mortgage  loan  guaranty by the VA covering a portion of the mortgage  financing
for the purchase or  refinancing  of a dwelling to be used as the veteran's home
at interest  rates  permitted  by the VA.  Loans made under the  program  cannot
exceed the reasonable  value of the property or certain lower limits in the case
of refinancing  loans.  The program  requires no down payment from the purchaser
and permits the guaranty of mortgage loans of up to 30 years' duration.  No loan
guaranteed by the VA will have an original  principal  amount  greater than five
times the partial VA guaranty  for the loan.  The maximum  guaranty  that may be
issued by the VA under a VA  guaranteed  mortgage loan depends upon the original
principal amount of the mortgage loan, as further  described in 38 United States
Code Section 3703, as amended.

     Primary  Mortgage  Insurance  Policies.  If so  specified  in  the  related
prospectus supplement,  the servicer will maintain or cause to be maintained, as
the case may be, in full force and effect, a primary  mortgage  insurance policy
with regard to each loan for which the  coverage is required.  Primary  mortgage
insurance  policies  reimburse certain losses sustained by reason of defaults in
payments  by  borrowers.  The  servicer  will not  cancel or refuse to renew any
primary mortgage  insurance policy in effect at the time of the initial issuance
of a  series  of  securities  that is  required  to be kept in force  under  the
applicable  Agreement unless the replacement  primary mortgage  insurance policy
for a  cancelled  or  nonrenewed  policy is  maintained  with an  insurer  whose
claims-paying  ability is  sufficient  to  maintain  the  current  rating of the
classes of securities of that series that have been rated.

                                       53


Servicing and Other Compensation and Payment of Expenses

     The principal servicing  compensation to be paid to the servicer in respect
of its servicing  activities for each series of securities  will be equal to the
percentage per annum described in the related  prospectus  supplement (which may
vary under some  circumstances)  of the  outstanding  principal  balance of each
loan, and this  compensation will be retained by it from collections of interest
on the loan in the related trust fund. As compensation for its servicing duties,
a sub-servicer or, if there is no sub-servicer, the servicer will be entitled to
a monthly servicing fee as described in the related  prospectus  supplement.  In
addition,  the  servicer or  sub-servicer  will retain all  prepayment  charges,
assumption  fees  and  late  payment  charges,  to  the  extent  collected  from
borrowers,  and any  benefit  that may accrue as a result of the  investment  of
funds in the applicable Security Account.

     The  servicer  will  pay or  cause  to be  paid  certain  ongoing  expenses
associated  with each  trust  fund and  incurred  by it in  connection  with its
responsibilities  under the related Agreement,  including,  without  limitation,
payment of any fee or other amount payable in respect of any credit  enhancement
arrangements,  payment  of  the  fees  and  disbursements  of the  trustee,  any
custodian  appointed by the trustee,  the  certificate  registrar and any paying
agent,  and  payment of  expenses  incurred  in  enforcing  the  obligations  of
sub-servicers  and sellers.  The servicer will be entitled to  reimbursement  of
expenses  incurred in enforcing the  obligations  of  sub-servicers  and sellers
under limited circumstances.

Evidence as to Compliance

     Each  Agreement  will  provide  that on or before a specified  date in each
year, a firm of independent  public  accountants will furnish a statement to the
trustee  to the  effect  that,  on the  basis of the  examination  by that  firm
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for the
Federal Home Loan Mortgage Corporation ("FHLMC" or "Freddie Mac"), the servicing
by or on  behalf of the  servicer  of  mortgage  loans or  private  asset-backed
securities,  or under pooling and servicing agreements  substantially similar to
each other  (including the related  Agreement) was conducted in compliance  with
these  agreements  except for any  significant  exceptions  or errors in records
that, in the opinion of the firm,  the Audit Program for Mortgages  serviced for
FHLMC, or the Uniform Single  Attestation  Program for Mortgage  Bankers,  it is
required to report.  In rendering its statement the firm may rely, as to matters
relating to the direct  servicing  of loans by  sub-servicers,  upon  comparable
statements  for  examinations  conducted  substantially  in compliance  with the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages  serviced for FHLMC  (rendered  within one year of the  statement)  of
firms  of   independent   public   accountants   with  respect  to  the  related
sub-servicer.

     Each Agreement will also provide for delivery to the trustee,  on or before
a specified date in each year, of an annual  statement signed by two officers of
the servicer to the effect that the servicer has fulfilled its obligations under
the Agreement throughout the preceding year.

     Copies of the annual  accountants'  statement and the statement of officers
of the servicer may be obtained by securityholders of the related series without
charge  upon  written  request to the  servicer  at the address set forth in the
related prospectus supplement.

Certain Matters Regarding the Servicer and the Depositor

     The servicer under each Pooling and Servicing Agreement or Master Servicing
Agreement,  as applicable,  will be named in the related prospectus  supplement.
The entity serving as servicer may have normal business  relationships  with the
depositor or the depositor's affiliates.

     Each  Agreement  will  provide  that the  servicer  may not resign from its
obligations and duties under the Agreement except upon a determination  that its
duties  thereunder are no longer  permissible under applicable law. The servicer
may,  however,  be removed from its  obligations  and duties as set forth in the
Agreement. No resignation will become effective until the trustee or a successor
servicer has assumed the servicer's obligations and duties under the Agreement.

                                       54


     Each  Agreement  will  further  provide  that  neither  the  servicer,  the
depositor nor any director,  officer,  employee, or agent of the servicer or the
depositor   will  be  under  any   liability  to  the  related   trust  fund  or
securityholders  for any action taken or for  refraining  from the taking of any
action in good faith  pursuant  to the  Agreement,  or for  errors in  judgment;
provided,  however,  that neither the servicer,  the depositor nor any director,
officer,  employee,  or agent of the servicer or the depositor will be protected
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance,  bad  faith  or  gross  negligence  in the  performance  of  duties
thereunder  or by  reason  of  reckless  disregard  of  obligations  and  duties
thereunder. Each Agreement will further provide that the servicer, the depositor
and any  director,  officer,  employee or agent of the servicer or the depositor
will be entitled to  indemnification  by 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  related to any specific  loan or loans  (except any loss,
liability or expense otherwise  reimbursable  pursuant to the Agreement) and any
loss, liability or expense incurred by reason of willful misfeasance,  bad faith
or gross  negligence  in the  performance  of duties  thereunder or by reason of
reckless  disregard of  obligations  and duties  thereunder.  In addition,  each
Agreement will provide that neither the servicer nor the depositor will be under
any  obligation to appear in,  prosecute or defend any legal action which is not
incidental to its respective  responsibilities  under the Agreement and which in
its  opinion may involve it in any  expense or  liability.  The  servicer or the
depositor may, however, in its discretion undertake any action which it may deem
necessary  or  desirable  under the  Agreement  and the rights and duties of the
parties  thereto and the interests of the  securityholders  thereunder.  If this
occurs,  the legal expenses and costs of the action and any liability  resulting
therefrom  will be  expenses,  costs and  liabilities  of the trust fund and the
servicer or the depositor, as the case may be, will be entitled to be reimbursed
therefor out of funds otherwise distributable to securityholders.

     Except as otherwise  specified in the related  prospectus  supplement,  any
person  into which the  servicer  may be merged or  consolidated,  or any person
resulting from any merger or  consolidation to which the servicer is a party, or
any person succeeding to the business of the servicer,  will be the successor of
the servicer under each Agreement, provided that the person is qualified to sell
mortgage loans to, and service mortgage loans on behalf of, the Federal National
Mortgage Association ("FNMA" or "Fannie Mae") or FHLMC and further provided that
the merger,  consolidation  or  succession  does not  adversely  affect the then
current  rating or ratings of the class or classes of  securities of that series
that have been rated.

Events of Default; Rights Upon Event of Default

     Pooling and Servicing  Agreement;  Master  Servicing  Agreement.  Except as
otherwise  specified in the related prospectus  supplement,  "Events of Default"
under each Agreement will consist of

     o    any failure by the servicer to distribute  or cause to be  distributed
          to  securityholders  of any class any required  payment (other than an
          advance) which continues  unremedied for five days after the giving of
          written  notice of  failure  to the  servicer  by the  trustee  or the
          depositor,  or to the  servicer,  the depositor and the trustee by the
          holders of  securities of that class  evidencing  not less than 25% of
          the  total   distributions   allocated  to  that  class   ("Percentage
          Interests"),

     o    any failure by the  servicer to make an advance as required  under the
          Agreement, unless cured as specified therein,

     o    any failure by the servicer duly to observe or perform in any material
          respect any of its other  covenants  or  agreements  in the  Agreement
          which continues unremedied for thirty days after the giving of written
          notice of failure to the servicer by the trustee or the depositor,  or
          to the  servicer,  the  depositor  and the  trustee by the  holders of
          securities of any class  evidencing not less than 25% of the aggregate
          Percentage Interests constituting that class, and

     o    certain events of  insolvency,  readjustment  of debt,  marshalling of
          assets and  liabilities or similar  proceedings and certain actions by
          or on behalf of the servicer indicating its insolvency, reorganization
          or inability to pay its obligations.

     If specified  in the related  prospectus  supplement,  the  Agreement  will
permit the trustee to sell the Trust Fund Assets and the other assets of a trust
fund described under "Credit  Enhancement" herein if payments from these sources
are insufficient to make all payments required in the Agreement. The assets of a
trust fund will be sold only under the circumstances and in the manner specified
in the related prospectus supplement.

                                       55


     Unless otherwise provided in the related prospectus supplement,  so long as
an event of default under an Agreement remains unremedied,  the depositor or the
trustee  may,  and at the  direction  of  holders  of  securities  of any  class
evidencing  not less than 25% of the aggregate  Percentage  Interests  under any
other circumstances  specified in the Agreement,  the trustee will terminate all
of the rights and  obligations of the servicer  under the Agreement  relating to
that trust fund and in and to the related  Trust Fund  Assets,  The trustee will
then  succeed  to all of the  responsibilities,  duties and  liabilities  of the
servicer under the Agreement,  including, if specified in the related prospectus
supplement,  the  obligation to make  advances,  and will be entitled to similar
compensation  arrangements.  If the trustee is unwilling or unable so to act, it
may appoint,  or petition a court of competent  jurisdiction for the appointment
of,  a  mortgage  loan  servicing  institution  with  a net  worth  of at  least
$10,000,000  to act as successor to the servicer  under the  Agreement.  Pending
this  appointment,  the  trustee  is  obligated  to  act as a  successor  to the
servicer.  The  trustee and any  successor  to the  servicer  may agree upon the
servicing  compensation  to be paid,  which in no event may be greater  than the
compensation payable to the servicer under the Agreement.

     Unless  otherwise  provided  in  the  related  prospectus  supplement,   no
securityholder,  solely by virtue of the  holder's  status as a  securityholder,
will have any right under any Agreement to institute any proceeding  relating to
the Agreement,  unless the holder  previously  has given to the trustee  written
notice of  default  and unless the  holders of  securities  of any class of that
series  evidencing  not less  than  25% of the  aggregate  Percentage  Interests
constituting  the class have made a written  request of the trustee to institute
the  proceeding  in its own name as trustee  thereunder  and have offered to the
trustee  reasonable  indemnity,  and the  trustee for 60 days has  neglected  or
refused to institute any proceeding.

     Indenture.   Except  as  otherwise  specified  in  the  related  prospectus
supplement,   events  of  default   under  the  Indenture  for  each  series  of
asset-backed notes shall include:

     o    a default in the payment of any  principal  of or interest on any note
          of that series which continues  unremedied for five days after written
          notice of  default is given as  specified  in the  related  prospectus
          supplement,

     o    failure to perform in any material  respect any other  covenant of the
          depositor or the trust fund in the  Indenture  which  continues  for a
          period of thirty (30) days after notice thereof is given in accordance
          with the procedures described in the related prospectus supplement,

     o    certain events of bankruptcy, insolvency,  receivership or liquidation
          of the depositor or the trust fund, or

     o    any other event of default provided for notes of that series including
          but not limited to certain defaults on the part of the issuer, if any,
          of a credit enhancement instrument supporting the notes.

     If an event of default  on 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 that series may declare the
principal  amount (or, if the notes of that series have an interest  rate of 0%,
the 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
that  series to be due and  payable  immediately.  The  declaration  may,  under
certain circumstances, be rescinded and annulled by the holders of more than 50%
of the Percentage Interests of the notes of that series.

     If, following an event of default on any series of notes, the notes of that
series  have been  declared  to be due and  payable,  the  trustee  may,  in its
discretion,  notwithstanding  acceleration,  elect to maintain possession of the
collateral  securing  the  notes  of  that  series  and  to  continue  to  apply
distributions  on  the  collateral  as if  there  had  been  no  declaration  of
acceleration  if the collateral  continues to provide  sufficient  funds for the
payment of  principal  of and interest on the notes of that series as they would
have become due if there had not been 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 notes of that series for five days or more, unless

     o    the holders of 100% of the  Percentage  Interests of the notes of that
          series consent to the sale,

                                       56



     o    the proceeds of the sale or liquidation  are sufficient to pay in full
          the  principal  of  and  accrued  interest,  due  and  unpaid,  on the
          outstanding notes of that series at the date of the sale, or

     o    the trustee  determines that the collateral would not be sufficient on
          an ongoing  basis to make all payments on the notes as these  payments
          would  have  become  due if the  notes had not been  declared  due and
          payable,  and the trustee obtains the consent of the holders of 66% of
          the Percentage Interests of the notes of that series.

     If the trustee  liquidates  the  collateral in connection  with an event of
default involving a default for five days or more in the payment of principal of
or interest on the notes of a series,  the  Indenture  provides that the trustee
will have a prior lien on the  proceeds of any  liquidation  for unpaid fees and
expenses.  As a  result,  upon  the  occurrence  of a  payment-related  event of
default,  the amount available for distribution to the holders of notes would 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 holders of notes after the occurrence of this type of an event of default.

     Except as otherwise specified in the related prospectus supplement,  if the
principal  of the notes of a series is declared  due and  payable,  as described
above, the holders of any notes issued at a discount from par may be entitled to
receive no more than the unpaid  principal amount thereof less the amount of the
discount that is unamortized.

     Subject to the  provisions of the  Indenture  relating to the duties of the
trustee, in case an event of default relating to a series of notes occurs and is
continuing, the trustee will have 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 that  series,  unless the  holders  offer to the  trustee  security  or
indemnity  satisfactory to it against the costs,  expenses and liabilities which
might be incurred by it in complying  with the request or direction.  Subject to
these provisions for indemnification and specific  limitations  contained in the
Indenture, the holders of a majority of the then aggregate outstanding amount of
the notes of that  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  relating to the notes of
that  series,  and the holders of a majority of the then  aggregate  outstanding
amount of the notes of that series may,  in some 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 that series affected thereby.

Amendment

     Except as otherwise  specified in the related prospectus  supplement,  each
Agreement may be amended by the  depositor,  the servicer and the trustee,  with
the consent of the  provider  of credit  enhancement  for the related  series of
securities, if any, but without the consent of any of the securityholders,

     o    to cure any ambiguity,

     o    to correct or supplement any provision  therein which may be defective
          or inconsistent with any other provision therein, or

     o    to make any other revisions  relating to matters or questions  arising
          under the Agreement which are not inconsistent with its provisions,

provided that the amendment  will not adversely  affect in any material  respect
the  interests  of any  securityholder.  An  amendment  will  be  deemed  not to
adversely affect in any material respect the interests of the securityholders if
the person  requesting  the  amendment  obtains a letter from each Rating Agency
requested to rate the class or classes of securities of that series stating that
the amendment will not result in the downgrading or withdrawal of the respective
ratings then assigned to those securities.

     In addition, to the extent provided in the related Agreement,  an Agreement
may be amended without the consent of any of the  securityholders  to change the
manner in which the Security  Account is  maintained,  provided
                                       57


that the change does not adversely  affect the then current  rating on the class
or classes of securities of that series that have been rated. In addition,  if a
REMIC or FASIT election is made for a trust fund,  the related  Agreement may be
amended  to  modify,  eliminate  or add to any of its  provisions  to the extent
necessary to maintain the  qualification of the related trust fund as a REMIC or
FASIT or to avoid or minimize the risk of  imposition of any tax on the REMIC or
FASIT,  provided  that the  trustee  has  received  an opinion of counsel to the
effect that the action is necessary  or helpful to maintain  the  qualification,
avoid or minimize that risk or comply with those requirements, as applicable.

     Except as otherwise  specified in the related prospectus  supplement,  each
Agreement  may also be amended by the  depositor,  the  servicer and the trustee
with consent of holders of  securities of that series  evidencing  not less than
66% of the aggregate Percentage Interests of each class affected thereby for the
purpose of adding any provisions to or changing in an manner or eliminating  any
of the  provisions  of the Agreement or of modifying in any manner the rights of
the holders of the related securities; provided, however, that no amendment may

     o    reduce in any manner  the  amount of or delay the timing of,  payments
          received on loans which are required to be distributed on any security
          without the consent of the holder of the security, or

     o    reduce the aforesaid percentage of securities of any class the holders
          of which are required to consent to the amendment  without the consent
          of  the  holders  of all  securities  of  that  class  covered  by the
          Agreement then outstanding.

If a REMIC or FASIT  election is made for a trust fund,  the trustee will not be
entitled to consent to an  amendment  to the related  Agreement  without  having
first  received an opinion of counsel to the effect that the amendment  will not
cause the trust fund to fail to qualify as a REMIC or FASIT.

Termination; Optional Termination

     Pooling  and  Servicing  Agreement;   Trust  Agreement.   Unless  otherwise
specified in the related Agreement,  the obligations created by each Pooling and
Servicing  Agreement and Trust  Agreement for each series of  certificates  will
terminate upon the payment to the related holders of certificates of all amounts
held in the Security  Account or by the servicer and required to be paid to them
pursuant to that Agreement following the later of

     o    the final  payment  of or other  liquidation  of the last of the Trust
          Fund  Assets  subject  thereto  or the  disposition  of  all  property
          acquired upon  foreclosure  of any Trust Fund Assets  remaining in the
          trust fund, or

     o    the purchase by the servicer or, if REMIC or FASIT  treatment has been
          elected and if specified in the related prospectus supplement,  by the
          holder of the residual interest in the REMIC or ownership  interest in
          the FASIT from the related  trust fund of all of the  remaining  Trust
          Fund Assets and all  property  acquired in respect of those Trust Fund
          Assets.

     Unless  otherwise  specified  in the  related  prospectus  supplement,  any
purchase  of Trust Fund  Assets and  property  acquired in respect of Trust Fund
Assets  evidenced by a series of asset-backed  certificates  will be made at the
option of the servicer, the holders of certificates or, if applicable,  a holder
of the REMIC residual interest or FASIT ownership interest, at a price specified
in the related  prospectus  supplement.  The  exercise of this right will effect
early retirement of the asset-backed  certificates of that series, but the right
of the servicer, the holders of certificates or, if applicable,  a holder of the
REMIC residual interest or FASIT ownership  interest,  to so purchase is subject
to the  principal  balance of the related  Trust Fund Assets being less than the
percentage  specified  in the related  prospectus  supplement  of the  aggregate
principal  balance of the Trust Fund Assets at the cut-off  date for the series.
The foregoing is subject to the provision  that if a REMIC or FASIT  election is
made for a trust fund, any purchase  pursuant to the second bullet above will be
made only in  connection  with a "qualified  liquidation"  of the REMIC or FASIT
within the meaning of Section  860F(a)(4) of the Code,  as made  applicable to a
FASIT through Section 860L(e)(3)(A)(i) of the Code.

     Indenture.  The Indenture  will be discharged for a series of notes (except
for  continuing  rights  specified  in the  Indenture)  upon the delivery to the
trustee  for  cancellation  of all the notes of that  series  or,  with  certain
limitations,  upon deposit with the trustee of funds  sufficient for the payment
in full of all of the notes of that series.

                                       58



     The Indenture  will also provide that, if so specified for the notes of any
series,  the related trust fund will be discharged  from any and all obligations
to the  notes  of that  series  (except  for  certain  obligations  relating  to
temporary  notes and exchanges of notes, to register the transfer of or exchange
notes of that series, to replace stolen, lost or mutilated notes of that 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  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 that  series  on the last  scheduled
distribution date for those notes and any installment of interest on those notes
in accordance  with the terms of the Indenture and the notes of that series.  In
the event of any  defeasance  and discharge of notes of that series,  holders of
notes of that  series  would be able to look only to that  money  and/or  direct
obligations for payment of principal and interest,  if any, on their notes until
maturity.

The Trustee

     The trustee under each Agreement will be named in the applicable prospectus
supplement.  The  commercial  bank or trust company  serving as trustee may have
normal banking  relationships with the depositor,  the servicer and any of their
respective affiliates.

                           LEGAL ASPECTS OF THE LOANS

     The following  discussion contains summaries,  which are general in nature,
of certain legal matters relating to the loans.  Because these legal aspects are
governed   primarily   by   applicable   state  law   (which   laws  may  differ
substantially),  the  descriptions do not,  except as expressly  provided below,
reflect the laws of any  particular  jurisdiction,  or encompass the laws of all
jurisdictions in which the security for the loans is situated.  The descriptions
are qualified in their entirety by reference to applicable  federal laws and the
appropriate laws of the jurisdictions in which loans may be originated.

General

     The  loans  for a series  may be  secured  by deeds  of  trust,  mortgages,
security deeds or deeds to secure debt,  depending upon the prevailing  practice
in the state in which the  property  subject to the loan is located.  A mortgage
creates  a lien  upon the  real  property  encumbered  by the  mortgage  that is
generally not prior to the lien for real estate taxes and assessments.  Priority
between mortgages depends on their terms and generally on the order of recording
with a state  or  county  office.  There  are two  parties  to a  mortgage:  the
mortgagor,  who is the borrower  and owner of the  mortgaged  property,  and the
mortgagee,  who is the lender.  Under the  mortgage  instrument,  the  mortgagor
delivers to the  mortgagee a note or bond and the  mortgage.  Although a deed of
trust is similar to a mortgage,  a deed of trust formally has three parties, the
borrower-property  owner called the trustor  (similar to a mortgagor),  a lender
(similar to a  mortgagee)  called the  beneficiary,  and a  third-party  grantee
called the trustee.  Under a deed of trust,  the borrower  grants the  property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the  obligation.  A security deed and a deed to
secure  debt are special  types of deeds which  indicate on their face that they
are granted to secure an  underlying  debt. By executing a security deed or deed
to secure debt,  the grantor  conveys title to, as opposed to merely  creating a
lien upon,  the subject  property to the grantee  until the  underlying  debt is
repaid. The trustee's authority under a deed of trust, the mortgagee's authority
under a mortgage and the  grantee's  authority  under a security deed or deed to
secure debt are governed by law and, for some deeds of trust,  the directions of
the beneficiary.

Foreclosure/Repossession

     Deeds of Trust  and  Security  Deeds.  Foreclosure  of a deed of trust or a
security deed is generally  accomplished by a non-judicial sale under a specific
provision in the deed of trust or security deed which  authorizes the trustee or
grantee to sell the  property  at public  auction  upon any  default by borrower
under the terms of the note,  deed of trust or security  deed.  In some  states,
foreclosure also may be accomplished by judicial sale in the manner provided for
foreclosure of mortgages.

                                       59


     Mortgages.  Foreclosure of a mortgage is generally accomplished by judicial
action.  The action is  initiated  by the  service of legal  pleadings  upon all
parties having an interest in the real property.

     Actions prior to Commencement of Foreclosure.  Many states require notices,
sometimes in prescribed  form, be given to borrowers  prior to  commencement  of
foreclosure  proceedings in addition to any notice requirements contained in the
mortgage or deed of trust. In some states,  a notice of default must be recorded
and a copy sent to the  borrower  and any other  party with an  interest  in the
property.  In some states,  the borrower has the right to reinstate  the loan at
any time  following  default until shortly  before the sale. If a deed of trust,
security deed or mortgage 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 specific period of time in one or more newspapers. In addition, some state
laws  require  that a copy of the notice of sale be posted on the  property  and
sent to all parties having an interest of record in the real property.

     Foreclosure  Proceedings.  In the case of  foreclosure  of a security deed,
deed  of  trust  or  mortgage,  delays  in  completion  of the  foreclosure  may
occasionally  result from difficulties in locating necessary  parties.  Judicial
foreclosure  proceedings are often not contested by any of the parties, but when
the mortgagee's right to foreclose is contested, the legal proceedings necessary
to  resolve  the issue can be time  consuming.  After  completion  of a judicial
foreclosure proceeding, the court generally issues a judgment of foreclosure and
the court either appoints or directs a referee,  sheriff, or other court officer
to conduct  the sale of the  property.  In some  states,  mortgages  may also be
foreclosed  by  advertisement,  pursuant  to a  power  of sale  provided  in the
mortgage.  Deeds of trust and security  deeds are  generally  foreclosed  by the
trustee or grantee in a non-judicial sale.

     Although foreclosure sales are typically public sales,  frequently no third
party purchaser bids in excess of the lender's lien because of the difficulty of
determining   the  exact  status  of  title  to  the   property,   the  possible
deterioration  of  the  property  during  the  foreclosure   proceedings  and  a
requirement  that the  purchaser  pay for the  property in cash or by  cashier's
check.  Thus,  the  foreclosing  lender often  purchases  the property  from the
trustee,  referee,  sheriff, or other court officer,  for an amount equal to the
principal amount outstanding under the loan, accrued and unpaid interest and the
expenses  of   foreclosure  in  which  event  the   mortgagor's   debt  will  be
extinguished.  However,  the lender  may  purchase  for a lesser  amount in some
jurisdictions which only require a minimum bid, or, in states where a deficiency
judgment  is  available,  in order to  preserve  its right to seek a  deficiency
judgment.  Thereafter,  subject to the right of the  borrower  in some states to
remain in possession  during the redemption  period,  the lender will assume the
burden of ownership,  including  obtaining  hazard  insurance and making repairs
necessary  to render the  property  suitable  for sale at its own  expense.  The
lender will  commonly  obtain the  services of a real estate  broker and pay the
broker's commission in connection with the sale of the property.  Depending upon
market  conditions,  the  ultimate  proceeds of the sale of the property may not
equal the lender's  investment in the  property.  Any loss may be reduced by the
receipt of any mortgage guaranty insurance proceeds.

     Courts  have  imposed  equitable  principles  upon  foreclosure,  which are
generally  designed to mitigate  the legal  consequences  to the borrower of the
borrower's  default under the loan  documents.  Some courts have been faced with
the issue of whether federal or state constitutional  provisions  reflecting due
process  concerns for fair notice  require that  borrowers  under deeds of trust
receive notice longer than that prescribed by statute.  For the most part, these
cases have upheld the notice  provisions as being  reasonable or have found that
the sale by a trustee  under a deed of trust does not involve  sufficient  state
action to afford constitutional protection to the borrower.

     Right of  Redemption.  In many states,  the  borrower,  or any other person
having a  junior  encumbrance  on the real  estate,  may,  during a  statutorily
prescribed  reinstatement  period,  cure a monetary default by paying the entire
amount in arrears plus other designated 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. After
the reinstatement  period has expired without the default having been cured, the
borrower or junior  lienholder no longer has the right to reinstate the loan and
must pay the loan in full to prevent the scheduled foreclosure sale.

     When the  beneficiary  under a junior  mortgage  or deed of trust cures the
default  and  reinstates  or  redeems  by paying  the full  amount of the senior
mortgage  or deed of trust,  the amount  paid by the  beneficiary  so to cure or

                                       60


redeem becomes a part of the indebtedness secured by the junior mortgage or deed
of trust. We refer you to "--Junior Mortgages; Rights of Senior Mortgagees."

Environmental Risks

     Real property  pledged as security to a lender may be subject to unforeseen
environmental risks. Under the laws of some states,  contamination of a property
may give rise to a lien on the  property  to assure the  payment of the costs of
clean-up.  In several states this lien has priority over the lien of an existing
mortgage  against the  property.  In addition,  under the federal  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act of 1980,  as amended
("CERCLA"), the United States Environmental Protection Agency ("EPA") may impose
a lien on property where EPA has incurred clean-up costs. However, a CERCLA lien
is subordinate to preexisting, perfected security interests.

     Under the laws of some states,  and under CERCLA,  it is conceivable that a
secured  lender may be held liable as an "owner" or "operator"  for the costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
mortgaged property, even though the environmental damage or threat was caused by
a prior or current owner or operator.  CERCLA imposes  liability for these costs
on any and all  "responsible  parties,"  including  an owner or operator as that
term  is  therein  defined.  In  1996,   however,   Congress  passed  the  Asset
Conservation,  Lender  Liability and Deposit  Insurance  Protection Act of 1996,
which  substantially  modified  the  definition  of "owner or  operator" to make
several  important  exclusions  relating to persons who hold indicia of facility
ownership primarily as a means to protect that person's security interest in the
facility (the "Secured  Creditor  Exclusion").  This exclusion  contains several
restrictions, however, under which the lender holding the security interest must
operate to insure that it is not  "participating in management" of the facility.
Thus, if a lender's  activities begin to encroach on the actual  management of a
contaminated  facility or property  while the borrower is still in possession of
the  facility  or  property,  the  lender  may incur  liability  as an "owner or
operator" under CERCLA.  Similarly,  if a lender forecloses and takes title to a
contaminated  facility or  property,  the lender may incur  CERCLA  liability in
various circumstances, including, but not limited to, when it holds the facility
or property as an  investment,  or fails to market or lease the  property at the
earliest practicable,  commercially  reasonable time, on commercially reasonable
terms,   taking  into  account  market   conditions  and  legal  and  regulatory
requirements.

     This new  legislation  also  provides  that in order to be  deemed  to have
participated in the management of a mortgaged  property,  a lender must actually
participate  in the  operational  affairs of the property or the  borrower.  The
legislation  provides that  participation in the management of the property does
not include  "merely having the capacity to influence,  or unexercised  right to
control"  operations,  which had been one of the major concerns arising from the
Eleventh Circuit's decision in U.S. v. Fleet Factors Corp., 901 F. 2d 1550 (11th
Cir. 1990). A lender does not  "participate in the management," the standard for
incurring owner and operator liability under CERCLA, unless it:

     o    exercises   decision-making  control  over  environmental   compliance
          related to the property  while the borrower is still in  possession of
          the property or facility;

     o    actually  participates in the management or operational affairs of the
          facility; or

     o    exercises  control  over  substantially  all of the  non-environmental
          compliance  operational  functions  of the  property  (as  opposed  to
          financial or administrative functions).

These amendments do not, however, affect the potential for liability under other
federal or state laws which impose liability on "owners or operators" but do not
provide any protection for secured creditors.

     If a lender is or becomes liable,  it can bring an action for  contribution
against any other "responsible parties," including a previous owner or operator,
who created  the  environmental  hazard,  but those  persons or entities  may be
bankrupt or otherwise  judgment-proof.  The costs associated with  environmental
cleanup  may be  substantial.  It is  conceivable  that costs  arising  from the
circumstances set forth above would result in a loss to securityholders.

     CERCLA  does not apply to  petroleum  products,  and the  Secured  Creditor
Exclusion  does not govern  liability for cleanup costs under federal laws other
than CERCLA, in particular  Subtitle I of the federal Resource
                                       61


Conservation and Recovery Act ("RCRA"),  which regulates  underground  petroleum
storage tanks (except heating oil tanks). The EPA has adopted a lender liability
rule for underground  storage tanks under Subtitle I of RCRA which also contains
a liability exclusion analogous to the Secured Creditor Exclusion.  It should be
noted,  however,  that liability for cleanup of petroleum  contamination  may be
governed by state law,  which may not provide for any  specific  protection  for
secured  creditors.  Moreover,  several  states  impose  strict  liability  upon
homeowners and property  owners for discharges of oil from  residential  heating
oil tanks that are not governed by CERCLA or RCRA, and the  remediation of these
tanks can impose a significant  economic burden upon a borrower.  It is possible
that if a lender  forecloses  and takes  ownership of a property  impacted by an
underground  storage  tank,  it could be held  directly  liable  for the cost of
remediation since the statutory  protections  afforded to lenders under RCRA and
CERCLA do not  extend to tanks that are not  within  the  jurisdiction  of those
statutes.

     In  the  case  of  residential  loans,  at  the  time  of  origination,  no
environmental  assessment of the mortgaged properties was conducted. In the case
of mixed use loans,  except as  otherwise  specified  in the related  prospectus
supplement,  at the time of  origination,  no  environmental  assessment  of the
mortgaged properties was conducted.

Rights of Redemption

     In some states,  after sale pursuant to a deed of trust or foreclosure of a
mortgage,  the  borrower  and  foreclosed  junior  lienors are given a statutory
period in which to redeem the property from the foreclosure  sale. In some other
states,  this  right of  redemption  applies  only to sales  following  judicial
foreclosure,  and not to sales pursuant to a non-judicial power of sale. In most
states where the right of  redemption  is available,  statutory  redemption  may
occur upon  payment of the  foreclosure  purchase  price,  accrued  interest and
taxes. In other states, redemption may be authorized if the former borrower pays
only a portion of the sums due. The effect of a statutory right of redemption is
to  diminish  the  ability of the lender to sell the  foreclosed  property.  The
exercise of a right of redemption  would defeat the title of any purchaser  from
the  lender   subsequent  to   foreclosure  or  sale  under  a  deed  of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to retain  the  property  and pay the  expenses  of  ownership  until the
redemption period has run. In some states, there is no right to redeem property.

Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens

     Some states have imposed statutory  restrictions that limit the remedies of
a  beneficiary  under a deed of trust or a mortgagee  under a mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against borrowers financing the purchase of their residence
or  following  sale  under  a  deed  of  trust  or  certain  other   foreclosure
proceedings.  A deficiency  judgment is a personal judgment against the borrower
equal in most cases to the difference between the amount due to the lender and
the fair market value of the real property at the time of the foreclosure  sale.
As a result of these prohibitions,  it is anticipated that in most instances the
servicer  will  utilize the  non-judicial  foreclosure  remedy and will not seek
deficiency judgments against defaulting borrowers.

     Some state  statutes  require the  beneficiary  or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In some other  states,  the lender has the option of bringing a personal  action
against the borrower on the debt without first exhausting the security, however,
in some of these states, the lender,  following judgment on the personal action,
may be deemed to have  elected a remedy  and may be  precluded  from  exercising
remedies  relating to the security.  Consequently,  the practical  effect of the
election  requirement,  when  applicable,  is that lenders will usually  proceed
first against the security  rather than bringing a personal  action  against the
borrower.  In  some  states,  exceptions  to the  anti-deficiency  statutes  are
provided for in certain  instances where the value of the lender's  security has
been impaired by acts or omissions of the borrower, for example, in the event of
waste of the property.  Finally, other statutory provisions limit any deficiency
judgment against the former borrower  following a foreclosure sale to the excess
of the  outstanding  debt over the fair market value of the property at the time
of the public  sale.  The purpose of these  statutes is  generally  to prevent a
beneficiary or a mortgagee from obtaining a large  deficiency  judgment  against
the former borrower as a result of low or no bids at the foreclosure sale.

     In addition to  anti-deficiency  and related  legislation,  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 its  security.  For
example,  in a proceeding  under the
                                       62


Bankruptcy Code, a lender may not foreclose on a mortgaged  property without the
permission of the  bankruptcy  court.  The  rehabilitation  plan proposed by the
debtor may provide,  if the  mortgaged  property is not the  debtor's  principal
residence and the court  determines that the value of the mortgaged  property is
less than the principal  balance of the mortgage  loan, for the reduction of the
secured  indebtedness  to the value of the mortgaged  property as of the date of
the  commencement  of the bankruptcy,  rendering the lender a general  unsecured
creditor for the difference,  and also may reduce the monthly payments due under
the  mortgage  loan,  change the rate of interest  and alter the  mortgage  loan
repayment  schedule.  The effect of any proceedings  under the Bankruptcy  Code,
including  but not  limited to any  automatic  stay,  could  result in delays in
receiving  payments on the loans  underlying a series of securities and possible
reductions in the aggregate amount of these payments.

         The federal tax laws provide priority to certain tax liens over the
lien of a mortgage or secured party.

Due-on-Sale Clauses

     To the extent specified in the related prospectus supplement,  conventional
loans will contain  due-on-sale clauses which will generally provide that if the
mortgagor or obligor  sells,  transfers or conveys the mortgaged  property,  the
loan or contract may be  accelerated  by the mortgagee or secured  party.  Court
decisions and  legislative  actions have placed  substantial  restriction on the
right of lenders to enforce these clauses in many states.  However,  the Garn-St
Germain Depository Institutions Act of 1982 (the "Garn-St Germain Act"), subject
to certain  exceptions,  preempts state  constitutional,  statutory and case law
prohibiting the  enforcement of due-on-sale  clauses.  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 these
clauses over mortgage loans that were

     o    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

     o    originated  by lenders  other than  national  banks,  federal  savings
          institutions and federal credit unions.

Freddie Mac 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 for 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.

     As to loans secured by an owner-occupied residence, the Garn-St Germain Act
sets forth nine specific  instances in which a mortgagee covered  thereunder may
not exercise its rights under a  due-on-sale  clause,  notwithstanding  the fact
that a transfer of the property may have  occurred.  The  inability to enforce a
due-on-sale  clause may result in transfer of the related mortgaged  property to
an uncreditworthy  person, which could increase the likelihood of default or may
result in a mortgage  bearing an  interest  rate below the  current  market rate
being  assumed by a new home  buyer,  which may affect the  average  life of the
loans and the number of loans which may extend to maturity.

     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 the bankruptcy proceeding.

Enforceability of Prepayment and Late Payment Fees

     Forms of notes,  mortgages  and deeds of trust used by lenders  may contain
provisions  obligating  the  borrower to pay a late  charge if payments  are not
timely  made,  and in some  circumstances  may  provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity. In some states, there are
or may be specific  limitations upon the late charges which a lender may collect
from a borrower for delinquent payments. Some states also limit the amounts that
a lender may  collect  from a borrower  as an  additional  charge if the loan is
prepaid.  Under some state laws,  prepayment  charges may not be imposed after a
specified  period of time  following the  origination of mortgage loans when the
prepayments  are  made on loans  secured  by  liens  encumbering  owner-

                                       63


occupied residential properties.  Since many of the mortgaged properties will be
owner-occupied,  it is anticipated that prepayment charges may not be imposed on
many of the loans.  The absence of a restraint on  prepayment,  particularly  on
fixed rate loans having higher  interest  rates,  may increase the likelihood of
refinancing or other early retirement of these loans or contracts.  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 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 a borrower suffering from temporary financial  disability.  In other
cases,  courts have  limited the right of a lender to realize  upon the lender's
security if the default under the security  agreement is not  monetary,  such as
the  borrower's  failure to adequately  maintain the property or the  borrower's
execution of secondary  financing affecting the property.  Finally,  some courts
have been faced with the issue of whether or not federal or state constitutional
provisions  reflecting  due process  concerns for adequate  notice  require that
borrowers  under  security   agreements  receive  notices  in  addition  to  the
statutorily-prescribed  minimums. For the most part, these cases have upheld the
notice  provisions  as  being  reasonable  or have  found  that,  in some  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 protection to the borrower.

Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  enacted in March 1980, as amended  ("Title V") provides that state
usury limitations shall not apply to certain types of residential first mortgage
loans  originated by certain  lenders after March 31, 1980. The Office of Thrift
Supervision,  as successor to the Federal Home Loan Bank Board, is authorized to
issue  rules  and   regulations   and  to  publish   interpretations   governing
implementation  of  Title V. The  statute  authorized  the  states  to  reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  which  expressly  rejects an application of the federal law.  Fifteen
states  adopted  this  type of law  prior to the  April  1,  1983  deadline.  In
addition, even where Title V was not so rejected, any state is authorized by the
law to adopt a provision  limiting  discount points or other charges on mortgage
loans  covered by Title V. Some  states have taken  action to reimpose  interest
rate limits and/or to limit discount points or other charges.

Soldiers' and Sailors' Civil Relief Act

     Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief Act
of 1940, as amended (the "Relief Act"), a borrower who enters  military  service
after the  origination  of the  borrower's  loan  (including a borrower who is a
member  of the  National  Guard  or is in  reserve  status  at the  time  of the
origination  of the loan and is later  called to active duty) may not be charged
interest above an annual rate of 6% during the period of the  borrower's  active
duty status,  unless a court orders otherwise upon application of the lender. It
is possible  that the  interest  rate  limitation  could have an effect,  for an
indeterminate  period of time,  on the ability of the  servicer to collect  full
amounts of  interest  on some of the loans.  Unless  otherwise  provided  in the
related prospectus  supplement,  any shortfall in interest collections resulting
from  the   application   of  the   Relief   Act  could   result  in  losses  to
securityholders.  The Relief Act also imposes limitations which would impair the
ability of the servicer to foreclose on an affected  loan during the  borrower's
period of active duty status.  Moreover, the Relief Act permits the extension of
a loan's  maturity  and the  re-adjustment  of its payment  schedule  beyond the
completion  of  military  service.  Thus,  in the  event  that a loan  goes into
default,  there may be delays and losses  occasioned by the inability to realize
upon the mortgaged property in a timely fashion.

Junior Mortgages; Rights of Senior Mortgagees

                                       64



     To the  extent  that the loans  comprising  a trust  fund for a series  are
secured by mortgages  which are junior to other  mortgages held by other lenders
or  institutional  investors,  the rights of the trust fund (and  therefore  the
securityholders),  as mortgagee  under any junior  mortgage,  are subordinate to
those of any mortgagee under any senior  mortgage.  The senior mortgagee has the
right to receive  hazard  insurance and  condemnation  proceeds and to cause the
property  securing  the loan to be sold upon default of the  mortgagor,  thereby
extinguishing  the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest  in  the  property  in  foreclosure  litigation  and,
possibly,  satisfies  the  defaulted  senior  mortgage.  A junior  mortgagee may
satisfy a defaulted senior loan in full and, in some states,  may cure a 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 these proceeds and awards to any indebtedness secured
by the mortgage,  in the order  determined by the mortgagee.  Thus, in the event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the  event  the  property  is  taken by  condemnation,  the  mortgagee  or
beneficiary  under  senior  mortgages  will have the prior  right to collect any
insurance  proceeds  payable  under a hazard  insurance  policy and any award of
damages  in  connection  with  the  condemnation  and to  apply  the same to the
indebtedness  secured by the senior mortgages.  Proceeds in excess of the amount
of  senior  mortgage  indebtedness,  in  most  cases,  may  be  applied  to  the
indebtedness of a junior mortgage.

     Another  provision  sometimes  found in the form of the mortgage or deed of
trust  used by  institutional  lenders  obligates  the  mortgagor  to pay before
delinquency  all  taxes and  assessments  on the  property  and,  when due,  all
encumbrances,  charges  and  liens on the  property  which  appear  prior to the
mortgage  or deed of trust,  to  provide  and  maintain  fire  insurance  on the
property,  to maintain  and repair the  property and not to commit or permit any
waste thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee 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.

The Title I Program

     General.  Some of the loans  contained in a trust fund may be loans insured
under the Title I Credit  Insurance  program created  pursuant to Sections I and
2(a) of the  National  Housing Act of 1934,  as amended (the "Title I Program").
Under the Title I Program,  the Secretary of the Department of Housing and Urban
Development  ("HUD") 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  Secretary of HUD 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 insurance coverage reserve account.  The owner of the loan bears
the uninsured loss on each loan.

     The types of loans which are eligible for insurance by the Secretary of HUD
under  the  Title  I  Program  include  property  improvement  loans  ("Property
Improvement Loans" or "Title I Loans").  A Property  Improvement Loan or Title I
Loan means a loan made to finance actions or items that substantially protect or
improve the basic livability or utility of a property and includes single family
improvement loans.

     There are two basic  methods of lending or  originating  these  loans which
include a "direct  loan" or a "dealer  loan." For a direct  loan,  the  borrower
makes  application  directly to a lender without any  assistance  from a dealer,
which application may be filled out by the borrower or by a person acting at the
direction  of the  borrower  who does not have a financial  interest in the loan
transaction,  and the  lender  may  disburse  the loan  proceeds  solely  to the
borrower or jointly to the borrower and other parties to the transaction.  For a
dealer loan, the dealer,  who has a direct or indirect financial interest in the
loan  transaction,  assists the borrower in preparing  the loan  application  or
otherwise  assists the borrower in obtaining the loan from lender and the lender
may distribute  proceeds  solely to the dealer or the borrower or jointly to the
borrower  and the dealer or other  parties.  For a dealer Title I Loan, a dealer
may include a seller, a contractor or supplier of goods or services.

                                       65


     Loans insured under the Title I Program are required to have fixed interest
rates  and,  generally,  provide  for equal  installment  payments  due  weekly,
biweekly,  semi-monthly or monthly,  except that a loan may be payable quarterly
or  semi-annually  in order to correspond with the borrower's  irregular flow of
income.  The first or last  payments  (or  both) may vary in amount  but may not
exceed 150% of the regular installment payment, and the first payment may be due
no later  than two  months  from the date of the loan.  The note must  contain a
provision  permitting full or partial  prepayment of the loan. The interest rate
must be  negotiated  and agreed to by the  borrower and lender and must be fixed
for the term of the loan and recited in the note.  Interest  on an insured  loan
must accrue  from the date of the loan and be  calculated  on a simple  interest
basis.  The lender must assure that the note and all other documents  evidencing
the loan are in compliance with applicable federal, state and local laws.

     Each  insured  lender is  required  to use  prudent  lending  standards  in
underwriting  individual  loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval  of the loan and
disbursement of loan proceeds.  Generally, the lender must exercise prudence and
diligence to  determine  whether the borrower and any co-maker is solvent and an
acceptable  credit risk, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine  whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must be made in  accordance  with  the  expense-to-income  ratios
published by the Secretary of HUD.

     Under the Title I Program,  the Secretary of HUD does not review or approve
for qualification  for insurance the individual loans insured  thereunder at the
time of approval by the lending  institution (as is typical) the case with other
federal  loan  programs).  If,  after a loan has  been  made  and  reported  for
insurance  under  the  Title  I  Program,  the  lender  discovers  any  material
misstatement  of fact  or that  the  loan  proceeds  have  been  misused  by the
borrower,  dealer or any  other  party,  it shall  promptly  report  this to the
Secretary  of HUD. In this case,  provided  that the validity of any lien on the
property  has not been  impaired,  the  insurance  of the loan under the Title I
Program will not be affected unless the material  misstatement of fact or misuse
of loan  proceeds was caused by (or was knowingly  sanctioned  by) the lender or
its employees.

     Requirements  for Title I Loans.  The maximum  principal amount for Title I
Loans must not exceed the actual cost of the project  plus any  applicable  fees
and charges allowed under the Title I Program;  provided that the maximum amount
does not exceed $25,000 (or the current  applicable  amount) for a single family
property improvement loan. Generally, the term of a Title I Loan may not be less
than six months nor  greater  than 20 years and 32 days.  A borrower  may obtain
multiple  Title I Loans on multiple  properties,  and a borrower may obtain more
than one  Title I Loan on a single  property,  in each case as long as the total
outstanding  balance of all Title I Loans in the same  property  does not exceed
the maximum loan amount for the type of Title I Loan thereon  having the highest
permissible loan amount.

     Borrower  eligibility for a Title I Loan requires that the borrower have at
least a one-half  interest in either fee simple  title to the real  property,  a
lease thereof for a term  expiring at least six months after the final  maturity
of the Title I Loan or a recorded land installment  contract for the purchase of
the real  property.  Any Title I Loan in excess of $7,500  must be  secured by a
recorded lien on the improved  property which is evidenced by a mortgage or deed
of trust executed by the borrower and all other owners in fee simple.

     The  proceeds  from a Title I Loan  may be used  only to  finance  property
improvements  which  substantially  protect or improve the basic  livability  or
utility of the property as disclosed in the loan  application.  The Secretary of
HUD has published a list of items and  activities  which cannot be financed with
proceeds  from any Title I Loan and from time to time the  Secretary  of HUD may
amend the list of items and activities.  Before the lender may disburse funds on
any dealer  Title I Loan,  the lender must have in its  possession  a completion
certificate on a HUD approved form, signed by the borrower and the dealer. For a
direct Title I Loan, the lender is required to obtain,  promptly upon completion
of the improvements but not later than six months after disbursement of the loan
proceeds with one six month  extension if necessary,  a completion  certificate,
signed by the borrower.  The lender is required to conduct an on-site inspection
on any Title I Loan where the principal obligation is $7,500 or more, and on any
direct Title I Loan where the borrower fails to submit a completion certificate.

     HUD  Insurance  Coverage.  Under the Title I Program the  Secretary  of HUD
establishes an insurance coverage reserve account for each lender which has been
granted a Title I insurance  contract.  The amount of

                                       66


insurance  coverage in this account is 10% of the amount disbursed,  advanced or
expended by the lender in  originating or purchasing  eligible loans  registered
with the Secretary of HUD for Title I insurance,  with certain adjustments.  The
balance in the  insurance  coverage  reserve  account is the  maximum  amount of
insurance claims the FHA is required to pay. Loans to be insured under the Title
I Program  will be  registered  for  insurance  by the  Secretary of HUD and the
insurance coverage attributable to these loans will be included in the insurance
coverage reserve account for the originating or purchasing  lender following the
receipt and acknowledgment by the Secretary of HUD of a timely filed loan report
on the prescribed form pursuant to the Title I regulations. The Secretary of HUD
charges a fee of 0.50% of the loan amount  multiplied  by the number of years in
the loan term for any eligible loan so reported and  acknowledged for insurance.
For loans with maturities of 25 months or less,  payment of the entire insurance
premium is due 25 days after the Secretary of HUD  acknowledges the loan report.
For loans with a term longer than 25 months, payment of the insurance premium is
made in  annual  installments  beginning  25 days  after  the  Secretary  of HUD
acknowledges the loan report. If an insured loan is prepaid during the year, FHA
will not refund or abate portions of the insurance premium already paid. Refunds
and abatements are allowed only in limited circumstances.

     Under the Title I Program the  Secretary  of HUD will reduce the  insurance
coverage  available in the lender's insurance coverage reserve account for loans
insured under the lender's contract of insurance by

     o    the amount of  insurance  claims  approved  for  payment  relating  to
          insured loans and

     o    the amount of insurance coverage attributable to insured loans sold by
          the lender.

The balance of the lender's  insurance  coverage reserve account will be further
adjusted as required under Title I or by the Secretary of HUD.  Originations and
acquisitions  of new  eligible  loans  will  continue  to  increase  a  lender's
insurance  coverage  reserve  account  balance by 10% of the  amount  disbursed,
advanced or expended in originating or acquiring  eligible loans registered with
the Secretary of HUD for insurance  under the Title I Program.  The Secretary of
HUD may transfer  insurance coverage between insurance coverage reserve accounts
with earmarking  relating to a particular insured loan or group of insured loans
when a determination is made that it is in the Secretary of HUD's interest to do
so.

     The lender may transfer insured loans and loans reported for insurance only
to another  qualified lender under a valid Title I contract of insurance (except
as collateral in a bona fide transaction). Unless an insured loan is transferred
with recourse or with a guaranty or repurchase agreement,  the Secretary of HUD,
upon receipt of the loan report  required upon  transfer in accordance  with the
Title I  regulations,  will transfer from the  transferor's  insurance  coverage
reserve  account  to the  transferee's  insurance  coverage  reserve  account an
amount,  if  available,  equal to 10% of the  actual  purchase  price or the net
unpaid  principal  balance of the loan (whichever is less).  However,  under the
Title I Program not more than $5,000 in insurance  coverage shall be transferred
to or from a lender's insurance coverage reserve account during any October 1 to
September 30 period without the prior approval of the Secretary of HUD.

     Claims  Procedures  Under Title I. Under the Title I Program the lender may
accelerate an insured loan following a default on the loan only after the lender
or its  agent  has  contacted  the  borrower  in a  face-to-face  meeting  or by
telephone  to discuss the  reasons for the default and to seek its cure.  If the
borrower  does not cure the  default  or agree to a  modification  agreement  or
repayment plan, in addition to complying with applicable  state and local notice
requirements, the lender will notify the borrower in writing that, unless within
30 days  the  default  is  cured  or the  borrower  enters  into a  modification
agreement or  repayment  plan,  the loan will be  accelerated  and that,  if the
default  persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the  acceleration of maturity after full payment
is due and  reinstate  the loan only if the  borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

     Following  acceleration of maturity upon a secured Title I Loan, the lender
may either

     o    proceed against the property under any security instrument, or

     o    make a claim under the lender's contract of insurance.

                                       67



If the  lender  chooses  to  proceed  against  the  property  under  a  security
instrument  (or  if it  accepts  a  voluntary  conveyance  or  surrender  of the
property),  the lender may file an insurance  claim only with the prior approval
of the Secretary of HUD.

     When a lender files an insurance  claim with the Secretary of HUD under the
Title I Program,  the Secretary of HUD reviews the claim, the complete loan file
and  documentation of the lender's efforts to obtain recourse against any dealer
who has agreed thereto,  certification  of compliance with applicable  state and
local laws in carrying out any  foreclosure or  repossession,  and evidence that
the lender has properly  filed proofs of claims,  where the borrower is bankrupt
or  deceased.  Generally,  a claim for  reimbursement  for loss on any  Property
Improvement  Loan must be filed  with the  Secretary  of HUD no later  than nine
months  after the date of  default  of the loan.  Concurrently  with  filing the
insurance  claim,  the lender  shall  assign to the United  States the  lender's
entire  interest  in the loan note (or a judgment  in lieu of the note),  in any
security held and in any claim filed in any legal proceedings.  If the Secretary
of HUD has reason to believe that the note is not valid or  enforceable  against
the  borrower,  the Secretary of HUD may deny the claim and reassign the note to
the lender.  If either of these defects is discovered after the Secretary of HUD
has paid a claim,  the Secretary of HUD may require the lender to repurchase the
paid  claim  and to  accept a  reassignment  of the  loan  note.  If the  lender
subsequently obtains a valid and enforceable judgment against the borrower,  the
lender may resubmit a new  insurance  claim with an  assignment of the judgment.
The  Secretary  of HUD may  contest  any  insurance  claim and make a demand for
repurchase  of the loan at any time up to two years  from the date the claim was
certified  for  payment  and may do so  thereafter  in the  event  of  fraud  or
misrepresentation on the part of the lender.

     Under the Title I Program the amount of an insurance  claim  payment,  when
made, is equal to the Claimable Amount,  up to the amount of insurance  coverage
in the lender's insurance coverage reserve account. For the purposes hereof, the
"Claimable Amount" means an amount equal to 90% of the sum of

     o    the unpaid loan obligation  (net unpaid  principal and the uncollected
          interest  earned to the date of default) with  adjustments  thereto if
          the lender has proceeded against property securing the loan,

     o    the interest on the unpaid amount of the loan obligation from the date
          of default to the date of the claim's  initial  submission for payment
          plus 15  calendar  days (but not to  exceed 9 months  from the date of
          default), calculated at the rate of 7% per annum,

     o    the uncollected court costs,

     o    the attorney's fees not to exceed $500, and

     o    the  expenses  for  recording  the  assignment  of the security to the
          United States.

Consumer Protection Laws

     Numerous  federal and state  consumer  protection  laws impose  substantive
requirements upon mortgage lenders in connection with the origination, servicing
and enforcement of loans secured by Single-Family Properties. These laws include
the federal  Truth-in-Lending Act and Regulation Z promulgated  thereunder,  the
Real Estate  Settlement  Procedures  Act, the Equal Credit  Opportunity  Act and
Regulation  B  promulgated  thereunder,  the Fair Credit  Billing  Act, the Fair
Credit  Reporting  Act, the Homeowners  Protection Act and related  statutes and
regulations.  In particular,  Regulation Z requires  certain  disclosures to the
borrowers regarding the terms of the loans; the Equal Credit Opportunity Act and
Regulation B promulgated thereunder 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; the Fair Credit Reporting Act regulates the use
and reporting of information  related to the borrower's credit  experience;  and
the Homeowners  Protection  Act requires the  cancellation  of private  mortgage
insurance once  specified  equity levels are reached.  Some  provisions of these
laws  impose  specific  statutory  liabilities  upon  lenders who fail to comply
therewith.  In addition,  violations  of these laws may limit the ability of the
sellers to collect all or part of the  principal of or interest on the loans and
could  subject  the sellers  and in some cases  their  assignees  to damages and
administrative enforcement.

                                       68



                         FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a summary of the anticipated  material  federal income tax
consequences  of the purchase,  ownership,  and  disposition  of the  securities
offered hereby and represents the opinion of Stradley,  Ronon,  Stevens & Young,
LLP, special counsel to the depositor.  The summary is based upon the provisions
of  the  Code,  the  regulations   promulgated  thereunder,   including,   where
applicable,  proposed regulations,  and the judicial and administrative  rulings
and  decisions  now in effect,  all of which are  subject  to  change,  possibly
retroactively, or possible differing interpretations.

     The summary  does not  purport to deal with all  aspects of federal  income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances,  or with certain types of investors  subject to special treatment
under the federal income tax laws. This summary  focuses  primarily on investors
who will hold  securities  as "capital  assets"  (generally,  property  held for
investment)  within the  meaning of  Section  1221 of the Code,  but much of the
discussion is applicable to other investors as well.  Prospective  investors are
advised to consult their own tax advisers  concerning the federal,  state, local
and  any  other  tax  consequences  to  them  of  the  purchase,  ownership  and
disposition of the securities.

     The federal  income tax  consequences  to holders  will vary  depending  on
whether

     o    the securities of a series are classified as indebtedness  for federal
          income tax purposes,

     o    one or more  elections are made to treat  certain  assets of the trust
          fund relating to a particular series of securities as a REMIC or FASIT
          under the Code,

     o    the securities  represent an ownership  interest in some or all of the
          assets included in the trust fund for a series, or

     o    for  federal  income  tax  purposes  the  Trust  Fund  relating  to  a
          particular series of certificates is classified as a partnership or is
          disregarded as an entity separate from its owner.

The  Prospectus  Supplement  for each series of securities  will specify how the
securities  will be treated for federal  income tax  purposes  and will  discuss
whether a REMIC  election,  if any,  will be made for that series.  Prior to the
issuance of each series of securities,  the depositor  shall file with the SEC a
Form 8-K on behalf of the related  trust fund  containing an opinion and related
consent of Stradley,  Ronon,  Stevens & Young, LLP regarding the validity of the
information set forth under "Federal Income Tax Consequences"  herein and in the
related prospectus supplement.

Taxation of Debt Securities

     Interest  and  Acquisition   Discount.   Securities   representing  regular
interests in a REMIC or a FASIT ("Regular  Interest  Securities") are taxable to
holders in the same manner as evidences of  indebtedness  issued by the REMIC or
FASIT.  Stated  interest on the Regular  Interest  Securities will be taxable as
ordinary  income and taken into account using the accrual  method of accounting,
regardless  of the  holder's  normal  accounting  method.  Interest  (other than
original issue discount) on securities (other than Regular Interest  Securities)
that are  characterized  as indebtedness for federal income tax purposes will be
includible in income by holders  thereof in accordance  with their usual methods
of accounting.  Securities characterized as debt for federal income tax purposes
and Regular Interest Securities will be referred to hereinafter  collectively as
"Debt Securities."

     Debt  Securities  that are Accrual  Securities  will, and some of the other
Debt  Securities  may, be issued with "original  issue  discount"  ("OID").  The
following  discussion is based in part on the rules  governing OID which are set
forth in Part V of  Subchapter  P of Chapter 1 of Subtitle A of the Code and the
Treasury  Department  regulations issued thereunder (the "OID  Regulations").  A
holder should be aware,  however,  that the OID  Regulations  do not  adequately
address  certain  issues  relevant  to  prepayable   securities  like  the  Debt
Securities.

                                       69


     OID, if any, is the difference of the stated  redemption  price at maturity
of a Debt  Security  over its  issue  price.  A holder of a Debt  Security  must
include OID in gross  income as  ordinary  interest  income as it  accrues.  The
amount of OID the holder  must accrue is  determined  under the  constant  yield
method. In general,  OID must be included in income in advance of the receipt of
the cash representing that income.  The amount of OID on a Debt Security will be
considered to be zero if it is less than a de minimis  amount  determined  under
the Code.

     The  issue  price  of a Debt  Security  is  the  first  price  at  which  a
substantial  amount of Debt  Securities  of that  class  are sold to the  public
(excluding bond houses,  brokers,  underwriters or wholesalers).  If less than a
substantial  amount of a particular class of Debt Securities is sold for cash on
or prior to the  related  closing  date,  the issue price for that class will be
treated as the fair market  value of that class on the closing  date.  The issue
price of a Debt  Security  also  includes  the amount  paid by an  initial  Debt
Security holder for accrued interest that relates to a period prior to the issue
date of the Debt  Security.  The stated  redemption  price at maturity of a Debt
Security  includes  the  original  principal  amount of the Debt  Security,  but
generally  will not include  distributions  of  interest if these  distributions
constitute "qualified stated interest."

     Under  the OID  Regulations,  qualified  stated  interest  generally  means
interest payable at a single fixed rate or qualified variable rate (as described
below)  provided that these  interest  payments are  unconditionally  payable at
intervals of one year or less during the entire term of the Debt  Security.  The
OID Regulations state that interest payments are unconditionally payable only if
reasonable  remedies  exist to  compel  timely  payment  or the debt  instrument
otherwise provides terms and conditions that make the likelihood of late payment
(other  than late  payment  that occurs  within a  reasonable  grace  period) or
nonpayment of interest a remote  contingency.  Some Debt  Securities may provide
for default remedies in the event of late payment or nonpayment of interest. The
interest on Debt  Securities  will be  unconditionally  payable  and  constitute
qualified stated interest,  not OID.  However,  absent  clarification of the OID
Regulations,  where Debt  Securities  do not provide for default  remedies,  the
interest payments may be included in the Debt Security's stated redemption price
at maturity and taxed as OID. Interest is payable at a single fixed rate only if
the rate  appropriately  takes into account the length of the  interval  between
payments.  Distributions  of interest on Debt  Securities  with respect to which
deferred  interest will accrue,  will not constitute  qualified  stated interest
payments,  in which case the stated  redemption  price at  maturity  of the Debt
Securities  includes all distributions of interest as well as principal thereon.
Where the interval between the issue date and the first  distribution  date on a
Debt  Security is shorter  than the  interval  between  subsequent  distribution
dates, all of the additional  interest will be included in the stated redemption
price at maturity and tested under the de minimis rule described below.  Holders
of Debt Securities  should consult their own tax advisors to determine the issue
price and stated redemption price at maturity of a Debt Security.

     Under  the de  minimis  rule,  OID on a Debt  Security  generally  will  be
considered to be zero if OID is less than 0.25% of the stated  redemption  price
at maturity of the Debt Security  multiplied by the weighted average maturity of
the Debt Security.  For this purpose,  the weighted average maturity of the Debt
Security is computed as the sum of the amounts  determined  by  multiplying  the
number of full years (i.e.,  rounding  down  partial  years) from the issue date
until each  distribution in reduction of stated  redemption price at maturity is
scheduled  to be made,  by a fraction,  the  numerator of which is the amount of
each  distribution  included in the stated  redemption  price at maturity of the
Debt Security and the  denominator  of which is the stated  redemption  price at
maturity of the Debt Security.  Holders generally must report de minimis OID pro
rata as principal payments are received, and this income will be capital gain if
the Debt  Security  is held as a capital  asset.  However,  holders may elect to
accrue all de minimis OID as well as "market discount" (discussed below) under a
constant interest method.

     OID on debt instruments,  including Debt Securities, the principal of which
may be repaid on an earlier than scheduled basis (a "Pay-Through Security"),  is
determined  under section  1272(a)(6) of the Code. The Treasury  Department,  to
date,  has not issued any  regulations  under section  1272(a)(6).  The Treasury
Department  and the  Internal  Revenue  Service  (the "IRS")  have issued  final
regulations  prescribing the calculation of OID on debt instruments the payments
on which are subject to a contingency. These regulations,  however, expressly do
not apply to debt instruments, including the Debt Securities, falling within the
scope of section 1272(a)(6).  Consequently,  the trustee will calculate the OID,
if any,  arising under the Debt  Securities,  in accordance with the methodology
prescribed under section 1272(a)(6).  This methodology generally requires taking
into account an anticipated amount of prepayments (the "Prepayment Assumption").
OID is determined by allocating to each day of the accrual  period,  the ratable
portion of the excess (if any) of the sum of the present  values of all payments
expected  to be received  on the  outstanding  Debt  Securities  or  Pay-Through
Securities at the close of the period

                                       70


(taking  into account the  Prepayment  Assumption)  and the payments  during the
accrual  period  of  amounts  included  in the  stated  redemption  price of the
securities  over the adjusted  issue price of the securities at the beginning of
the period.  For this purpose,  the present values of the expected  payments are
computed in accordance with the methodology the Code prescribes.

     The holder of a Debt Security issued with OID must include in gross income,
for all days  during  the  holder's  taxable  year in  which  it holds  the Debt
Security,  the  sum of the  "daily  portions"  of the  OID.  The  amount  of OID
includible  in income by a holder  will be computed  by  allocating  to each day
during  the  holder's  taxable  year a pro rata  portion of the  original  issue
discount that accrued during that period. In the case of a Debt Security that is
not a Regular  Interest  Security  and the  principal  payments on which are not
subject to acceleration  resulting from  prepayments on the loans, the amount of
OID includible in income of a holder for an accrual period (generally the period
over which interest  accrues on the debt  instrument)  will equal the product of
the yield to maturity of the Debt  Security and the adjusted  issue price of the
Debt  Security,  reduced by any  payments  of  qualified  stated  interest.  The
adjusted  issue  price is the sum of the issue price of the Debt  Security  plus
prior  accruals of OID,  reduced by the total payments made on the Debt Security
in all prior periods, other than qualified stated interest payments.

     The effect of this method is to increase the portions of OID required to be
included in income by a holder to take into account  prepayments on the loans at
a rate that exceeds the  Prepayment  Assumption,  and to decrease (but not below
zero for any period) the  portions of  original  issue  discount  required to be
included in income by a holder of a  Pay-Through  Security to take into  account
prepayments  on  the  loans  at a  rate  that  is  slower  than  the  Prepayment
Assumption.  Although  original  issue  discount  will be reported to holders of
Pay-Through Securities based on the Prepayment Assumption,  no representation is
made to holders that loans will be prepaid at that rate or at any other rate.

     Some classes of Regular  Interest  Securities  may represent  more than one
class of REMIC or FASIT  regular  interests.  Unless  otherwise  provided in the
related  prospectus   supplement,   the  trustee  intends,   based  on  the  OID
Regulations, to calculate OID on these securities as if, solely for the purposes
of computing OID, the separate regular interests were a single debt instrument.

     A subsequent holder of a Debt Security will also be required to include OID
in gross income,  but a subsequent holder who purchases the Debt Security for an
amount that  exceeds  its  adjusted  issue  price will be  entitled  (as will an
initial holder who pays more than a Debt  Security's  issue price) to offset the
OID by comparable economic accruals of portions of the excess.

     Effects of Defaults and  Delinquencies.  Holders will be required to report
income from the Debt Securities under an accrual method without giving effect to
delays and reductions in distributions  attributable to a default or delinquency
on the loans,  except possibly to the extent that it can be established that any
accrual of interest on a security is uncollectible. The IRS, in a 1995 Technical
Advice  Memorandum,  ruled  that  holders of a debt  instrument  having OID must
continue to accrue OID, as distinguished from the accrual of interest, even when
there  is no  reasonable  expectation  that  the  instrument  will  be  redeemed
according to its terms due to the issuer's financial condition. As a result, the
amount of income  (including  OID) reported by a holder of this type of security
in any period could  significantly  exceed the amount of cash distributed to the
holder in that period.  The holder will eventually be allowed a loss (or will be
allowed to report a lesser  amount of income) to the extent  that the  aggregate
amount of  distributions  on the  securities  is  reduced  as a result of a loan
default.  However,  the timing and  character of these losses or  reductions  in
income are uncertain  and,  accordingly,  holders of securities  should  consult
their own tax advisors on this point.

     Interest Weighted Securities.  It is not clear how income should be accrued
for Regular Interest Securities or Debt Securities  representing interest strips
of all or a portion of the underlying  qualified  mortgages held by the REMIC or
loans supporting Pass-Through Certificates (the "Interest Weighted Securities").
The Issuer  intends to take the position that all of the income  derived from an
Interest  Weighted  Security should be treated as OID and that the amount of OID
should be calculated  by including  the aggregate  amount of all payments in the
stated  redemption  price,  and thus  treating  none of the  payments  under the
instrument  as  qualified  stated  interest.  However,  in the case of  Interest
Weighted Securities that are entitled to some payments of principal and that are
Regular  Interest  Securities  the IRS could assert that income  derived from an
Interest  Weighted  Security  should be  calculated  as if the  security  were a
security  purchased  at a premium  equal to the  excess of the price paid by the
holder for the security

                                       71


over its stated principal amount, if any. Under this approach, a holder would be
entitled to  amortize  the  premium  only if it has in effect an election  under
Section 171 of the Code for all taxable debt instruments held by the holder,  as
described below.  Alternatively,  the IRS could assert that an Interest Weighted
Security  should  be  taxable  under  the  rules  governing  bonds  issued  with
contingent  payments.  This treatment may be more likely in the case of Interest
Weighted  Securities that are Stripped  Securities as described  below. We refer
you to "--Tax  Status as a Grantor  Trust--Discount  or Premium on  Pass-Through
Certificates."

     Variable Rate Debt  Securities.  Debt  Securities  may provide for interest
based on a qualified variable rate ("Variable Rate Debt Securities").  Under the
OID  Regulations,  interest  generally  is treated  as  payable  at a  qualified
variable rate and not as contingent interest if

     o    the interest is unconditionally payable at least annually,

     o    the  issue  price of the debt  instrument  does not  exceed  the total
          noncontingent  principal  payments by more than a specified de minimis
          amount,

     o    interest is based on one or more "qualified  floating rates," a single
          fixed  rate  and one or more  "qualified  floating  rates,"  a  single
          "objective  rate," or single fixed rate and a single  "objective rate"
          that is a "qualified  inverse  floating  rate,"  where each  qualified
          floating rate or objective rate is set at a current value of the rate,
          and

     o    the Debt Security does not provide for any principal payments that are
          contingent,  as defined in the OID Regulations,  except as provided in
          the second bullet above.

     In the case of Accrual  Securities,  certain Interest Weighted  Securities,
and some of the other Debt Securities, none of the payments under the instrument
will be considered  qualified stated interest,  and thus the aggregate amount of
all payments  will be included in the stated  redemption  price.  In the case of
Variable Rate Debt Securities  bearing  interest at a rate that varies directly,
according to a fixed formula, with an objective index, it appears that

     o    the yield to maturity of the Debt Securities, and

     o    in the  case of  Pay-Through  Securities,  the  present  value  of all
          payments remaining to be made on the Debt Securities,

should be  calculated as if the interest  index  remained at its value as of the
issue  date of these  securities  if the rate on the  Security  is a  "qualified
floating rate" or "qualified  inverse floating rate" or at a value that reflects
the reasonably  expected yield of the Security if the rate on the Security is an
"objective rate" (other than a "qualified  inverse floating rate").  Because the
proper  method of adjusting  accruals of OID on a variable rate Debt Security is
uncertain, holders of variable rate Debt Securities should consult their own tax
advisers  regarding  the  appropriate  treatment of the  securities  for federal
income tax purposes.

     A variable rate is a qualified  floating rate if variations in the value of
the rate can reasonably be expected to measure contemporaneous variations in the
cost of newly  borrowed  funds in the currency in which the debt  instrument  is
denominated.  The rate may measure contemporaneous variations in borrowing costs
for the issuer of the debt  instrument or for issuers in general.  Generally,  a
multiple of a qualified  floating  rate is not a qualified  floating  rate. If a
debt  instrument  provides  for two or more  qualified  floating  rates that can
reasonably be expected to have approximately the same values throughout the term
of the  instrument,  the qualified  floating rates together  constitute a single
qualified   floating  rate.  Two  or  more  qualified  floating  rates  will  be
conclusively  presumed to meet the requirements of the preceding sentence if the
values of all rates on the issue date are within .25  percentage  points of each
other.

     An objective rate, for debt instruments issued on or after August 13, 1996,
generally is a rate (other than a qualified  floating  rate) that is  determined
using a  single  fixed  formula  and that is based  on  objective  financial  or
economic information.  An objective rate is a qualified inverse floating rate if
the  rate is equal  to a fixed  rate  minus a

                                       72


qualified  floating  rate  and the  variations  in the rate  can  reasonably  be
expected  to  inversely  reflect  contemporaneous  variations  in the  qualified
floating rate disregarding certain restrictions on the rate.

     Market Discount. A Debt Security may be a "market discount bond." A "market
discount  bond" is  generally  any  evidence of  indebtedness,  including a Debt
Security,  having market discount.  A Debt Security will have market discount if
the stated  redemption price at maturity of the Debt Security exceeds the amount
the purchaser  paid to acquire it from a person other than the original  issuer.
If the  amount of market  discount  is less than .25% of the  stated  redemption
price at  maturity  of the Debt  Security  multiplied  by the number of complete
years to maturity of the Debt Security, then the amount of market discount is de
minimis and is considered  to be zero.  If a Debt Security is a market  discount
bond, the holder  generally must recognize on its  disposition,  any gain to the
extent it does not exceed the  accrued  market  discount on the bond as ordinary
income.  Market  discount is accrued on a ratable basis unless the holder elects
to accrue the discount under the constant yield method. As an alternative to the
rule  requiring  recognition  of ordinary  gain  treatment  on the disposal of a
market  discount bond,  the holder may elect to currently  include in income any
accrued market  discount.  If elected,  the amount of market discount the holder
must include in income must be determined under the constant yield method.

     If a holder uses the proceeds of a loan to acquire a Debt  Security  having
market discount,  the "net interest expense" the holder is allowed to deduct may
be limited to the excess of the amount that the "net interest  expense"  exceeds
the portion of the market discount allocable to the days during the taxable year
for which the holder held the Debt Security.  A holder's "net interest  expense"
is  the  amount  of  interest  paid  or  accrued  during  the  taxable  year  on
indebtedness  which is  incurred  or  continued  to  purchase  or carry the Debt
Security  over the  aggregate  amount  of  interest  (including  original  issue
discount)  includible  in the  holder's  gross  income for the taxable year with
respect to the Debt  Security.  The holder  generally may deduct any  disallowed
portion of net interest  expense in the taxable year the holder  disposes of the
Debt  Security in a recognition  transaction  unless the holder elects to deduct
the disallowed  interest  expense in a taxable year in which the holder realizes
"net investment income" on the Debt Security. A holder's "net investment income"
is equal to the excess of the aggregate amount of interest  (including  original
issue  discount)  includible  in the holder's  gross income for the taxable year
with respect to the Debt Security over the amount of interest the holder paid or
accrued during the taxable year on  indebtedness  which is incurred or continued
to purchase or carry the Debt Security. If the Debt Security is disposed of in a
nonrecognition transaction, special rules apply.

     Premium.  A holder who  purchases a Debt  Security  (other than an Interest
Weighted  Security to the extent  described  above) at a cost  greater  than its
stated  redemption  price at  maturity,  generally  will be  considered  to have
purchased the security at a premium, which it may elect to amortize as an offset
to interest  income on the security (and not as a separate  deduction item) on a
constant  yield method.  Although no regulations  addressing the  computation of
premium accrual on securities  similar to the securities  have been issued,  the
legislative  history of the Code  indicates that premium is to be accrued in the
same  manner as market  discount.  Accordingly,  it appears  that the accrual of
premium  on a class of  Pay-Through  Securities  will be  calculated  using  the
prepayment  assumption  used in pricing  that  class.  Premium on a  Pay-Through
Security that is not amortized pursuant to an election under Code Section 171 is
allocated among the principal  payments to be made on the  Pay-Through  Security
and is allowed as an interest  offset (or  possibly as a loss  deduction).  If a
holder makes an election to amortize  premium on a Debt  Security,  the election
will  apply  to all  taxable  debt  instruments  (including  all  REMIC  regular
interests and all pass-through  certificates representing ownership interests in
a trust  holding debt  obligations)  held by the holder at the  beginning of the
taxable year in which the election is made, and to all taxable debt  instruments
acquired  thereafter by the holder, and will be irrevocable  without the consent
of the IRS. Purchasers who pay a premium for the securities should consult their
tax advisers  regarding  the  election to amortize  premium and the method to be
employed.

     The IRS  has  issued  final  regulations  (the  "Amortizable  Bond  Premium
Regulations")   dealing  with  amortizable  bond  premium.   These   regulations
specifically do not apply to prepayable debt instruments subject to Code Section
1272(a)(6),  such as the securities.  Absent further  guidance from the IRS, the
trustee intends to account for amortizable  bond premium in the manner described
above.  Prospective  purchasers  of the  securities  should  consult  their  tax
advisors  regarding the possible  application  of the  Amortizable  Bond Premium
Regulations.

     Election  to  Treat  All  Interest  as  Original  Issue  Discount.  The OID
Regulations  permit a holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or original issue discount) and

                                       73


premium  in  income as  interest,  based on a  constant  yield  method  for Debt
Securities  acquired on or after April 4, 1994. If this type of election were to
be made  for a Debt  Security  with  market  discount,  the  holder  of the Debt
Security would be deemed to have made an election to include in income currently
market discount  relating to all other debt  instruments  having market discount
that the holder of the Debt Security acquires during the year of the election or
thereafter.  Similarly, a holder of a Debt Security that makes this election for
a Debt  Security  that is acquired  at a premium  will be deemed to have made an
election to amortize  bond premium on all debt  instruments  having  amortizable
bond premium that the holder owns or acquires.  The election to accrue interest,
discount  and  premium on a constant  yield  method for a Debt  Security  may be
revoked only with the IRS's approval.

Taxation of the REMIC and its Holders

     General. In the opinion of Stradley,  Ronon,  Stevens & Young, LLP, special
counsel  to  the  depositor,  if a  REMIC  election  is  made  for a  series  of
securities,  then the  arrangement  by which the  securities  of that series are
issued  will be  treated  as a REMIC  as  long as all of the  provisions  of the
applicable  Agreement  are  complied  with  and  the  statutory  and  regulatory
requirements are satisfied. Securities will be designated as "regular interests"
or "residual  interests"  in a REMIC,  as  specified  in the related  prospectus
supplement.

     Except to the extent specified otherwise in a prospectus  supplement,  if a
REMIC  election is made for a series of  securities,  (1)  securities  held by a
domestic  building and loan association will constitute "a regular or a residual
interest  in a REMIC"  within  the  meaning of Code  Section  7701(a)(19)(C)(xi)
(assuming that at least 95% of the REMIC's  assets  consist of cash,  government
securities,  "loans secured by an interest in real property," and other types of
assets described in Code Section  7701(a)(19)(C));  and (2) securities held by a
real estate  investment  trust will  constitute  "real estate assets" within the
meaning of Code Section  856(c)(5)(B),  and income from the  securities  will be
considered  "interest on obligations secured by mortgages on real property or on
interests  in real  property"  within the meaning of Code  Section  856(c)(3)(B)
(assuming,  for both  purposes,  that at least  95% of the  REMIC's  assets  are
qualifying  assets).  If less than 95% of the REMIC's  assets  consist of assets
described  in (1) or (2)  above,  then a  security  will  qualify  for  the  tax
treatment  described in (1) and (2) in the proportion  that the REMIC assets are
qualifying assets.


REMIC Expenses; Single Class REMICs

     As a  general  rule,  all of the  expenses  of a REMIC  will be taken  into
account by holders of the Residual Interest Securities. In the case of a "single
class REMIC," however, the expenses will be allocated, under Treasury Department
regulations,  among the  holders  of the  Regular  Interest  Securities  and the
holders of the Residual Interest Securities (as defined herein) on a daily basis
in proportion to the relative  amounts of income accruing to each holder on that
day. In the case of a holder of a Regular Interest Security who is an individual
or a "pass-through interest holder" (including certain pass-through entities but
not including real estate  investment  trusts),  the expenses will be deductible
only to the  extent  that  the  expenses,  plus  other  "miscellaneous  itemized
deductions" of the holder,  exceed 2% of the holder's  adjusted gross income. In
addition,  for taxable years  beginning  after  December 31, 1990, the amount of
itemized  deductions  otherwise allowable for the taxable year for an individual
whose adjusted gross income exceeds the applicable  amount (which amount will be
adjusted for inflation for taxable years  beginning  after 1990) will be reduced
by the lesser of

     o    3% of the excess of adjusted gross income over the applicable  amount,
          or

     o    80% of the amount of itemized deductions  otherwise allowable for that
          taxable year.

For  tax  years  beginning  after  2009,  the  current  limitation  on  itemized
deductions, which is generally applicable to higher income individuals,  will be
repealed.  The repeal  will be phased in over a five year  period  beginning  in
2006.  When the  repeal  is  complete,  affected  individuals  will no longer be
required to reduce the amount of their  itemized  deductions  if their  adjusted
gross income  exceeds a statutorily  prescribed  amount as current law requires.
The  phase out will be  accomplished  in stages  over a five  year  period.  The
limitation  will be reduced by  one-third  for tax years  beginning in either of
calendar years 2006 and 2007,  reduced by an additional  one-third for tax years
beginning  in either of calendar  years 2008 and 2009,  and will be fully phased
out through a final one-third  reduction effective for tax years beginning after
December 31, 2009.

                                       74


For  taxable  years  beginning  after  December  31,  1997,  in  the  case  of a
partnership  that  has 100 or more  partners  and  elects  to be  treated  as an
"electing large partnership," 70% of that partnership's  miscellaneous  itemized
deductions will be disallowed,  although the remaining deductions will generally
be allowed at the partnership level and will not be subject to the 2% floor that
would  otherwise  be  applicable  to  individual  partners.   The  reduction  or
disallowance of this deduction may have a significant impact on the yield of the
Regular  Interest  Security  to a holder  with that level of income.  In general
terms, a single class REMIC is one that either (1) would qualify, under existing
Treasury  Department  regulations,  as a  grantor  trust  if it were not a REMIC
(treating all interests as ownership interests, even if they would be classified
as debt for federal  income tax  purposes) or (2) is similar to a grantor  trust
and is structured with the principal  purpose of avoiding the single class REMIC
rules.  Unless otherwise  stated in the applicable  Prospectus  Supplement,  the
expenses  of the REMIC will be  allocated  to holders  of the  related  residual
interest securities.

Taxation of the REMIC

     General.  Although a REMIC is a  separate  entity  for  federal  income tax
purposes,  a REMIC is not generally  subject to entity-level  tax,  Rather,  the
taxable  income or net loss of a REMIC is taken into  account by the  holders of
residual  interests.  As described above,  the regular  interests are taxable as
debt issued by the REMIC.

     Tiered  REMIC  Structures.  For some  series of  certificates,  two or more
separate elections may be made to treat designated portions of the related trust
fund as multiple REMICs ("Tiered REMICs") for federal income tax purposes.  Upon
the  issuance  of any  series  of  certificates  of this  type,  counsel  to the
depositor  will  deliver  its opinion  generally  to the effect  that,  assuming
compliance with all provisions of the related  Pooling and Servicing  Agreement,
the Tiered REMICs will each qualify as a REMIC and the REMIC certificates issued
by the Tiered REMICs, respectively,  will be considered to evidence ownership of
Regular Interest Securities or Residual Interest Securities in the related REMIC
within the meaning of the REMIC provisions.

     Solely for purposes of determining  whether the REMIC  certificates will be
"real estate assets" within the meaning of Section 856(c)(4)(A) of the Code, and
"loans...secured    by   an   interest   in   real   property"   under   Section
7701(a)(19)(C)(v)  of the Code, and whether the income on the REMIC certificates
is interest  described in Section  856(c)(3)(B)  of the Code,  the Tiered REMICs
will be treated as one REMIC.

     Calculation  of REMIC Income.  The taxable income or net loss of a REMIC is
determined  under an accrual  method of accounting  and in the same manner as in
the case of an individual,  with certain  adjustments.  In general,  the taxable
income or net loss will be the difference between

     o    the gross  income  produced by the REMIC's  assets,  including  stated
          interest and any OID or market discount on loans and other assets, and

     o    deductions,  including  stated  interest  and OID  accrued  on Regular
          Interest  Securities,  amortization of any premium  relating to loans,
          and servicing fees and other expenses of the REMIC.

A  holder  of  a  Residual   Interest  Security  that  is  an  individual  or  a
"pass-through interest holder" (including certain pass-through entities, but not
including real estate investment trusts) will be unable to deduct servicing fees
payable on the loans or other  administrative  expenses of the REMIC for a given
taxable  year,  to the extent  that these  expenses,  when  aggregated  with the
holder's other miscellaneous itemized deductions for that year, do not exceed 2%
of the holder's adjusted gross income.

     For purposes of computing its taxable  income or net loss, the REMIC should
have an initial  aggregate tax basis in its assets equal to the  aggregate  fair
market value of the regular interests and the residual  interests on the startup
day (i.e.,  the day on which the REMIC  issues all of its regular  and  residual
interests). That aggregate basis will be allocated among the assets of the REMIC
in proportion to their respective fair market values.

     The  OID  provisions  of the  Code  apply  to  loans  made  by  individuals
originated on or after March 2, 1984, and the market discount  provisions  apply
to loans originated after July 18, 1984. Subject to possible  application of the
de minimis rules,  the method of accrual by the REMIC of OID income on the loans
will be equivalent to the
                                       75


method under which  holders of  Pay-Through  Securities  accrue  original  issue
discount  (i.e.,  under the  constant  yield  method  taking  into  account  the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include the market discount in income currently, as it accrues, on
a constant  yield  basis.  The REMIC will  deduct OID  accruing  on the  Regular
Interest Securities it issues in the same manner that the holders of the Regular
Interest Securities include the discount in income, but without regard to the de
minimis rules. See "--Taxation of Debt Securities."

     To the  extent  that the  REMIC's  basis  allocable  to loans that it holds
exceeds their  principal  amounts,  the resulting  premium,  if  attributable to
mortgages  originated  after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant yield
method.  Although  the law is  somewhat  unclear  regarding  recovery of premium
attributable to loans originated on or before that date, it is possible that the
premium may be recovered in proportion to payments of loan principal.

     Prohibited Transactions and Other Possible Taxes. The REMIC will be subject
to a 100% tax on any net income  derived from a  "prohibited  transaction."  For
this  purpose,  net income will be  calculated  without  taking into account any
losses  from  prohibited  transactions  or any  deductions  attributable  to any
prohibited  transaction  that  resulted  in  a  loss.  In  general,   prohibited
transactions include

     o    subject to limited  exceptions,  the sale or other  disposition of any
          qualified mortgage transferred to the REMIC,

     o    subject to a limited  exception,  the sale or other  disposition  of a
          cash flow investment,

     o    the receipt of any income from assets not  permitted to be held by the
          REMIC pursuant to the Code, or

     o    the receipt of any fees or other compensation for services rendered by
          the REMIC.

It is anticipated that a REMIC will not engage in any prohibited  transaction in
which it would recognize a material amount of net income.  In addition,  subject
to a number  of  exceptions,  a tax is  imposed  at the rate of 100% on  amounts
contributed to a REMIC after the close of the  three-month  period  beginning on
the startup  day.  REMICs also are subject to federal  income tax at the highest
corporate  rate  on  "net  income  from  foreclosure  property,"  determined  by
reference to the rules applicable to real estate investment trusts.  "Net income
from  foreclosure  property"  generally  means gain from the sale of foreclosure
property that is inventory property, and gross income from foreclosure property,
other than  qualifying  rents and other income that would be  qualifying  income
under the Code provisions  applicable to real estate investment  trusts.  Unless
otherwise disclosed in the related Prospectus Supplement,  it is not anticipated
that any REMIC will recognize "net income from foreclosure  property" subject to
federal  income  taxation.  The holders of  Residual  Interest  Securities  will
generally be responsible  for the payment of any taxes imposed on the REMIC.  To
the extent not paid by the holders or otherwise, however, taxes will be paid out
of the trust fund and will be allocated pro rata to all  outstanding  classes of
securities of the REMIC.

Taxation of Holders of Residual Interest Securities

     The holder of a security  representing  a residual  interest  (a  "Residual
Interest  Security")  will take into account the "daily  portion" of the taxable
income or net loss of the REMIC for each day  during the  taxable  year on which
the holder held the Residual Interest Security.  The daily portion is determined
by  allocating  to each day in any calendar  quarter the ratable  portion of the
taxable income or net loss of the REMIC for that quarter and by allocating  that
amount among the holders (on that day) of the Residual  Interest  Securities  in
proportion to their respective holdings on that day.

     The holder of a Residual  Interest  Security must report its  proportionate
share of the  taxable  income  of the  REMIC  whether  or not it  receives  cash
distributions  from the REMIC attributable to that income or loss. The reporting
of taxable income without corresponding  distributions could occur, for example,
in certain  REMIC  issues in which the loans  held by the REMIC  were  issued or
acquired at a discount, since mortgage prepayments cause recognition of discount
income, while the corresponding portion of the prepayment could be used in whole
or in part to make principal  payments on REMIC regular interests issued without
any discount or at an insubstantial  discount (if this occurs, it is likely that
cash  distributions  will exceed taxable income in later years).  Taxable income
may

                                       76


also be greater in earlier years of certain REMIC issues as a result of the fact
that interest expense  deductions,  as a percentage of outstanding  principal on
REMIC Regular Interest  Securities,  will typically  increase over time as lower
yielding  securities are paid, whereas interest income from loans will generally
remain constant over time as a percentage of loan principal.

     In any event, because the holder of a residual interest is taxed on the net
income of the  REMIC,  the  taxable  income  derived  from a  Residual  Interest
Security in a given taxable year will be greater or less than the taxable income
associated  with  investment in a corporate bond or stripped  instrument  having
similar cash flow  characteristics  and pretax yield.  Therefore,  the after-tax
yield on the  Residual  Interest  Security may be less than that of that type of
bond or instrument.

     Limitation on Losses.  The amount of the REMIC's net loss that a holder may
take into account currently is limited to the holder's adjusted basis at the end
of the calendar quarter in which the loss arises. A holder's basis in a Residual
Interest  Security will initially equal the holder's  purchase  price,  and will
subsequently be increased by the amount of the REMIC's taxable income  allocated
to the holder, and decreased (but not below zero) by the amount of distributions
made and the  amount  of the  REMIC's  net loss  allocated  to the  holder.  Any
disallowed  loss may be carried  forward  indefinitely,  but may be used only to
offset income of the REMIC  generated by the same REMIC.  The ability of holders
of  Residual  Interest  Securities  to  deduct  net  losses  may be  subject  to
additional  limitations under the Code, as to which those holders should consult
their tax advisers.

     Distributions.  Distributions on a Residual  Interest  Security (whether at
their scheduled  times or as a result of prepayments)  will generally not result
in any  additional  taxable  income or loss to a holder of a  Residual  Interest
Security.  If the amount of the payment exceeds a holder's adjusted basis in the
Residual Interest Security,  however, the holder will recognize gain (treated as
gain  from the sale of the  Residual  Interest  Security)  to the  extent of the
excess.

     Sale or Exchange.  A holder of a Residual  Interest Security will recognize
gain or loss on the sale or exchange of a Residual  Interest  Security  equal to
the difference,  if any,  between the amount realized and the holder's  adjusted
basis in the  Residual  Interest  Security at the time of the sale or  exchange.
Except to the extent  provided in  regulations,  which have not yet been issued,
any loss upon disposition of a Residual  Interest Security will be disallowed if
the selling holder acquires any residual interest in a REMIC or similar mortgage
pool within six months before or after the disposition.

     Excess Inclusions. The portion of the REMIC taxable income of a holder of a
Residual  Interest Security  consisting of "excess  inclusion" income may not be
offset by other  deductions or losses,  including net operating  losses,  on the
holder's  federal  income  tax  return.  Further,  if the  holder of a  Residual
Interest  Security is an organization  subject to the tax on unrelated  business
income imposed by Code Section 511 (e.g., an  organization  described under Code
Section 401(a) or 501(c),  with some limited  exceptions),  the holder's  excess
inclusion  income will be treated as unrelated  business  taxable  income of the
holder. In addition,  under Treasury Department regulations yet to be issued, if
a real estate investment trust, a regulated  investment  company, a common trust
fund,  or certain  cooperatives  were to own a  Residual  Interest  Security,  a
portion of dividends (or other distributions) paid by the real estate investment
trust (or other  entity)  would be  treated  as excess  inclusion  income.  If a
Residual  Security  is owned by a  Foreign  Person  excess  inclusion  income is
subject  to tax at a rate of 30%  which may not be  reduced  by  treaty,  is not
eligible  for  treatment  as  "portfolio  interest"  and is  subject  to certain
additional limitations.  We refer you to "--Tax Treatment of Foreign Investors."
The Small  Business Job  Protection  Act of 1996 has eliminated the special rule
permitting Section 593 institutions ("Thrift Institutions") to use net operating
losses and other allowable  deductions to offset their excess  inclusion  income
from  REMIC  residual  certificates  that have  "significant  value"  within the
meaning of the REMIC  Regulations,  effective for taxable years  beginning after
December 31, 1995,  except with  respect to residual  certificates  continuously
held by a Thrift Institution since November 1, 1995.

     In addition,  the Small  Business Job Protection Act of 1996 provides three
rules for determining the effect of excess inclusions on the alternative minimum
taxable income of a residual holder.  First,  alternative minimum taxable income
for the residual  holder is determined  without  regard to the special rule that
taxable  income  cannot be less  than  excess  inclusions.  Second,  a  residual
holder's  alternative  minimum taxable income for a tax year cannot be less than
the excess inclusion for the year. Third, the amount of any alternative  minimum
tax net operating loss

                                       77


deductions must be computed without regard to any excess inclusions. These rules
are effective for tax years beginning after December 31, 1986, unless a residual
holder elects to have these rules apply to tax years  beginning after August 20,
1996.

     A REMIC residual  interest holder's excess inclusion for any given calendar
quarter is generally the excess (if any) of the amount of the sum of the ratable
daily  portion of the net income the residual  holder takes into account for the
quarter over the sum of the daily  accruals with respect to the interest for the
days  during the quarter the holder held the  interest.  For this  purpose,  the
daily accruals are determined by allocating to each day in the calendar  quarter
a ratable  portion of the product of the  adjusted  issue price of the  residual
interest at the  beginning  of the  quarter  and 120  percent of the  applicable
federal rate,  adjusted as the Code  prescribes.  The adjusted  issue price of a
Residual  Interest Security at the beginning of each calendar quarter will equal
its issue price  (calculated in a manner  analogous to the  determination of the
issue price of a Regular Interest  Security),  increased by the aggregate of the
daily accruals for prior calendar  quarters,  and decreased (but not below zero)
by the amount of distributions made on the Residual Interest Security before the
beginning of the quarter. The long-term federal rate, which is announced monthly
by the  Treasury  Department,  is an interest  rate that is based on the average
market  yield  of  outstanding  marketable  obligations  of  the  United  States
government having remaining maturities in excess of nine years.

     Under  the  REMIC  Regulations,  in  certain  circumstances,  transfers  of
Residual  Securities  may be  disregarded.  We refer you to  "--Restrictions  on
Ownership and Transfer of Residual Interest  Securities" and "--Tax Treatment of
Foreign Investors."

     Restrictions on Ownership and Transfer of Residual Interest Securities.  As
a condition to qualification as a REMIC, reasonable arrangements must be made to
prevent a "Disqualified  Organization"  from holding a REMIC residual  interest.
Disqualified  Organizations  include the United  States,  any State or political
subdivision thereof, any foreign government, any international organization,  or
any agency or  instrumentality  of any of the  foregoing,  a rural  electric  or
telephone  cooperative  described in Section  1381(a)(2)(C)  of the Code, or any
entity  exempt  from the federal  income tax (other than a farmers'  cooperative
described  in Code  Section  521),  if the  entity is not  subject to tax on its
unrelated  business income.  Accordingly,  the applicable  Pooling and Servicing
Agreement  will  prohibit  Disqualified  Organizations  from  owning a  Residual
Interest Security. In addition, no transfer of a Residual Interest Security will
be permitted unless the proposed  transferee shall have furnished to the trustee
an  affidavit  representing  and  warranting  that it is neither a  Disqualified
Organization  nor an  agent  or  nominee  acting  on  behalf  of a  Disqualified
Organization.

     If  a  Residual   Interest   Security  is  transferred  to  a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions  set forth
above),  a  substantial  tax will be imposed on the  transferor  of the Residual
Interest  Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity  after March 31, 1988
(including,  among others, a partnership,  trust,  real estate investment trust,
regulated  investment  company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through  entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

     Under  the  REMIC  Regulations,  if  a  Residual  Interest  Security  is  a
"noneconomic  residual  interest," as described  below, a transfer of a Residual
Interest  Security to a United States person will be disregarded for all federal
tax  purposes  unless no  significant  purpose of the transfer was to impede the
assessment or collection of tax. A Residual  Interest Security is a "noneconomic
residual  interest" unless, at the time of the transfer (1) the present value of
the expected future  distributions  on the Residual  Interest  Security at least
equals the product of the present value of the anticipated excess inclusions and
the highest rate of tax for the year in which the transfer  occurs,  and (2) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions in an amount  sufficient to satisfy the accrued  taxes.  If a
transfer of a Residual  Interest is disregarded,  the transferor would be liable
for any federal income tax imposed upon taxable income derived by the transferee
from  the  REMIC.  The IRS,  in the year  2000,  issued  a  notice  of  proposed
rulemaking  to clarify  the two part test set out in the  immediately  preceding
sentence.  Under  this  clarification,  this  provision  of the  regulations  is
unavailable  unless  the  present  value  of  the  anticipated  tax  liabilities
associated  with holding the residual  interest  does not exceed the sum of: (1)
the present value of any  consideration  given to the  transferee to acquire the
interest,  (2) the present  value of the expected  future  distributions  on the
interest,  and (3) the present value of the anticipated  tax savings  associated
with holding the interest. This proposed regulation has not


                                       78


been finalized.  In the year 2001,  however,  the IRS issued a revenue procedure
that sets forth a revised  safe  harbor for  establishing  the lack of  improper
knowledge  for  transfers  of  noneconomic  residual  interests  under the REMIC
Regulations. Under this revenue procedure a transferor of a residual interest in
a REMIC is presumed not to have improper  knowledge under the REMIC  Regulations
if: (1) the  transferor  conducted,  at the time of the  transfer,  a reasonable
investigation  of the  transferee's  financial  condition and as a result of the
investigation,  the transferor found that the transferee had  historically  paid
its debts as they came due and found no  significant  evidence to indicate  that
the  transferee  will not  continue  to pay its  debts  as they  come due in the
future,  (2) the  transferee  represents to the  transferor  that it understands
that,  as the holder of the  residual  interest,  the  transferee  may incur tax
liabilities  in excess of any cash  flows the  interest  generates  and that the
transferee intends to pay taxes associated with holding the residual interest as
they become due, and (3) one of two additional  tests set forth in the procedure
is satisfied.

     A similar  type of  limitation  exists for  certain  transfers  of residual
interests by Foreign  Persons to United States  Persons.  We refer you to "--Tax
Treatment of Foreign Investors."

     Mark to Market Rules.  Prospective  purchasers of a REMIC Residual Interest
Security  should  be  aware  that  the  Treasury  Department  has  issued  final
regulations  (the  "Mark-to-Market  Regulations")  which  provide  that a  REMIC
Residual   Interest   Security   acquired   after  January  3,  1995  cannot  be
marked-to-market.   The   Mark-to-Market   Regulations   replace  the  temporary
regulations   which   allowed  a  REMIC   Residual   Interest   Security  to  be
marked-to-market provided that it was not a negative value residual interest and
did not have the same economic  effect as a negative  value  residual  interest.
Prospective  purchasers of a REMIC  Residual  Interest  Security  should consult
their tax advisors regarding the application of the Mark-to-Market Regulations.

Administrative Matters

     The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things,  items of
REMIC  income,  gain,  loss,  deduction,  or  credit,  by the  IRS in a  unified
administrative proceeding.

Financial Asset Securitization Investment Trust Qualification

     The Trust Fund may elect to be a FASIT in lieu of making the election to be
a REMIC.  A FASIT is a  statutorily  authorized  vehicle  that is modeled on the
REMIC but is distinguished  from the REMIC based on the types of assets which it
may hold (and therefore, against which its interests may be written) among other
factors. If a FASIT election is made, the securities  representing  interests in
the FASIT will be  designated  either as "regular  interests"  or the  ownership
interest.  A regular  interest,  in turn,  may be either  "high  yield"  regular
interest or regular  interest other than a high yield regular  interest.  If the
regular  interest  is a  "high  yield"  regular  interest,  then  it  will be so
identified in the  prospectus  supplement  and the  certificate  evidencing  the
interest.

Qualification as a FASIT

     The  provisions  governing  the  election  to be treated as a FASIT and the
federal  income tax  treatment  of a FASIT  generally  are set forth in Sections
860H-860L of the Code. The Treasury  Department  issued proposed  regulations to
implement  these  statutory  provisions  in February  2000,  but these  proposed
regulations  do not have the force and effect of law and may be  revised  before
they are  issued in final  form.  At this  time,  it is not  certain  when final
regulations may be issued.  To qualify as a FASIT, an entity,  such as the Trust
Fund,  must elect to be treated as a FASIT and must satisfy  certain  tests that
are briefly summarized below.

     Interests. A FASIT is permitted to issue regular interests and one and only
one interest designated as the "ownership interest." The ownership interest must
at all times be held by a single  "eligible  corporation"  which is  generally a
taxable domestic "C corporation" that is not a regulated  investment  company, a
real estate investment trust, a REMIC, or a subchapter T cooperative. Apart from
being held by an eligible  corporation  and being  designated  as the  ownership
interest, there are no other formal requirements for an ownership interest.

                                       79


     A FASIT  regular  interest is any  interest a FASIT  issues on or after its
startup  day  which  is  designated  as  a  regular   interest  and  that:   (1)
unconditionally  entitles the interest  holder to receive a specified  principal
amount (or other similar  amount),  (2) provides for interest  payments that are
computed on a fixed rate or "permitted" variable rate, (3) has a stated maturity
(including  renewal  periods)  of 30 years or less,  (4) has an issue  price not
exceeding 125% of its stated principal  amount,  and (5) has a yield to maturity
that is less  than the  applicable  federal  rate in  effect  for the  month the
interest is issued plus 5%. A "high yield  interest" is any interest  that would
otherwise  qualify as a regular  interest but for the failure of the interest to
meet any one or more of conditions  (1), (4), or (5),  above,  or condition (2),
above,  but then only if the  interest  payments  on the  interest  consist of a
specified  portion of the interest  payments on assets the FASIT is permitted to
hold  and  the  portion  does  not  vary  during  the  period  the  interest  is
outstanding.  Special rules apply to ensure that a "high yield interest" is held
only by either an eligible corporation or another FASIT.

     Assets.  As of the close of the third month  beginning on the day after the
FASIT is  created,  substantially  all of a FASIT's  assets  must be  "permitted
assets." A "permitted  asset" is defined to include the following  categories of
assets:

     o    cash or cash equivalents,

     o    any  instrument  that  qualifies as a debt  instrument for purposes of
          federal  income  tax law as long as any  interest  is  payable  on the
          instrument at a fixed or variable rate that  satisfies the  prescribed
          requirements  for a REMIC regular  interest and the  instrument is not
          issued by the holder of the ownership  interest or a person  "related"
          to the holder,

     o    property  that is  received  as a result  of a  foreclosure  on a debt
          instrument the FASIT holds,

     o    assets  that are used to  guarantee  the  FASIT's  interests  or hedge
          against the FASIT's risks associated with its being the obligor on the
          interests the FASIT issues,

     o    contract rights to acquire debt instruments, guarantees, or hedges the
          FASIT is otherwise permitted to hold,

     o    regular interests another FASIT issues, or

     o    regular interests a REMIC issues.

Consequences of Failing to Comply with FASIT Requirements

     If the Trust Fund makes the FASIT election but subsequently fails to comply
with  the  FASIT  statutory   requirements,   and  if  appropriate,   regulatory
requirements,  during any taxable year,  the Trust Fund may lose its status as a
FASIT for that year and all succeeding years. If the Trust Fund were to lose its
FASIT status, it may be taxed as a corporation.

Taxation of the FASIT

     A FASIT is not subject to federal income tax. Therefore,  if the Trust Fund
elects to be  treated as a FASIT,  it will not be subject to federal  income tax
and will not be treated as a trust,  partnership,  or  corporation  for  federal
income tax purposes.

Taxation of Regular Interest Holders

     Assuming  the Trust Fund elects and  continues  to qualify as a FASIT,  any
regular  interests  the FASIT issues will be treated as debt for federal  income
tax purposes.  This treatment,  and the treatment of regular interests issued or
acquired at  discount or premium  generally  will accord with the  treatment  of
REMIC regular interests. For a more complete discussion, please see the material
under the heading "Taxation of Debt Securities."

                                       80


     Regular  interest  holders are required to report any amount  includible in
the holder's gross income on an accrual  method of accounting  regardless of the
holder's usual method of  accounting.  Thus, a holder who normally uses the cash
receipts and  disbursements  method of accounting  must  nonetheless  report any
interest income on the regular interest as it accrues,  regardless of whether or
when the payment is actually received.

     The Code  contains  special  rules  applicable  to holders of "high  yield"
regular interests.  The taxable income of a "high yield" regular interest cannot
be less than the sum of the  holder's  taxable  income  determined  solely  with
respect to the interest and any excess  inclusion for the taxable year. For this
purpose,  taxable income  determined  with respect to the interest  includes any
gains and losses from the sale or exchange of high yield interests. For purposes
of applying the rules on excess inclusions,  the Code specifically  incorporates
the rules applicable to REMIC residual interests. For a discussion on the excess
inclusion  rules,  please see the  material  under the heading  "Taxation of the
Holders of Residual Interest  Securities." In addition,  a "high yield" interest
holder's income attributable to the interest cannot be offset by any current net
operating losses or net operating loss carryovers.

     If a "high yield" regular interest is transferred to a disqualified  holder
(generally  any  holder  other  than an  eligible  corporation  or a  dealer  in
securities  that holds the interest for sale to customers in the ordinary course
of the dealer's  business),  the disqualified  holder does not include in income
any income other than gain attributable to the interest.  Rather, any income not
included in the disqualified  person's income is included in the gross income of
the last person to hold the interest that was not a  disqualified  person.  If a
dealer in  securities  that is not a  domestic  C  corporation  acquires a "high
yield" regular  interest but later ceases to be a dealer in securities or ceases
to hold the  interest  for sale to  customers,  the  dealer  may be subject to a
penalty tax.

     If a pass-through entity, such as a partnership,  issues any interest (debt
or equity) in the entity that has the characteristics of a "high-yield"  regular
interest,  the interest in the entity is backed by a FASIT regular interest, and
the yield on the  interest in the entity  exceeds  both the yield on the regular
interest and the applicable federal rate in effect for the month the interest is
issued plus 5%, then the entity will be subject to a penalty tax.

Taxation of Ownership Interest Holders

     The FASIT ownership  interest  represents the residual equity interest in a
FASIT.  In determining  its taxable  income,  the holder of the FASIT  ownership
interest treats all of the FASIT's assets and liabilities as its own. The holder
of the FASIT  ownership  interest  also must treat as its own any of the FASIT's
items of income,  gain, loss,  deduction and credit (other than items of income,
gain or deduction attributable to a prohibited  transaction).  Any interest that
would otherwise be exempt from tax under the Code must be included in the income
of the holder of the ownership  interest as ordinary  income.  The holder of the
ownership  interest must apply the constant yield method under an accrual method
of accounting in determining all interest,  acquisition discount, original issue
discount,  and market discount,  and all premium  deductions or adjustments with
respect to each debt  instrument  the FASIT holds.  The holder of the  ownership
interest is subject to the same  restrictions on the use of net operating losses
and net  operating  loss  carryovers  to offset  FASIT income as the holder of a
"high yield"  regular  interest.  We refer you to "Taxation of Regular  Interest
Holders," above. For purposes of the alternative minimum tax, the taxable income
of the holder of the  ownership  interest is  determined  without  regard to the
minimum FASIT income.  The  alternative  minimum taxable income of the holder of
the ownership  interest also cannot be less than the FASIT income for that year,
and the alternative minimum tax net operating loss deduction is computed without
regard to the minimum FASIT income.  The Code  specifically  makes applicable to
FASIT  ownership  interests the "wash sale" rules  applicable to dispositions of
REMIC  residual  interests.  Thus,  any loss realized on the  disposition of the
FASIT ownership interest will be disallowed where the holder acquires within the
time span of six  months  before or after the  disposition  date,  an  ownership
interest  in another  FASIT that is  economically  equivalent  to the  ownership
interest disposed.  The holder of a noneconomic ownership interest in a FASIT is
liable to similar transfer  restrictions as apply to the holder of a noneconomic
REMIC residual  interest.  For the discussion on a newly promulgated safe harbor
concerning  transfers  of  noneconomic  ownership  interests,   please  see  the
discussion  under  the  heading   "Taxation  of  Holders  of  Residual  Interest
Securities," above.

     The holder of the  ownership  interest  will be subject to a penalty tax on
the net income derived from a prohibited  transaction.  The tax is equal to 100%
of  the  net  income  derived  from  a  prohibited  transaction.   A  prohibited
transaction includes:

                                       81



     o    the  receipt  of any  income  derived  from  any  asset  other  than a
          permitted asset,

     o    except  for  certain  allowed  dispositions,   the  disposition  of  a
          permitted asset,

     o    the receipt of any income derived from any loan the FASIT  originates,
          and

     o    except as permitted,  the receipt of any income  representing a fee or
          other compensation for services.

Tax Status as a Grantor Trust

     General.  As specified  in the related  prospectus  supplement  if a REMIC,
FASIT or  partnership  election is not made, in the opinion of Stradley,  Ronon,
Stevens & Young, LLP, special counsel to the depositor,  the trust fund relating
to a series of securities  will be classified for federal income tax purposes as
a grantor trust under Subpart E of Part I of Subchapter J of the Code and not as
an  association  taxable as a corporation  (the  securities of that series,  the
"Pass-Through Certificates").  In some series there will be no separation of the
principal and interest payments on the loans. In these  circumstances,  a holder
will be considered to have  purchased a pro rata  undivided  interest in each of
the loans.  In other cases (the "Stripped  Securities"),  sale of the securities
will produce a separation  in the ownership of all or a portion of the principal
payments from all or a portion of the interest payments on the loans.

     Each holder  must report on its federal  income tax return its share of the
gross income  derived from the loans (not reduced by the amount  payable as fees
to the trustee and the servicer and similar fees  (collectively,  the "Servicing
Fee")),  at the same time and in the same  manner as these items would have been
reported  under the holder's tax  accounting  method had it held its interest in
the loans directly,  received  directly its share of the amounts received on the
loans,  and paid  directly  its  share  of the  Servicing  Fees.  In the case of
Pass-Through  Certificates  other than  Stripped  Securities,  this  income will
consist of a pro rata share of all of the income  derived  from all of the loans
and, in the case of Stripped Securities,  this income will consist of a pro rata
share of the income derived from each stripped bond or stripped  coupon in which
the holder owns an interest. The holder of a security will generally be entitled
to deduct these  Servicing  Fees under Section 162 or Section 212 of the Code to
the extent that these Servicing Fees represent "reasonable" compensation for the
services  rendered by the trustee and the  servicer  (or third  parties that are
compensated  for the  performance  of services).  In the case of a  noncorporate
holder, however,  Servicing Fees (to the extent not otherwise disallowed,  e.g.,
because they exceed reasonable compensation) will be deductible in computing the
holder's regular tax liability only to the extent that these fees, when added to
other miscellaneous itemized deductions,  exceed 2% of adjusted gross income and
may not be  deductible  to any  extent in  computing  the  holder's  alternative
minimum tax liability.  In addition, the amount of itemized deductions otherwise
allowable for the taxable year for an  individual  whose  adjusted  gross income
exceeds the  applicable  amount  (which amount will be adjusted for inflation in
taxable years beginning after 1990) will be reduced by the lesser of

     o    3% of the excess of adjusted gross income over the applicable  amount,
          or

     o    80% of the amount of itemized deductions  otherwise allowable for that
          taxable year.

For a  discussion  of the  repeal  and phase out of the  current  limitation  on
itemized  deductions,  please  see  the  discussion  under  the  heading  "REMIC
Expenses; Single Class REMICs," above.

     Discount or Premium on  Pass-Through  Certificates.  The holder's  purchase
price of a  Pass-Through  Certificate  is to be  allocated  among  the  loans in
proportion to their fair market values, determined as of the time of purchase of
the  securities.  In the typical case,  the trustee (to the extent  necessary to
fulfill its reporting  obligations) will treat each loan as having a fair market
value  proportional to the share of the aggregate  principal  balances of all of
the loans that it  represents.  To the extent that the  portion of the  purchase
price of a Pass-Through  Certificate  allocated to a loan (other than to a right
to  receive  any  accrued  interest  thereon  and  any  undistributed  principal
payments) is less than or greater than the portion of the  principal  balance of
the loan  allocable to the  Pass-Through  Certificate,  the interest in the loan
allocable to the  Pass-Through  Certificate will be deemed to have been acquired
at a discount or premium, respectively.

     The  treatment  of  any  discount  will  depend  on  whether  the  discount
represents OID or market discount. In the case of a loan with OID in excess of a
prescribed de minimis amount or a Stripped Security, a holder of a

                                       82


security will be required to report as interest  income in each taxable year its
share of the amount of OID that accrues during that year in the manner described
above.  OID on a loan could arise,  for example,  by virtue of the  financing of
points by the  originator of the loan, or by virtue of the charging of points by
the  originator  of the loan in an amount  greater  than a statutory  de minimis
exception,  in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a loan
will be includible in income,  generally in the manner described  above,  except
that in the case of  Pass-Through  Certificates,  market  discount is calculated
based upon the loans  underlying the Pass-Through  Certificate,  rather than the
Pass-Through  Certificate  itself.  A holder that acquires an interest in a loan
originated  after July 18,  1984,  with more than a de minimis  amount of market
discount  (generally,  the excess of the  principal  amount of the loan over the
purchaser's allocable purchase price) will be required to include accrued market
discount in income in the manner set forth above. We refer you to "--Taxation of
Debt Securities--Market Discount" and "--Premium."

     In the case of market discount on a Pass-Through  Certificate  attributable
to loans  originated on or before July 18, 1984,  the holder  generally  will be
required to allocate  (e.g., on a ratable or straight line basis) the portion of
the discount  that is allocable  to a loan among the  principal  payments on the
loan and to include the discount allocable to each principal payment in ordinary
income at the time the principal payment is made. This treatment would generally
result in  discount  being  included in income  initially  at a faster rate than
discount  would be required to be included in income using the method  described
in the preceding paragraph.

     Stripped  Securities.  A Stripped Security may represent a right to receive
only a portion of the  interest  payments on the loans,  a right to receive only
principal  payments on the loans, or a right to receive certain payments of both
interest and principal.  Some Stripped Securities (the "Ratio Strip Securities")
may represent a right to receive differing  percentages of both the interest and
principal on each loan.  Pursuant to Section 1286 of the Code, the separation of
ownership  of the right to receive  some or all of the  interest  payments on an
obligation  from  ownership of the right to receive some or all of the principal
payments results in the creation of "stripped bonds" when referring to principal
payments and "stripped  coupons" when  referring to interest  payments.  Section
1286 of the Code applies the OID rules to stripped  bonds and stripped  coupons.
For purposes of computing  OID, a stripped bond or a stripped  coupon is treated
as a debt instrument  issued on the date that the stripped interest is purchased
with an issue price equal to its  purchase  price or, if more than one  stripped
interest is purchased,  the ratable share of the purchase price allocable to the
stripped interest.

     Servicing fees in excess of reasonable  servicing fees ("Excess Servicing")
will be treated  under the stripped bond rules.  If the Excess  Servicing fee is
less than 100 basis points (i.e., 1% interest on the loan principal  balance) or
the  securities  are  initially  sold with a de minimis  discount  (assuming  no
prepayment  assumption is required),  any non-de minimis discount arising from a
subsequent transfer of the securities should be treated as market discount.  The
IRS appears to require that reasonable servicing fees be calculated on a loan by
loan basis,  which could result in some loans being  treated as having more than
100 basis points of interest stripped off.

     In the case of any pool of debt  instruments,  such as Stripped  Securities
and other  Pass-Through  Certificates,  the yield on which  may be  affected  by
reason of prepayments,  the daily portion of the OID will be determined, using a
reasonable  prepayment  assumption,  by  allocating  to each day in any  accrual
period its ratable portion of the excess (if any) of

     o    the sum of the present value of all remaining  payments under the debt
          instrument as of the close of that period and the payments  during the
          accrual period of amounts  included in the stated  redemption price of
          the debt instrument, over

     o    the adjusted  issue price of the debt  instrument  at the beginning of
          that period.

     If the loans  prepay at a rate  faster  than the  Prepayment  Assumption  a
holder's recognition of income may be accelerated. If, however, the loans prepay
at a rate  slower  that  the  prepayment  assumption,  in some  circumstances  a
holder's recognition of income may be decelerated.

     In the case of a Stripped Security that is an Interest  Weighted  Security,
the trustee  intends,  absent contrary  authority,  to report income to security
holders as OID, in the manner described above for Interest Weighted Securities.

                                       83


     Possible  Alternative  Characterizations.   The  characterizations  of  the
Stripped Securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that

     o    in certain series, each non-Interest  Weighted Security is composed of
          an unstripped undivided ownership interest in loans and an installment
          obligation consisting of stripped principal payments,

     o    the  non-Interest   Weighted  Securities  are  subject  to  the  final
          regulations prescribing the calculation of OID on debt instruments the
          payments on which are subject to a contingency, or

     o    each Interest  Weighted Stripped Security is composed of an unstripped
          undivided  ownership  interest in loans and an installment  obligation
          consisting of stripped interest payments.

     Given the variety of alternatives for treatment of the Stripped  Securities
and the  different  federal  income  tax  consequences  that  result  from  each
alternative,  potential  purchasers  are urged to consult their own tax advisers
regarding  the  proper  treatment  of the  securities  for  federal  income  tax
purposes.

     Character as Qualifying Loans. In the case of Stripped Securities, there is
no specific  legal  authority  existing  regarding  whether the character of the
securities,  for federal income tax purposes, will be the same as the loans. The
IRS could take the position that the loans' character is not carried over to the
securities  in these  circumstances.  Pass-Through  Certificates  will be,  and,
although  the  matter  is not free from  doubt,  Stripped  Securities  should be
considered  to  represent  "real  estate  assets"  within the meaning of Section
856(c)(5)(B)  of the Code and "loans  secured by an interest  in real  property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest income
attributable  to the securities  should be considered to represent  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property"  within the meaning of Section  856(c)(3)(B) of the Code.  Reserves or
funds  underlying  the  securities  may cause a  proportionate  reduction in the
above-described qualifying status categories of securities.

Sale or Exchange

     Subject  to the  discussion  below  regarding  trust  funds  as to  which a
partnership  election is made, a holder's tax basis in its security is the price
the  holder  pays for a  security,  plus  amounts  of  original  issue or market
discount  included in income and reduced by any  payments  received  (other than
qualified  stated  interest  payments) and any amortized  premium.  Gain or loss
recognized on a sale,  exchange,  or  redemption of a security,  measured by the
difference  between the amount realized and the security's basis as so adjusted,
will generally be capital gain or loss,  assuming that the security is held as a
capital  asset.  In the case of a security  held by a bank,  thrift,  or similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or  exchange  of a Regular  Interest  Security  will be  taxable  as
ordinary  income or loss. In addition,  gain from the  disposition  of a Regular
Interest  Security  that  might  otherwise  be  capital  gain will be treated as
ordinary income to the extent of the excess,  if any, of

     o    the amount that would have been  includible in the holder's  income if
          the yield on the Regular  Interest  Security  had equaled  110% of the
          applicable  federal rate as of the  beginning of the holder's  holding
          period, over

     o    the amount of ordinary income  actually  recognized by the holder from
          the Regular Interest Security.

For taxable years  beginning  after  December 31, 1992,  the maximum tax rate on
ordinary income for individual  taxpayers is 39.6%.  For taxable years beginning
after  December 31, 1997,  the maximum tax rate on long-term  capital  gains for
these  taxpayers is generally 20%. The maximum tax rate on both ordinary  income
and long-term capital gains of corporate taxpayers is 35%.

Miscellaneous Tax Aspects

         Backup Withholding. Subject to the discussion below regarding trust
funds as to which a partnership election is made, a holder, other than a holder
of a Residual Interest Security or FASIT ownership interest, may, under certain
circumstances, be subject to "backup withholding" for distributions or the
proceeds of a sale

                                       84


of  certificates  to or through  brokers that  represent  interest or OID on the
securities. When withholding is required, the rate will be 30.5% after August 6,
2001 for  calendar  year 2001,  30% for  calendar  years 2002 and 2003,  29% for
calendar years 2004 and 2005,  and 28% for calendar  years 2006 and  thereafter.
This withholding generally applies if the holder of a security

     o    fails to furnish the trustee with its taxpayer  identification  number
          ("TIN"),

     o    furnishes the trustee an incorrect TIN,

     o    fails to report  properly  interest,  dividends  or other  "reportable
          payments" as defined in the Code, and/or

     o    under  certain  circumstances,  fails to  provide  the  trustee or the
          holder's  securities broker with a certified  statement,  signed under
          penalty of perjury,  that the TIN provided is its correct number, that
          the holder is not subject to backup withholding and that the holder is
          a U.S. person (including a U.S. resident alien).

Backup withholding will not apply, however, to certain payments made to holders,
including   payments  to  certain  exempt   recipients   (for  example,   exempt
organizations) and to certain Foreign Persons who provide appropriate  ownership
statements as to status as a Foreign  Person.  Holders  should consult their tax
advisers as to their qualification for exemption from backup withholding and the
procedure for obtaining the exemption.

     The  trustee  will  report  to the  holders  and to the  servicer  for each
calendar year the amount of any "reportable  payments"  during that year and the
amount of tax withheld, if any, from payments on the securities.

Tax Treatment of Foreign Investors

     The term "United  States  Person" means a citizen or resident of the United
States,  a corporation or  partnership  (or other entity  properly  treated as a
corporation or partnership for federal income tax purposes) created or organized
in or under the laws of the United States or any political  subdivision thereof,
an estate whose income is subject to United States federal income tax regardless
of its source of income,  or a trust if a court within the United States is able
to exercise primary  supervision of the  administration  of the trust and one or
more  United  States  persons  have the  authority  to control  all  substantial
decisions  of the trust.  A "Foreign  Person" is any person that is not a United
States Person.

     Subject  to the  discussion  below  regarding  trust  funds  as to  which a
partnership  election is made, under the Code,  unless interest  (including OID)
paid on a security (other than a Residual  Interest  Security or FASIT ownership
interest) is considered to be  "effectively  connected" with a trade or business
conducted in the United States by a Foreign  Person,  the interest will normally
qualify as  portfolio  interest  (except  where (1) the  recipient  is a holder,
directly or by attribution, of 10% or more of the capital or profits interest in
the issuer,  or (2) the recipient is a controlled  foreign  corporation to which
the issuer is a related person) and will be exempt from federal income tax. Upon
receipt of appropriate  ownership  statements as to status as a Foreign  Person,
the issuer  normally will be relieved of  obligations to withhold tax from these
interest  payments.   These  provisions   supersede  the  generally   applicable
provisions  of United  States law that  would  otherwise  require  the issuer to
withhold  at a 30% rate  (unless  the rate  were  reduced  or  eliminated  by an
applicable  tax treaty)  on,  among other  things,  interest  and other fixed or
determinable,  annual or  periodic  income paid to Foreign  Persons.  Holders of
Pass-Through  Certificates  and  Stripped  Securities,   including  Ratio  Strip
Securities,  however, may be subject to withholding to the extent that the loans
were originated on or before July 18, 1984.

     Interest  and OID of holders  who are  Foreign  Persons  are not subject to
withholding  if they are  effectively  connected  with a United States  business
conducted by the holder. They will, however, generally be subject to the regular
United States income tax.

     Payments to holders of Residual Interest Securities who are Foreign Persons
will  generally  be treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Holders should assume that this income does
not qualify for  exemption  from United  States  withholding  tax as  "portfolio
interest." It is clear

                                       85


that, to the extent that a payment  represents a portion of REMIC taxable income
that  constitutes  excess  inclusion  income,  a holder of a  Residual  Interest
Security  will not be entitled to an exemption  from or reduction of the 30% (or
lower treaty rate)  withholding  tax rule. If the payments are subject to United
States   withholding  tax,  they  generally  will  be  taken  into  account  for
withholding  tax purposes  only when paid or  distributed  (or when the Residual
Interest  Security  is disposed  of).  The  Treasury  Department  has  statutory
authority,  however, to promulgate  regulations that would require these amounts
to be taken into account at an earlier time in order to prevent the avoidance of
tax. These  regulations  could, for example,  require  withholding  prior to the
distribution  of cash in the case of Residual  Interest  Securities  that do not
have significant  value.  Under the REMIC  Regulations,  if a Residual  Interest
Security has tax avoidance potential, a transfer of a Residual Interest Security
to a Foreign Person will be disregarded for all federal tax purposes. A Residual
Interest  Security  has  tax  avoidance  potential  unless,  at the  time of the
transfer the transferor reasonably expects that the REMIC will distribute to the
transferee residual interest holder amounts that will equal at least 30% of each
excess  inclusion,  and that these amounts will be  distributed  at or after the
time at which the excess  inclusions accrue and not later than the calendar year
following the calendar year of accrual. If a Foreign Person transfers a Residual
Interest Security to a United States Person,  and if the transfer has the effect
of allowing the transferor to avoid tax on accrued excess  inclusions,  then the
transfer is disregarded and the transferor  continues to be treated as the owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the  Code.  We refer you to  "--Taxation  of  Holders  of  Residual  Interest
Securities--Excess Inclusions"

     Foreign Persons normally use Form W-8BEN to certify their status.

Tax Characterization of the Trust Fund as a Partnership

     In the opinion of Stradley, Ronon, Stevens & Young, LLP, special counsel to
the depositor,  a trust fund for which a partnership election is made should not
be an association  (or publicly  traded  partnership  or taxable  mortgage pool)
taxable as a corporation for federal income tax purposes.  This opinion is based
on the assumption that the terms of the Trust  Agreement and related  documents,
including  the  requirement  that the trust fund file with the IRS a  protective
election  to be  classified  as a  partnership,  will be complied  with,  and on
counsel's conclusions that

     o    the trust fund will be eligible to be classified as a partnership, and

     o    the  nature of the  income of the trust  fund will  exempt it from the
          rule  that  certain  publicly  traded   partnerships  are  taxable  as
          corporations  or the issuance of the securities has been structured as
          a private  placement under an IRS safe harbor,  so that the trust fund
          will not be characterized as a publicly traded partnership  taxable as
          a corporation.

     If the trust fund were  taxable as a  corporation  for  federal  income tax
purposes, the trust fund would be subject to corporate income tax on its taxable
income.  The trust fund's taxable income would include all its income,  possibly
reduced by its interest  expense on the notes.  Any  corporate  income tax could
materially reduce cash available to make payments on the notes and distributions
on the certificates,  and certificateholders could be liable for any tax of this
type that is unpaid by the trust fund.

Tax Consequences to Holders of the Notes

     Treatment of the Notes as Indebtedness.  The trust fund will agree, and the
holders of  asset-backed  notes will agree by their purchase of notes,  to treat
the notes as debt for  federal  income  tax  purposes.  Special  counsel  to the
depositor  will,  except  as  otherwise   provided  in  the  related  prospectus
supplement,  advise the depositor  that the notes will be classified as debt for
federal income tax purposes.  The discussion below assumes this characterization
of the notes is correct.

     Assumptions  Regarding  the Notes.  The  discussion  below assumes that all
payments on the notes are  denominated  in United States  dollars,  and that the
notes are not Stripped  Securities.  Moreover,  the discussion  assumes that the
interest  formula for the notes meets the  requirements  for  "qualified  stated
interest" under the OID  regulations,  and that any OID on the notes (i.e.,  any
excess of the  principal  amount of the notes over their  issue  price) does not
exceed a de minimis  amount (i.e.,  generally  0.25% of their  principal  amount
multiplied  by their

                                       86


terms to  maturity),  all within the  meaning of the OID  regulations.  If these
conditions  are not  satisfied  for any given  series of notes,  additional  tax
considerations  relating  to the  notes  will  be  disclosed  in the  applicable
prospectus supplement.

     Interest  Income on the Notes.  Based on the above  assumptions,  except as
discussed in the following  paragraph,  the notes will not be considered  issued
with OID.  The  stated  interest  thereon  will be taxable  to a  noteholder  as
ordinary  interest  income  when  received  or  accrued in  accordance  with the
noteholder's method of tax accounting.  Under the OID regulations, a holder of a
note issued with a de minimis amount of OID must,  under certain  circumstances,
include OID in income,  on a pro rata basis,  as principal  payments are made on
the note.  It is  believed  that any  prepayment  premium  paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest  when it becomes
fixed and unconditionally  payable. A purchaser who buys a note for more or less
than its  principal  amount  will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.

     A holder of a note that has a fixed maturity date of not more than one year
from the issue date of the note (a "Short-Term  Note") may be subject to special
rules.  An accrual  basis holder of a  Short-Term  Note (and certain cash method
holders,  including regulated investment companies, as set forth in Section 1281
of the Code)  generally  would be required to report interest income as interest
accrues on a straight-line  basis over the term of each interest  period.  Other
cash basis holders of a Short-Term Note would, in general, be required to report
interest  income as  interest is  received  (or,  if  earlier,  upon the taxable
disposition  of  the  Short-Term  Note).  However,  a  cash  basis  holder  of a
Short-Term  Note reporting  interest income as it is received may be required to
defer a portion of any interest  expense  otherwise  deductible on  indebtedness
incurred to purchase or carry the Short-Term Note until the taxable  disposition
of the  Short-Term  Note. A cash basis  taxpayer may elect under Section 1281 of
the Code to accrue interest income on all nongovernment  debt obligations with a
term of one year or less, in which case the taxpayer  would include  interest on
the  Short-Term  Note in income as it  accrues,  but would not be subject to the
interest  expense deferral rule referred to in the preceding  sentence.  Special
rules  apply  if a  Short-Term  Note is  purchased  for  more or less  than  its
principal amount.

     Sale or Other  Disposition.  If a noteholder  sells a note, the holder will
recognize gain or loss in an amount equal to the  difference  between the amount
realized  on the sale and the  holder's  adjusted  tax  basis in the  note.  The
adjusted tax basis of a note to a particular  noteholder will equal the holder's
cost for the note, increased by any market discount,  acquisition discount,  OID
and gain previously included by the noteholder in income resulting from the note
and decreased by the amount of bond premium (if any) previously amortized and by
the amount of principal  payments  previously  received by the noteholder on the
note. Any gain or loss of this type will be capital gain or loss if the note was
held as a capital  asset,  except for gain  representing  accrued  interest  and
accrued market discount not previously  included in income (which is ordinary in
character). Capital losses generally may be used only to offset capital gains.

     Foreign Holders. Interest payments made (or accrued) to a noteholder who is
a  Foreign  Person  generally  will  be  considered  "portfolio  interest,"  and
generally  will  not  be  subject  to  United  States  federal  income  tax  and
withholding  tax, if the interest is not effectively  connected with the conduct
of a trade or business  within the United  States by the Foreign  Person and the
Foreign Person

     o    is not actually or  constructively  a "10 percent  shareholder" of the
          trust fund or the seller (including a holder of 10% of the outstanding
          asset-backed  certificates) or a "controlled foreign corporation" with
          respect to which the trust  fund or the  seller is a "related  person"
          within the meaning of the Code, and

     o    provides the owner  trustee or other person who is otherwise  required
          to  withhold  United  States  tax from  payments  on the notes with an
          appropriate statement (on Form W-8BEN or a similar form), signed under
          penalties of perjury, certifying that the Beneficial Owner of the note
          is a Foreign  Person  and  providing  the  Foreign  Person's  name and
          address.

If a note is held through a securities  clearing  organization  or certain other
financial institutions, the organization or institution may provide the relevant
signed  statement to the withholding  agent; in that case,  however,  the signed
statement must be  accompanied  by a Form W-8BEN or substitute  form provided by
the  Foreign  Person  that  owns

                                       87


the note. If this interest is not portfolio interest, then it will be subject to
United  States  federal  income  and  withholding  tax at a rate of 30%,  unless
reduced or eliminated pursuant to an applicable tax treaty.

     Any capital  gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition  of a note by a Foreign  Person  will be exempt from United
States federal income and withholding tax, provided that

     o    the gain is not  effectively  connected with the conduct of a trade or
          business in the United States by the Foreign Person, and

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

     Backup  Withholding.  Each holder of a note  (other than an exempt  holder,
including  a  corporation,   tax-exempt  organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account  or  Foreign  Person who
provides  certification  as to status as a Foreign  Person)  will be required to
provide, under penalties or perjury, a certificate containing the holder's name,
address,  correct federal taxpayer  identification  number, a statement that the
holder is not subject to backup withholding and a statement that the holder is a
U.S. person  (including a U.S.  resident alien).  Should a nonexempt  noteholder
fail to provide the required  certification,  the trust fund will be required to
withhold a portion of the amount otherwise payable to the holder,  and remit the
withheld  amount to the IRS as a credit against the holder's  federal income tax
liability.  When withholding is required, the rate will be 30.5% after August 6,
2001 for  calendar  year 2001,  30% for  calendar  years 2002 and 2003,  29% for
calendar years 2004 and 2005, and 28% for calendar years 2006 and thereafter.

     Possible  Alternative  Treatments of the Notes. If, contrary to the opinion
of special counsel to the depositor,  the IRS successfully  asserted that one or
more of the notes did not represent  debt for federal  income tax purposes,  the
notes might be treated as equity interests in the trust fund. If so treated, the
trust  fund  might be taxable as a  corporation  with the  adverse  consequences
described  above (and the  taxable  corporation  would not be able to reduce its
taxable income by deductions for interest  expense on notes  recharacterized  as
equity).  Alternatively,  and most likely in the view of special  counsel to the
depositor, the trust fund might be treated as a publicly traded partnership that
would not be taxable as a corporation  because it would meet certain  qualifying
income  tests.  Nonetheless,  treatment  of the notes as equity  interests  in a
publicly traded partnership could have adverse tax consequences to some holders.
For example,  income to certain  tax-exempt  entities  (including pension funds)
might  be  "unrelated  business  taxable  income,"  income  to  foreign  holders
generally  would be  subject to United  States tax and United  States tax return
filing and withholding requirements,  and individual holders might be subject to
limitations on their ability to deduct their share of the trust fund's expenses.

Tax Consequences to Holders of the Certificates Issued by a Partnership

     Treatment  of the  Trust  Fund as a  Partnership.  The  trust  fund and the
servicer will agree, and the holders of asset-backed  certificates will agree by
their purchase of the certificates, to treat the trust fund as a partnership for
purposes  of  federal  and state  income  tax,  franchise  tax and any other tax
measured in whole or in part by income, with the assets of the partnership being
the assets held by the trust fund, if any, the partners of the partnership being
the  certificateholders  (or if there is a single  certificateholder for federal
income tax purposes,  to disregard the trust fund as an entity separate from the
single   certificateholder).   However,  the  proper   characterization  of  the
arrangement  involving the trust fund, the certificates,  the notes, if any, and
the servicer is not clear because there is no authority on transactions  closely
comparable to that contemplated herein.

     A variety of  alternative  characterizations  are  possible.  For  example,
because  the  certificates  have  some  features  characteristic  of  debt,  the
certificates  might be considered  debt of the trust fund.  Generally,  provided
that the certificates are issued at or close to face value, any characterization
of this type  would  not  result  in  materially  adverse  tax  consequences  to
certificateholders  as  compared  to  the  consequences  from  treatment  of the
certificates as equity in a partnership, described below.

     You should  note that the federal  tax law is unclear  with  respect to the
status of certificates  issued by a partnership  qualifying as "loans secured by
an interest in real  property." A partnership may be regarded as an aggregate of
its  partners  or an entity  separate  and  apart  from its  partners.  If it is
determined  that the  partnership  is an

                                       88


entity and the certificates represent equity in the partnership,  it is unlikely
that the  certificates  will  constitute  loans  secured by an  interest in real
property under Code Section  7701(a)(19)(C).  If, however, it is determined that
the  partnership  is an aggregate of its  partners,  certificates  classified as
equity in the partnership  might constitute loans secured by an interest in real
property as defined in Code Section 7701(a)(19)(C) to the extent that the assets
held by the partnership  qualify as such. If the  certificates are classified as
debt it is unlikely  that the  certificates  will qualify as loans secured by an
interest in real property within the meaning of Code Section 7701(a)(19)(C). The
following discussion assumes that the certificates represent equity interests in
a partnership.

     Assumptions  Regarding the Certificates.  The following  discussion assumes
that all payments on the  certificates are denominated in United States dollars,
none  of  the  certificates  are  Stripped  Securities,  and  that a  series  of
securities includes a single class of certificates.  If these conditions are not
satisfied for any given series of  certificates,  additional tax  considerations
relating to those  certificates  will be disclosed in the applicable  prospectus
supplement.

     Partnership Taxation. As a partnership,  the trust fund will not be subject
to federal  income  tax.  Rather,  each  certificateholder  will be  required to
separately  take into account the  holder's  allocable  share of income,  gains,
losses,  deductions  and credits of the trust fund. The trust fund's income will
consist primarily of interest and finance charges earned on the loans (including
appropriate  adjustments for market discount, OID and bond premium) and any gain
upon  collection  or  disposition  of loans.  The trust fund's  deductions  will
consist primarily of interest  accruing on the notes,  servicing and other fees,
and losses or deductions upon collection or disposition of loans.

     The tax items of a partnership  are allocable to the partners in accordance
with the Code,  Treasury  Department  regulations and the partnership  agreement
(here,  the Trust  Agreement and related  documents).  The Trust  Agreement will
provide,  in general,  that the  certificateholders  will be  allocated  taxable
income of the trust fund for each month equal to the sum of

     o    the interest that accrues on the certificates in accordance with their
          terms for that month,  including interest accruing at the Pass-Through
          Rate for that  month and  interest  on amounts  previously  due on the
          certificates but not yet distributed,

     o    any trust  fund  income  attributable  to  discount  on the loans that
          corresponds to any excess of the principal  amount of the certificates
          over their initial issue price,

     o    prepayment premium payable to the  certificateholders  for that month,
          and

     o    any other amounts of income payable to the certificateholders for that
          month.

This allocation will be reduced by any amortization by the trust fund of premium
on loans that corresponds to any excess of the issue price of certificates  over
their principal  amount.  All remaining taxable income of the trust fund will be
allocated to the  certificateholders.  Based on the economic  arrangement of the
parties,  this approach for  allocating  trust fund income should be permissible
under applicable Treasury Department  regulations,  although no assurance can be
given that the IRS would not require a greater  amount of income to be allocated
to certificateholders.  Moreover, even under the foregoing method of allocation,
certificateholders may be allocated income equal to the entire Pass-Through Rate
plus the other items  described  above even though the trust fund might not have
sufficient cash to make current cash  distributions  of this amount.  Thus, cash
basis holders will in effect be required to report income from the  certificates
on the accrual basis and certificateholders may become liable for taxes on trust
fund income even if they have not received cash from the trust fund to pay these
taxes. In addition,  because tax allocations and tax reporting will be done on a
uniform  basis  for  all   certificateholders   but  certificateholders  may  be
purchasing   certificates   at  different   times  and  at   different   prices,
certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the trust fund.

     The taxable  income  allocated  to a  certificateholder  that is a pension,
profit sharing or employee benefit plan or other tax-exempt entity (including an
individual  retirement  account) will  constitute  "unrelated  business  taxable
income"  generally  taxable to this type of holder  under the Code to the extent
that the certificateholder's  share of the

                                       89


taxable income is derived from, or on account of, debt financed securities.  The
notes  will  constitute  acquisition  indebtedness  of the  trust  fund for this
purpose under Code Section 514.

     An  individual  taxpayer's  share of expenses of the trust fund  (including
fees to the servicer but not interest  expense) would be miscellaneous  itemized
deductions.  These  deductions might be disallowed to the individual in whole or
in part and might  result in the holder  being taxed on an amount of income that
exceeds the amount of cash actually  distributed  to the holder over the life of
the trust fund.

     The trust fund intends to make all tax calculations  relating to income and
allocations  to  certificateholders  on an aggregate  basis.  If the IRS were to
require that these calculations be made separately for each loan, the trust fund
might be required  to incur  additional  expense  but it is believed  that there
would not be a material adverse effect on certificateholders.

     Section 708 Termination. Under Section 708 of the Code, the trust fund will
be deemed to  terminate  for federal  income tax  purposes if 50% or more of the
capital and profits  interests in the trust fund are sold or exchanged  within a
12-month  period.  If a termination of this type occurs,  the trust fund will be
considered to contribute  its assets and  liabilities  to a new  partnership  in
exchange for interests in that new  partnership,  and the trust fund (as part of
the termination) would be treated as distributing the newly-created  partnership
interests  to the  partners  in  liquidation.  The trust fund may not be able to
comply  with  technical  requirements  that  might  apply  when  a  constructive
termination  occurs  due to a lack of data.  As a result,  the trust fund may be
subject to tax penalties and may incur additional  expenses if it is required to
comply with those requirements.

     Discount  and Premium.  It is believed  that the loans were not issued with
OID, and,  therefore,  the trust fund should not have OID income.  However,  the
purchase  price paid by the trust fund for the loans may be greater or less than
the remaining principal balance of the loans at the time of purchase. If so, the
loan will have been  acquired at a premium or discount,  as the case may be. (As
indicated  above,  the trust  fund will make this  calculation  on an  aggregate
basis, but might be required to recompute it on a loan by loan basis.)

     If the trust fund acquires the loans at a market  discount or premium,  the
trust fund will elect to include any discount in income  currently as it accrues
over the life of the loans or to offset any premium  against  interest income on
the loans.  As indicated  above, a portion of market  discount income or premium
deduction may be allocated to certificateholders.

     Disposition  of  Certificates.  Generally,  capital  gain or  loss  will be
recognized  on a sale of  certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the certificates sold.
A  certificateholder's  tax  basis in a  certificate  will  generally  equal the
holder's cost increased by the holder's  share of trust fund income  (includible
in income) and decreased by any  distributions  received on the certificate.  In
addition,  both the tax basis in the  certificates  and the amount realized on a
sale of a certificate  would  include the holder's  share of the notes and other
liabilities  of the trust fund.  A holder  acquiring  certificates  at different
prices may be  required  to maintain a single  aggregate  adjusted  tax basis in
those  certificates,  and,  upon  sale  or  other  disposition  of  some  of the
certificates, allocate a portion of that aggregate tax basis to the certificates
sold  (rather than  maintaining  a separate  tax basis in each  certificate  for
purposes of computing gain or loss on a sale of that certificate).

     Any gain on the sale of a certificate attributable to the holder's share of
unrecognized  accrued market discount on the loans would generally be treated as
ordinary  income to the  holder and would  give rise to  special  tax  reporting
requirements. The trust fund does not expect to have any other assets that would
give rise to these special reporting requirements.  Thus, to avoid those special
reporting requirements,  the trust fund will elect to include market discount in
income as it accrues.

     If a  certificateholder  is required to recognize  an  aggregate  amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  certificates  that exceeds the aggregate
cash distributions with respect thereto, this excess will generally give rise to
a capital loss upon the retirement of the certificates.

     Allocations  Between  Transferors and  Transferees.  In general,  the trust
fund's  taxable  income and losses will be determined  monthly and the tax items
for a particular calendar month will be apportioned among the

                                       90


certificateholders  in proportion to the principal amount of certificates  owned
by them as of the close of the last day of that  month.  As a  result,  a holder
purchasing  certificates  may be allocated  tax items (which will affect its tax
liability and tax basis) attributable to periods before the actual transaction.

     The use of this  type  of a  monthly  convention  may not be  permitted  by
existing regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest),  taxable income or losses
of the trust fund might be reallocated among the  certificateholders.  The trust
fund's method of allocation  between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

     Section 754 Election.  If a  certificateholder  sells its certificates at a
profit (loss), the purchasing certificateholder will have a higher (lower) basis
in the certificates than had the selling certificateholder. The tax basis of the
trust fund's assets will not be adjusted to reflect that higher (or lower) basis
unless the trust fund were to file an election under Section 754 of the Code. In
order to avoid the administrative complexities that would be involved in keeping
accurate   accounting  records,  as  well  as  potentially  onerous  information
reporting requirements, the trust fund will not make that election. As a result,
certificateholders  might be allocated a greater or lesser  amount of trust fund
income  than  would be  appropriate  based  on  their  own  purchase  price  for
certificates.

     Administrative  Matters.  The trustee is  required  to keep,  or have kept,
complete and accurate  books of the trust fund.  These books will be  maintained
for financial reporting and tax purposes on an accrual basis and the fiscal year
of the trust fund will be the calendar year. The trustee will file a partnership
information  return  (IRS Form 1065) with the IRS for each  taxable  year of the
trust fund and will report each certificateholder's  allocable share of items of
trust fund income and expense to holders and the IRS on Schedule  K-1. The trust
fund will provide the Schedule K-1  information to nominees that fail to provide
the trust fund with the information statement described below and these nominees
will be required to forward this  information  to the  Beneficial  Owners of the
certificates.  Generally, holders must file tax returns that are consistent with
the information return filed by the trust fund or be subject to penalties unless
the holder notifies the IRS of all inconsistencies.

     Under  Section 6031 of the Code,  any person that holds  certificates  as a
nominee at any time during a calendar year is required to furnish the trust fund
with a statement  containing  information on the nominee,  the Beneficial Owners
and the certificates so held. This information includes

     o    the name, address and taxpayer  identification  number of the nominee,
          and

     o    as to each Beneficial Owner

               o    the name, address and identification number of the person,

               o    whether the person is a United States  Person,  a tax-exempt
                    entity   or   a   foreign   government,   an   international
                    organization,  or any wholly owned agency or instrumentality
                    of either of the foregoing, and

               o    information on certificates  that were held,  bought or sold
                    on behalf of the person throughout the year.

     In addition,  brokers and  financial  institutions  that hold  certificates
through a nominee are required to furnish directly to the trust fund information
as to  themselves  and  their  ownership  of  certificates.  A  clearing  agency
registered  under  Section 17A of the  Securities  and Exchange Act of 1934,  as
amended, is not required to furnish any information statement to the trust fund.
The information referred to above for any calendar year must be furnished to the
trust  fund on or  before  the  following  January  31.  Nominees,  brokers  and
financial  institutions that fail to provide the trust fund with the information
described above may be subject to penalties.

     The depositor will be designated as the tax matters  partner in the related
Trust Agreement and, in that capacity,  will be responsible for representing the
certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the trust

                                       91


fund by the appropriate  taxing authorities could result in an adjustment of the
returns  of  the  certificateholders,   and,  under  certain  circumstances,   a
certificateholder  may  be  precluded  from  separately  litigating  a  proposed
adjustment to the items of the trust fund. An adjustment could also result in an
audit of a  certificateholder's  returns and adjustments of items not related to
the income and losses of the trust fund.

     Tax Consequences to Foreign Certificateholders. It is not clear whether the
trust fund would be  considered  to be  engaged  in a trade or  business  in the
United States for purposes of federal  withholding taxes from the perspective of
Foreign  Persons  because  there is no clear  authority  dealing with that issue
under facts substantially similar to those described herein.  Although it is not
expected  that the trust fund would be  engaged  in a trade or  business  in the
United States for these purposes,  the trust fund will withhold as if it were so
engaged in order to protect the trust fund from possible adverse consequences of
a failure to withhold.  The trust fund expects to withhold on the portion of its
taxable  income  that is  allocable  to  certificateholders  who are not Foreign
Persons pursuant to Section 1446 of the Code, as if this income were effectively
connected to a United  States  trade or  business,  at a rate of 35% for holders
that are Foreign Persons taxable as corporations and 39.6% for all other holders
who are Foreign Persons.  Subsequent adoption of Treasury Department regulations
or the  issuance of other  administrative  pronouncements  may require the trust
fund to change its withholding procedures. In determining a holder's withholding
status, the trust fund may rely on IRS Form W-8BEN, IRS Form W-9 or the holder's
certification of foreign status signed under penalties of perjury.

     Each  holder who is a Foreign  Person  might be  required  to file a United
States  individual or corporate income tax return  (including,  in the case of a
corporation,  the branch  profits tax) on its share of the trust fund's  income.
Each holder who is a Foreign Person must obtain a taxpayer identification number
from the IRS and submit that number to the trust fund on Form W-8BEN in order to
assure  appropriate  crediting of the taxes withheld.  A holder who is a Foreign
Person  generally  would be  entitled to file with the IRS a claim for refund on
taxes  withheld  by the trust fund  taking the  position  that no taxes were due
because the trust fund was not  engaged in a United  States  trade or  business.
However,  interest  payments made (or accrued) to a  certificateholder  who is a
Foreign Person  generally will be considered  guaranteed  payments to the extent
the payments are  determined  without regard to the income of the trust fund. If
these interest payments are properly characterized as guaranteed payments,  then
the  interest  will  not  be  considered  "portfolio  interest."  As  a  result,
certificateholders  will be  subject  to United  States  federal  income tax and
withholding  tax at a rate of 30%,  unless reduced or eliminated  pursuant to an
applicable  treaty. In this case, a holder who is a Foreign Person would only be
entitled to claim a refund for that  portion of the taxes in excess of the taxes
that should be withheld from the guaranteed payments.

     Backup  Withholding.  Distributions  made on the  certificates and proceeds
from the sale of the certificates will be subject to a "backup"  withholding tax
if,  in  general,   the   certificateholder   fails  to  comply   with   certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable  provisions of the Code. When withholding is required,  the rate will
be 30.5% after August 6, 2001 for  calendar  year 2001,  30% for calendar  years
2002 and 2003,  29% for calendar years 2004 and 2005, and 28% for calendar years
2006 and thereafter.

                            STATE TAX CONSIDERATIONS

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

                                       92


                              ERISA CONSIDERATIONS

     The  following  describes  considerations  under ERISA and the Code,  which
apply only to  securities of a series that are not divided into  subclasses.  If
securities are divided into  subclasses the related  prospectus  supplement will
contain  information  concerning  considerations  relating to ERISA and the Code
that are applicable to those securities.

     ERISA imposes  requirements on employee benefit plans (and on certain other
retirement plans and arrangements,  including individual retirement accounts and
annuities,  Keogh plans and collective investment funds and separate accounts in
which  these  plans,  accounts  or  arrangements  are  invested)  (collectively,
"Plans")  subject to ERISA and on persons who are  fiduciaries  of those  Plans.
Generally, ERISA applies to investments made by Plans. Among other things, ERISA
requires  that the  assets  of Plans be held in trust and that the  trustee,  or
other duly  authorized  fiduciary,  have  exclusive  authority and discretion to
manage and  control  the assets of those  Plans.  ERISA also  imposes  duties on
persons who are fiduciaries of Plans.  Under ERISA, any person who exercises any
authority or control respecting the management or disposition of the assets of a
Plan is considered to be a fiduciary of the Plan (subject to exceptions not here
relevant).  Some employee benefit plans, such as governmental  plans (as defined
in ERISA Section  3(32)) and, if no election has been made under Section  410(d)
of the Code,  church plans (as defined in ERISA Section 3(33)),  are not subject
to ERISA  requirements.  Accordingly,  assets of these  plans may be invested in
securities without regard to the ERISA considerations described above and below,
subject to the provisions of applicable  state law. Any  governmental  or church
plan which is qualified and exempt from taxation under Code Sections  401(a) and
501(a),  however,  is subject to the prohibited  transaction  rules set forth in
Code Section 503.

     On November 13, 1986,  the United  States  Department  of Labor (the "DOL")
issued final  regulations  concerning  the  definition of what  constitutes  the
assets of a Plan (Labor Reg. Section  2510.3-101).  Under this  regulation,  the
underlying assets and properties of corporations, partnerships and certain other
entities  in which a Plan  makes an  "equity"  investment  could be  deemed  for
purposes of ERISA to be assets of the investing  Plan in certain  circumstances.
However, the regulation provides that,  generally,  the assets of a corporation,
partnership  or other  entity in which a Plan  invests  will not be  deemed  for
purposes  of ERISA to be assets of the Plan if the equity  interest  acquired by
the investing Plan is a publicly-offered  security. A publicly-offered security,
as defined in the Labor Reg. Section 2510.3-101, is, in general, a security that
is widely held,  freely  transferable  and  registered  under the Securities and
Exchange Act of 1934, as amended.  No assurance  can be given to potential  Plan
investors  that the securities  will  constitute  "publicly-offered  securities"
within the meaning of the DOL regulations.

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

     In  Prohibited  Transaction  Exemption  83-1 ("PTE  83-1"),  which  amended
Prohibited  Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction   rules  specified   transactions   relating  to  the  operation  of
residential  mortgage pool investment trusts and the purchase,  sale and holding
of "mortgage pool  pass-through  certificates"  in the initial issuance of those
certificates.  PTE 83-1 permits,  subject to specified conditions,  transactions
which might  otherwise be  prohibited  between  Plans and Parties in Interest of
those Plans related to the origination,  maintenance and termination of mortgage
pools consisting of mortgage loans secured by first or second mortgages or deeds
of trust on single-family  residential property, and the acquisition and holding
of certain mortgage pool pass-through  certificates  representing an interest in
those mortgage pools by Plans. If the general  conditions  (discussed  below) of
PTE 83-1 are  satisfied,  investments by a Plan in  certificates  that represent
interests in a pool  consisting of loans ("Single  Family  Securities")  will be
exempt  from  the  prohibitions  of  ERISA  Sections  406(a)  and 407  (relating
generally to transactions  with Parties in Interest who are not  fiduciaries) if
the Plan  purchases  the Single  Family  Securities  at no more than fair market
value and will be exempt from the  prohibitions of ERISA Sections  406(b)(1) and
(2) (relating  generally to transactions with fiduciaries) if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid to
the pool sponsor,  the Plan does not purchase more than 25% of all Single Family
Securities,  and at least 50% of all Single Family  Securities  are purchased by

                                       93


persons  independent  of the pool  sponsor  or pool  trustee.  PTE 83-1 does not
provide  an  exemption  for  transactions  involving  Subordinated   Securities.
Accordingly,  unless otherwise provided in the related prospectus supplement, no
transfer of a  Subordinated  Security or a security which is not a Single Family
Security may be made to a Plan.

     The discussion in this and the next  succeeding  paragraph  applies only to
Single Family Securities. The depositor believes that, for purposes of PTE 83-1,
the term "mortgage pass-through certificate" would include (1) securities issued
in a series consisting of only a single class of securities;  and (2) securities
issued  in a series  in  which  there  is only  one  class of those  securities;
provided that the securities in the case of clause (1), or the securities in the
case of clause  (2),  evidence  the  beneficial  ownership  of both a  specified
percentage  of  future  interest  payments  (greater  than  0%) and a  specified
percentage  (greater than 0%) of future  principal  payments on the loans. It is
not clear whether a class of securities that evidences the beneficial  ownership
in a trust fund divided into loan  groups,  beneficial  ownership of a specified
percentage of interest  payments only or principal  payments only, or a notional
amount  of either  principal  or  interest  payments,  or a class of  securities
entitled to receive  payments of interest and  principal on the loans only after
payments to other classes or after the occurrence of specified events would be a
"mortgage pass-through certificate" for purposes of PTE 83-1.

     PTE 83-1 sets forth three  general  conditions  which must be satisfied for
any transaction to be eligible for exemption:

          o    the maintenance of a system of insurance or other  protection for
               the pooled mortgage loans and property  securing those loans, and
               for   indemnifying    securityholders   against   reductions   in
               pass-through  payments due to property damage or defaults in loan
               payments  in an  amount  not less than the  greater  of 1% of the
               aggregate  principal balance of all covered pooled mortgage loans
               or the principal  balance of the largest  covered pooled mortgage
               loan;

          o    the  existence  of a pool  trustee who is not an affiliate of the
               pool sponsor; and

          o    a  limitation  on the amount of the payment  retained by the pool
               sponsor, together with other funds inuring to its benefit, to not
               more than adequate  consideration  for selling the mortgage loans
               plus reasonable  compensation  for services  provided by the pool
               sponsor to the pool.

The depositor  believes that the first general condition  referred to above will
be satisfied  for the  securities  in a series  issued  without a  subordination
feature and for the securities in a series issued with a subordination  feature,
provided that the subordination  and reserve account,  subordination by shifting
of interests,  the pool insurance or other form of credit enhancement  described
under "Credit Enhancement" herein (this  subordination,  pool insurance or other
form of credit  enhancement  being the system of insurance  or other  protection
referred to above) relating to a series of securities is maintained in an amount
not less than the greater of 1% of the aggregate  principal balance of the loans
or  the  principal  balance  of  the  largest  loan.  See  "Description  of  the
Securities."  In the absence of a ruling that the system of  insurance  or other
protection  for a series of securities  satisfies  the first  general  condition
referred to above,  there can be no  assurance  that these  features  will be so
viewed by the DOL. The trustee will not be affiliated with the depositor.

     Each Plan fiduciary who is responsible for making the investment  decisions
whether to purchase or commit to purchase and to hold Single  Family  Securities
must make its own  determination  as to  whether  the  first  and third  general
conditions,  and the  specific  conditions  described  briefly in the  preceding
paragraphs,  of PTE 83-1 have been satisfied,  or as to the  availability of any
other  prohibited  transaction  exemptions.  Each  Plan  fiduciary  should  also
determine whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the  securities is  appropriate  for the
Plan,  taking into  account the  overall  investment  policy of the Plan and the
composition of the Plan's investment portfolio.

     The  DOL  has  granted  certain  underwriters   individual   administrative
exemptions  (the   "Underwriter   Exemptions")   from  some  of  the  prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale by Plans of securities which are certificates in pass-through trusts that
consist of receivables, loans and other obligations that meet the conditions and
requirements of the Underwriter  Exemptions.  The Underwriter Exemptions contain
several  requirements,  some  of  which  differ  from  those  in PTE  83-1.  The
Underwriter Exemptions,  as amended by the DOL

                                       94


on July 21,  1997 and  November  13,  2000,  contain an expanded  definition  of
"security" which includes a pass-through  certificate or trust  certificate that
represents a beneficial ownership interest in the assets of an issuer which is a
trust which entitles the holder to pass-through payments of principal,  interest
and/or other  payments.  The  Underwriter  Exemption also provides that the term
"security"  includes a debt  instrument  that is issued by, and is an obligation
of, an issuer  with  respect  to which the  underwriter  is either  (i) the sole
underwriter or the manager or co-manager of the underwriting  syndicate, or (ii)
a selling or placement  agent.  The Underwriter  Exemptions  contain an expanded
definition of "trust" which means an issuer which is a trust, including an owner
trust, grantor trust or a REMIC or FASIT which is operated as a trust.

     The Underwriter  Exemptions  defines the term  "designated  transaction" as
meaning a  securitization  transaction in which the assets of the issuer consist
of  secured  consumer   receivables,   secured  credit  instruments  or  secured
obligations that bear interest or are purchased at a discount and are:

          o    motor vehicle,  home equity and/or manufactured  housing consumer
               receivables; and/or

          o    motor vehicle credit  instruments in  transactions  by or between
               business entities; and/or

          o    single-family residential, multi-family residential, home equity,
               manufactured  housing and/or commercial mortgage obligations that
               are   secured   by   single-family   residential,    multi-family
               residential,  commercial  real  property or  leasehold  interests
               therein.

     While each  Underwriter  Exemption is an  individual  exemption  separately
granted to a specific  underwriter,  the terms and  conditions  which  generally
apply to the Underwriter Exemptions are substantially the following:

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

     o    the rights and interest  evidenced by the  securities  acquired by the
          Plan are not  subordinated  to the rights and  interests  evidenced by
          other securities of the same issuer,  unless the securities are issued
          in a "designated transaction," as defined above;

     o    the securities acquired by the Plan have received a rating at the time
          of  the  acquisition  that  is one of the  three  (or in the  case  of
          "designated  transactions,"  four) highest  generic rating  categories
          from Standard & Poor's Ratings Services, a division of The McGraw-Hill
          Companies ("S&P"), Moody's, Duff & Phelps Credit Rating Co. ("DCR") or
          Fitch, Inc. ("Fitch") or any successors thereto;

     o    the  trustee  must not be an  affiliate  of any  other  member  of the
          Restricted Group as defined below;

     o    the sum of all payments  made to and retained by the  underwriters  in
          connection  with  the  distribution  or  placement  of the  securities
          represents not more than reasonable  compensation  for underwriting or
          placing the  securities;  the sum of all payments made to and retained
          by the pool sponsor  pursuant to the assignment of the obligations (or
          interests  therein)  to the issuer  represents  not more than the fair
          market  value  of the  loans;  the  sum of all  payments  made  to and
          retained  by  the  servicer   represents  not  more  than   reasonable
          compensation for that person's  services under the agreement  pursuant
          to which  the  obligations  (or  interests  therein)  are  pooled  and
          reimbursements  of that  person's  reasonable  expenses in  connection
          therewith;

     o    the Plan investing in the certificates is an "accredited  investor" as
          defined  in  Rule  501(a)(1)  of  Regulation  D of the SEC  under  the
          Securities Act of 1933, as amended; and

     o    in the event that the obligations used to fund an issuer have not been
          transferred to the issuer on the closing date, additional  obligations
          (as specified in the Underwriter Exemptions) may be transferred to the
          issuer during the Funding  Period in exchange for amounts  credited to
          the pre-funding account,  provided that the Pre-Funded Amount does not
          exceed 25% of the initial aggregate principal amount of the securities
          and  provided  that  other  conditions  set  forth in the  Underwriter
          Exemptions are satisfied.

                                       95


     The  Underwriter  Exemptions  provide  that  the  term  "issuer"  means  an
investment  pool,  the corpus or assets of which are held in trust  (including a
grantor  or owner  trust) or whose  assets  are held by a  partnership,  special
purpose  corporation or limited liability company  (including a REMIC or FASIT);
and the corpus or assets of which consist solely of:

     o    secured consumer  receivables that bear interest or are purchased at a
          discount  (including,  but not  limited  to,  home  equity  loans  and
          obligations   secured  by  shares  issued  by  a  cooperative  housing
          association); and/or

     o    secured  credit  instruments  that bear interest or are purchased at a
          discount in transactions by or between business  entities  (including,
          but not limited to,  certain  "qualified  equipment  notes  secured by
          leases"); and/or

     o    obligations  that bear  interest or are  purchased  at a discount  and
          which  are   secured  by   single-family   residential,   multi-family
          residential  and/or  commercial real property  (including  obligations
          secured by  leasehold  interests on  residential  or  commercial  real
          property); and/or

     o    obligations  that bear  interest or are  purchased  at a discount  and
          which  are  secured  by  motor  vehicles  or  equipment,   or  certain
          "qualified motor vehicle leases;" and/or

     o    fractional undivided interests in any of the obligations  described in
          the four bullet clauses above; and/or

     o    guaranteed  governmental mortgage pool certificates,  as defined in 29
          CFR 2510.3-101(i)(2).

     Moreover,   the  Underwriter   Exemptions  generally  provide  relief  from
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the Plan fiduciary causes a Plan to acquire securities as to which the fiduciary
(or its  affiliate)  is an obligor on the  receivables  contained  in the issuer
provided that, among other requirements:

     o    in the case of an acquisition in connection with the initial  issuance
          of securities, at least 50% of each class of securities in which Plans
          have  invested is acquired by persons  independent  of the  Restricted
          Group  and at least 50% of the  aggregate  interest  in the  issuer is
          acquired by persons independent of the Restricted Group,

     o    the fiduciary  (or its  affiliate) is an obligor with respect to 5% or
          less of the  fair  market  value  of the  obligations  or  receivables
          contained in the issuer,

     o    the Plan's  investment in each class of securities does not exceed 25%
          of all of the securities of that class  outstanding at the time of the
          acquisition, and

     o    immediately  after the acquisition,  no more than 25% of the assets of
          the Plan with  respect to which the person is a fiduciary  is invested
          in securities  representing an interest in an issuer containing assets
          sold or serviced by the same entity.

The Underwriter Exemptions do not apply to Plans sponsored by the depositor, the
related Underwriter,  the trustee, the servicer,  any insurer for the loans, any
obligor for more than 5% of the fair market value of  obligations or receivables
contained  in the issuer,  or any  affiliate of these  parties (the  "Restricted
Group").

     The prospectus  supplement for each series of securities  will indicate the
classes of securities,  if any,  offered thereby as to which it is expected that
an Underwriter Exemption will apply.

     Any Plan  fiduciary  who  proposes to cause a Plan to  purchase  securities
should consult with its counsel concerning the impact of ERISA and the Code, the
applicability  of PTE 83-1 and the  Underwriter  Exemptions,  and the  potential
consequences in their specific  circumstances,  prior to making this investment.
Moreover,  each Plan  fiduciary  should  determine  whether  under  the  general
fiduciary standards of investment procedure and diversification an investment in
the  securities  is  appropriate  for the Plan,  taking into account the overall
investment  policy  of the Plan and the  composition  of the  Plan's  investment
portfolio.

                                       96


                                LEGAL INVESTMENT

     The  related  prospectus  supplement  for each  series of  securities  will
specify which, if any, of the classes of securities  offered thereby  constitute
`mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement  Act of 1984,  as  amended  ("SMMEA").  Classes of  securities  that
qualify as "mortgage related  securities" will be legal investments for persons,
trusts, corporations,  partnerships, associations, business trusts, and business
entities  (including  depository  institutions,  life  insurance  companies  and
pension  funds)  created  pursuant to or  existing  under the laws of the United
States or of any state  (including  the  District of Columbia  and Puerto  Rico)
whose authorized investments are subject to state regulations to the same extent
as, under  applicable law,  obligations  issued by or guaranteed as to principal
and interest by the United States or any of those  entities.  Under SMMEA,  if a
state  enacts  legislation  prior to October 4, 1991  specifically  limiting the
legal  investment  authority  of any of those  entities  relating  to  "mortgage
related  securities,"  securities will constitute legal investments for entities
subject to the legislation  only to the extent provided  therein.  Approximately
twenty-one  states  adopted  this  legislation  prior  to the  October  4,  1991
deadline.  SMMEA provides,  however,  that in no event will the enactment of any
legislation affect the validity of any contractual commitment to purchase,  hold
or invest in securities, or require the sale or other disposition of securities,
so long as the  contractual  commitment was made or the securities were acquired
prior to the enactment of the legislation.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may  invest in,  sell or  otherwise  deal in  securities
without  limitations as to the percentage of their assets  represented  thereby,
federal credit unions may invest in mortgage  related  securities,  and national
banks  may  purchase  securities  for their own  account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
24  (Seventh),  subject  in  each  case  to any  regulations  prescribed  by the
applicable federal authority.  In this connection,  federal credit unions should
review the National Credit Union Administration ("NCUA") Letter to Credit Unions
No.  96, as  modified  by  Letter  to Credit  Unions  No.  108,  which  includes
guidelines to assist  federal credit unions in making  investment  decisions for
mortgage related  securities and the NCUA's  regulation  "Investment and Deposit
Activities" (12 C.F.R. Part 703), which sets forth restrictions on investment by
federal  credit unions in mortgage  related  securities (in each case whether or
not the class of  securities  under  consideration  for purchase  constituted  a
"mortgage related security").

     All  depository  institutions  considering  an investment in the securities
(whether  or not the  class  of  securities  under  consideration  for  purchase
constitutes a "mortgage  related  security") should review the Federal Financial
Institutions   Examination   Council's   Supervisory  Policy  Statement  on  the
Securities  Activities  (to the extent adopted by their  respective  regulators)
(the "Policy Statement") setting forth, in relevant part, securities trading and
sales practices deemed unsuitable for an institution's investment portfolio, and
guidelines for (and restrictions on) investing in mortgage derivative  products,
including   "mortgage  related   securities,"  which  are  "high-risk   mortgage
securities"  as  defined  in the  Policy  Statement.  According  to  the  Policy
Statement, these "high-risk mortgage securities" include securities not entitled
to distributions allocated to principal or interest, or Subordinated Securities.
Under  the  Policy  Statement,  it is  the  responsibility  of  each  depository
institution   to  determine,   prior  to  purchase  (and  at  stated   intervals
thereafter),  whether a particular  mortgage  derivative product is a "high-risk
mortgage  security,"  and whether the  purchase (or  retention)  of this type of
product would be consistent with the Policy Statement.

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to "prudent  investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income  paying,"  or in  securities  that are issued in  book-entry
form.

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

                                       97


                             METHOD OF DISTRIBUTION

         Securities are being offered hereby in series from time to time (each
series evidencing or relating to a different trust fund) through any of the
following methods:

     o    by negotiated firm commitment  underwriting  and public  reoffering by
          underwriters;

     o    by agency  placements  through one or more placement  agents primarily
          with institutional investors and dealers; and

     o    by placement directly by the depositor with institutional investors.

     A  prospectus  supplement  will be  prepared  for each  series  which  will
describe  the method of  offering  being used for that series and will set forth
the  identity  of any  underwriters  thereof  and  either the price at which the
series is being offered, the nature and amount of any underwriting  discounts or
additional  compensation to the underwriters and the proceeds of the offering to
the depositor,  or the method by which the price at which the underwriters  will
sell the  securities  will be  determined.  Each  prospectus  supplement  for an
underwritten  offering will also contain information regarding the nature of the
underwriters'  obligations,  any material relationship between the depositor and
any underwriter and, where appropriate,  information  regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to  stabilize  the market for the  securities  so  offered.  In firm  commitment
underwritten  offerings,  the underwriters  will be obligated to purchase all of
the  securities  of that series if any  securities  of that type are  purchased.
Securities may be acquired by the underwriters for their own accounts and may be
resold  from  time to time in one or  more  transactions,  including  negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of sale.

     Underwriters and agents may be entitled under agreements  entered into with
the  depositor to  indemnification  by the  depositor  against  specified  civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to contribution with respect to payments which the underwriters or agents may
be required to make in respect thereof.

     If a series is offered  other than  through  underwriters,  the  prospectus
supplement relating thereto will contain information regarding the nature of the
offering  and any  agreements  to be entered  into  between  the  depositor  and
purchasers of securities of that series.

                                  LEGAL MATTERS

     The validity of the securities of each series,  including  certain  federal
income  tax  consequences  with  respect  thereto,  will be passed  upon for the
depositor by Stradley,  Ronon,  Stevens & Young,  LLP, 2600 One Commerce Square,
Philadelphia, PA 19103.

                              FINANCIAL INFORMATION

     A new trust fund will be formed with  respect to each series of  securities
and no trust fund will engage in any business  activities  or have any assets or
obligations  prior  to  the  issuance  of  the  related  series  of  securities.
Accordingly,  no  financial  statements  with  respect to any trust fund will be
included in this prospectus or in the related prospectus supplement.

                                     RATING

     It is a condition to the issuance of the  securities of each series offered
hereby and by the related prospectus  supplement that they shall have been rated
in one of the  four  highest  rating  categories  by the  nationally  recognized
statistical rating agency or agencies (each, a "Rating Agency") specified in the
related prospectus supplement.

     Any rating of the securities  offered hereby would be based on, among other
things,  the  adequacy  of the value of the Trust  Fund  Assets  and any  credit
enhancement  of that class and will  reflect  that  Rating  Agency's  assessment
solely of the  likelihood  that holders of a class of  securities  of that class
will receive  payments to which those  securityholders  are  entitled  under the
related  Agreement.  The  rating  will  not  constitute  an  assessment  of  the

                                       98


likelihood  that  principal  prepayments  on the related loans will be made, the
degree to which  the rate of  prepayments  might  differ  from  that  originally
anticipated  or the  likelihood of early  optional  termination of the series of
securities.  The 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.   Each   security   rating  should  be  evaluated
independently  of any other  security  rating.  The rating  will not address the
possibility  that  prepayment  at higher or lower rates than  anticipated  by an
investor may cause the investor to experience a lower than anticipated  yield or
that an investor  purchasing a security at a  significant  premium might fail to
recoup its initial investment under certain prepayment scenarios.

     There is also no  assurance  that any rating  will remain in effect for any
given period of time or that it may not be lowered or withdrawn  entirely by the
Rating  Agency in the future 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 Trust Fund Assets or any credit  enhancement  of a
series,  the rating  might also be lowered or  withdrawn  among  other  reasons,
because of an adverse  change in the  financial  or other  condition of a credit
enhancement  provider  or a change  in the  rating  of that  credit  enhancement
provider's long term debt.

     The amount, type and nature of credit enhancement,  if any, established for
a series of securities  will be determined on the basis of criteria  established
by each  Rating  Agency  rating  classes  of that  series.  These  criteria  are
sometimes based upon an actuarial  analysis of the behavior of mortgage loans in
a larger  group.  This analysis is often the basis upon which each Rating Agency
determines the amount of credit  enhancement  required for each class. There can
be no assurance that the historical data supporting any actuarial  analysis will
accurately  reflect  future  experience  nor any assurance that the data derived
from a  large  pool of  mortgage  loans  accurately  predicts  the  delinquency,
foreclosure or loss experience of any particular pool of loans. No assurance can
be given that values of any mortgaged properties have remained or will remain at
their levels on the respective dates of origination of the related loans. If the
residential real estate markets should experience an overall decline in property
values  resulting  in the  outstanding  principal  balances  of the  loans  in a
particular  trust fund and any  secondary  financing  on the  related  mortgaged
properties  becoming  equal  to or  greater  than  the  value  of the  mortgaged
properties, the rates of delinquencies,  foreclosures and losses could be higher
than those now  generally  experienced  in the  mortgage  lending  industry.  In
addition, adverse economic conditions (which may or may not affect real property
values) may affect the timely  payment by  mortgagors  of scheduled  payments of
principal   and   interest  on  the  loans  and,   accordingly,   the  rates  of
delinquencies,  foreclosures  and losses of any trust  fund.  To the extent that
these losses are not covered by credit enhancement, the losses will be borne, at
least in part,  by the holders of one or more classes of the  securities  of the
related series.

                              AVAILABLE INFORMATION

     Copies of the registration  statement of which this prospectus forms a part
and the exhibits to the registration statement are on file at the offices of the
SEC  in  Washington,   D.C.  The  depositor  is  subject  to  the  informational
requirements  of the  Securities  Exchange  Act of 1934,  as amended,  and files
reports and other information with the SEC. Reports and information on file with
the SEC, including the registration  statement and filings made by the depositor
can be inspected without charge at the public reference facilities maintained by
the SEC or may be copied at rates  prescribed  by the SEC. The public  reference
facilities are at:

          o    450 Fifth Street, N.W., Washington, D.C. 20549;

          o    Midwest  Regional  Office,  Citicorp  Center,  500  West  Madison
               Street, Suite 1400, Chicago, Illinois 60661; and

          o    Northeast Regional Office, 233 Broadway, New York, NY 10279.

     You may obtain  information  on the  operation of the  above-listed  public
reference facilities by calling the SEC at 1-800-SEC-0330.  In addition, the SEC
maintains  a web  site  at  http://www.sec.gov  containing  reports,  proxy  and
information  statements and other information regarding  registrants,  including
the depositor, that file electronically with the SEC.

                                       99


                 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 SEC pursuant to Section
13(a),  13(c),  14 or 15(d) of the Securities  Exchange Act of 1934, as amended,
after the date of this  prospectus and prior to the  termination of any offering
of the securities issued by the 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  these  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 that statement.  Any statement so
modified or superseded shall not be deemed, except as so modified or superseded,
to constitute a part of this prospectus.  Neither the depositor nor the servicer
for any series  intends to file with the SEC  periodic  reports  for the related
trust fund following  completion of the reporting  period required by Rule 15d-1
or Regulation 15D under the Securities and Exchange Act of 1934, as amended.

     The  trustee  or any  other  entity  specified  in the  related  prospectus
supplement  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
that 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  the
exhibits are  specifically  incorporated by reference into the information  that
this prospectus incorporates).  Additionally, the trustee will provide a copy of
the Agreement  (without  exhibits)  relating to any series  without  charge upon
written  request  of a holder of  record of a  security  of that  series.  These
requests  should be directed to the corporate trust office of the trustee or the
address of the other entity specified in the accompanying prospectus supplement.
Included  in  the  accompanying  prospectus  supplement  is the  name,  address,
telephone number,  and, if available,  facsimile number of the office or contact
person at the corporate trust office of the trustee or that other entity.


                                      100


                             INDEX OF DEFINED TERMS





                                                                             
Accrual Securities.....................27       Loan Indices...........................35
Agreement..............................13       Mark-to-Market Regulations.............79
AIV....................................19       Master Servicing Agreement.............13
Amortizable Bond Premium Regulations...73       Mixed Use Properties...................15
APR....................................16       Moody's................................41
Available Funds........................27       Mortgage...............................47
Bankruptcy Code........................40       NCUA...................................97
Beneficial Owners......................35       OID....................................70
BIF....................................48       OID Regulations........................70
CERCLA.................................61       Parties in Interest....................94
Claimable Amount.......................68       Pass-Through Certificates..............82
Clearstream, Luxembourg................35       Pass-Through Rate......................27
Code...................................26       Pay-Through Security...................70
Collateral Value.......................17       Percentage Interests...................55
Combined Loan-to-Value Ratio...........16       Permitted Investments..................41
Cut-off Date Principal Balance.........25       Plans..................................93
DCR....................................96       PNA....................................18
Debt Securities........................70       Policy Statement.......................98
Debt-to-Income Ratio...................19       Pool Insurer...........................43
Disqualified Organization..............78       Pooling and Servicing Agreement........13
DOL....................................93       Popular................................18
DTC....................................35       Pre-Funded Amount......................50
EPA....................................61       Prepayment Assumption..................71
Equity One.............................14       Prime Rate.............................35
Equity One Standards...................18       Principal Prepayments..................28
ERISA..................................26       Property Improvement Loans.............65
Euroclear..............................35       PTE 83-1...............................94
Euroclear Operator.....................37       Purchase Agreement.....................13
Excess Servicing.......................83       Purchase Price.........................24
Fannie Mae.............................55       Rating Agency..........................99
FASIT..................................26       Ratio Strip Securities.................83
Federal Reserve........................18       RCRA...................................62
FHA....................................14       Record Date............................26
FHLMC..................................54       Refinance Loan.........................17
Financial Intermediary.................36       Regular Interest Securities............69
Fitch..................................96       Relief Act.............................64
FNMA...................................55       REMIC..................................26
Foreign Person.........................86       Residual Interest Security.............77
Freddie Mac............................54       Restricted Group.......................97
Full Doc...............................19       Retained Interest......................25
Funding Period.........................50       Rules..................................36
Garn-St Germain Act....................63       S&P....................................96
HUD....................................65       SAIF...................................48
Indenture..............................24       SEC....................................14
Insurance Proceeds.....................49       Secured Creditor Exclusion.............61
Insured Expenses.......................49       Securities Index.......................35
Interest Weighted Securities...........72       Security Account.......................48
IRS....................................71       Senior Securities......................39
L/C Bank...............................40       Servicing Fee..........................82
L/C Percentage.........................40       Short-Term Note........................87
Liquidation Expenses...................49       SI ....................................19
Liquidation Proceeds...................49       Single Family Properties...............15
Lite Doc...............................19       Single Family Securities...............94



                                      101





                                                                             
SMMEA..................................97       Title I Program........................65
Stripped Securities....................82       Title V................................64
Subordinated Securities................39       Treasury Index.........................34
Subsequent Loans.......................50       Trust Agreement........................13
Terms and Conditions...................37       Trust Fund Assets......................13
Thrift Institutions....................78       Underwriter Exemptions.................95
Tiered REMICs..........................75       United States Person...................86
TIN....................................85       VA ....................................14
Title I Loans..........................65       Variable Rate Debt Securities..........72







                  Equity One Mortgage Pass-Through Trust 2002-2

         $287,552,000 Mortgage Pass-Through Certificates, Series 2002-2

                              Equity One ABS, Inc.
                                  as Depositor

                                Equity One, Inc.
                                   as Servicer




                               [EQUITY ONE LOGO]



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

                              PROSPECTUS SUPPLEMENT

                              Dated April 25, 2002

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



                               Wachovia Securities