Pursuant to Rule 424B5
                                                      Registration No. 333-45458


Prospectus Supplement dated July 10, 2003 (to Prospectus dated July 10, 2003)

$295,013,000 (APPROXIMATE)


ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2003-TC1
ASSET BACKED PASS-THROUGH CERTIFICATES


ACE SECURITIES CORP.
Depositor

OCWEN FEDERAL BANK FSB
Servicer

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION
Master Servicer


- --------------------------------------------------------------------------------
YOU SHOULD  CONSIDER  CAREFULLY  THE RISK FACTORS  BEGINNING ON PAGE S-8 IN THIS
PROSPECTUS SUPPLEMENT.

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

OFFERED CERTIFICATES        The   trust   created   for  the   Series   2003-TC1
                            certificates  will  hold a pool  of  fixed-rate  and
                            adjustable-rate,  one- to  four-family,  residential
                            first lien mortgage loans.  The trust will issue six
                            classes of Offered Certificates. You can find a list
                            of  these  classes,   together  with  their  initial
                            certificate   principal  balances  and  pass-through
                            rates,  in the table below.  Credit  enhancement for
                            all of the Offered  Certificates will be provided in
                            the form of subordination, overcollateralization and
                            a  primary  mortgage   insurance  policy  issued  by
                            Mortgage   Guaranty   Insurance   Corporation.    In
                            addition,  the Class A-1  Certificates and Class A-2
                            Certificates  may benefit  from a series of interest
                            rate  cap  payments  pursuant  to two  separate  cap
                            agreements which are intended  partially to mitigate
                            interest rate risk.



                             INITIAL CERTIFICATE
           CLASS             PRINCIPAL BALANCE(1)         PASSTHROUGH RATE
- ----------------------------    -------------      -----------------------------
A-1.........................    $ 209,312,000      One-Month LIBOR + 0.31%(2)(3)
A-2.........................    $ 59,017,000       One-Month LIBOR + 0.39%(2)(3)
M-1.........................    $ 11,860,000       One-Month LIBOR + 0.75%(2)(3)
M-2.........................    $ 9,636,000        One-Month LIBOR + 1.95%(2)(3)
M-3.........................    $ 2,965,000        One-Month LIBOR + 2.60%(2)(3)
M-4.........................    $ 2,223,000        One-Month LIBOR + 3.75%(2)(3)

- ----------

(1)   Approximate.

(2)   The  pass-through  rate for each  class of  Offered  Certificates  will be
      subject to the applicable Net WAC  Pass-Through  Rate as described in this
      prospectus supplement under "Description of the  Certificates-Pass-Through
      Rates."

(3)   After the optional  termination date, the margins  applicable to the Class
      A-1 Certificates and Class A-2 Certificates  will increase by 100% and the
      margins  applicable to the Class M-1,  Class M-2,  Class M-3 and Class M-4
      Certificates will increase by 50%.

The  certificates  offered by this  prospectus  supplement  will be purchased by
Deutsche  Bank  Securities  Inc.  from the  Depositor,  and are being offered by
Deutsche  Bank  Securities  Inc.  from  time to time for sale to the  public  in
negotiated  transactions  or otherwise at varying prices to be determined at the
time  of  sale.  Proceeds  to  the  Depositor  from  the  sale  of  the  Offered
Certificates will be approximately 100% of their initial  Certificate  Principal
Balance before deducting expenses.

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE OFFERED CERTIFICATES OR DETERMINED
THAT THIS PROSPECTUS  SUPPLEMENT OR THE PROSPECTUS IS TRUTHFUL OR COMPLETE.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.



                            DEUTSCHE BANK SECURITIES

                                       1



IMPORTANT  NOTICE  ABOUT  INFORMATION  IN  THIS  PROSPECTUS  SUPPLEMENT  AND THE
ACCOMPANYING PROSPECTUS

YOU SHOULD RELY ONLY ON THE INFORMATION  CONTAINED IN THIS DOCUMENT. WE HAVE NOT
AUTHORIZED ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION.

We provide  information  to you about the Offered  Certificates  in two separate
documents that progressively provide more detail:

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

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

Ace Securities  Corp.'s  principal  offices are located at 6525 Morrison  Blvd.,
Suite  318,  Charlotte,  North  Carolina  28211,  and its  telephone  number  is
704-365-0569.


                                Table of Contents

                              Prospectus Supplement

SUMMARY OF PROSPECTUS SUPPLEMENT.............................................S-1
RISK FACTORS.................................................................S-8
USE OF PROCEEDS.............................................................S-15
THE MORTGAGE POOL...........................................................S-15
YIELD ON THE CERTIFICATES...................................................S-46
DESCRIPTION OF THE CERTIFICATES.............................................S-60
THE ORIGINATORS.............................................................S-84
THE SERVICER................................................................S-85
THE MASTER SERVICER.........................................................S-88
THE TRUSTEE.................................................................S-89
THE SECURITIES ADMINISTRATOR................................................S-89
THE CUSTODIAN...............................................................S-90
THE CREDIT RISK MANAGER.....................................................S-90
POOLING AND SERVICING AGREEMENT.............................................S-90
CAP AGREEMENTS AND THE CAP PROVIDER.........................................S-94
FEDERAL INCOME TAX CONSEQUENCES.............................................S-98
METHOD OF DISTRIBUTION.....................................................S-100
SECONDARY MARKET...........................................................S-101
LEGAL OPINIONS.............................................................S-101
RATINGS....................................................................S-101
LEGAL INVESTMENT...........................................................S-102
CONSIDERATIONS FOR BENEFIT PLAN INVESTORS..................................S-102
ANNEX I......................................................................I-1

                                        2




                      (This Page Intentionally Left Blank)





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

                        SUMMARY OF PROSPECTUS SUPPLEMENT

      The following summary is a very broad overview of the certificates offered
by this  prospectus  supplement  and the  accompanying  prospectus  and does not
contain  all  of the  information  that  you  should  consider  in  making  your
investment  decision.  To  understand  the  terms of the  Offered  Certificates,
carefully read this entire  prospectus  supplement  and the entire  accompanying
prospectus.

Title of Series............ ACE Securities Corp. Home Equity Loan Trust,  Series
                            2003-TC1, Asset Backed Pass-Through Certificates.

Cut-off Date............... July 1, 2003.

Closing Date............... On or about July 15, 2003.

Depositor.................. Ace Securities  Corp., a Delaware  corporation.  SEE
                            "THE DEPOSITOR" IN THE PROSPECTUS.

Originators................ Town  &  Country  Credit  Corporation,   a  Delaware
                            corporation  and  Ameriquest   Mortgage  Company,  a
                            Delaware corporation.  SEE "THE ORIGINATORS" IN THIS
                            PROSPECTUS SUPPLEMENT.

Master Servicer............ Wells Fargo Bank Minnesota, National Association.

Servicer................... Ocwen  Federal Bank FSB. SEE "THE  SERVICER" IN THIS
                            PROSPECTUS SUPPLEMENT.

Trustee.................... Bank One National  Association,  a national  banking
                            association,  will be the trustee of the trust.  SEE
                            "THE TRUSTEE" IN THIS PROSPECTUS SUPPLEMENT.

Securities Administrator... Wells Fargo Bank Minnesota,  National Association, a
                            national banking association, will be the securities
                            administrator. SEE "THE SECURITIES ADMINISTRATOR" IN
                            THIS PROSPECTUS SUPPLEMENT.

Custodian.................. Wells Fargo Bank Minnesota,  National Association, a
                            national banking association. SEE "THE CUSTODIAN" IN
                            THIS PROSPECTUS SUPPLEMENT.

Distribution Dates......... Distributions  on the Offered  Certificates  will be
                            made on the 25th day of each month,  or, if that day
                            is  not a  business  day,  on  the  next  succeeding
                            business day, beginning in August 2003.

Primary Mortgage Insurer... Mortgage Guaranty Insurance Corporation, a Wisconsin
                            stock insurance corporation ("MGIC"). Certain of the
                            mortgage  loans  are  covered  by  primary  mortgage
                            insurance   provided  by  MGIC,  which  may  provide
                            limited  protection  to the trust in the event  such
                            mortgage   loans   default.    SEE   "THE   MORTGAGE
                            POOL--MORTGAGE  GUARANTY  INSURANCE  CORPORATION" IN
                            THIS PROSPECTUS SUPPLEMENT.

Credit Risk Manager........ The Murrayhill Company, a Colorado corporation.  SEE
                            "THE  CREDIT  RISK   MANAGER"  IN  THIS   PROSPECTUS
                            SUPPLEMENT.

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

                                       S-1



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

Offered Certificates....... Only the  certificates  listed  on the cover of this
                            prospectus  supplement  are  being  offered  by this
                            prospectus   supplement.   Each   class  of  Offered
                            Certificates  will  have  the  initial   certificate
                            principal balance and pass through rate set forth or
                            described  in the  table  appearing  on the cover of
                            this prospectus supplement.


THE TRUST

The Depositor will establish a trust with respect to the certificates  under the
pooling  and  servicing  agreement  dated  as of  the  Cut-off  Date  among  the
Depositor,  the Servicer, the Master Servicer, the Securities  Administrator and
the Trustee. There are nine classes of certificates  representing the trust. SEE
"DESCRIPTION OF THE CERTIFICATES" IN THIS PROSPECTUS SUPPLEMENT.

The  certificates  represent in the  aggregate the entire  beneficial  ownership
interest in the trust. In general,  distributions of interest and principal,  if
applicable, on the Offered Certificates will be made only from payments received
in connection with the mortgage loans.

THE MORTGAGE LOANS

References  to  percentages  of  the  mortgage  loans  under  this  section  are
calculated based on the aggregate  principal balance of the mortgage loans as of
the Cut-off Date.

The trust will contain  approximately 1,764  conventional,  one- to four-family,
adjustable-rate  and  fixed-rate  mortgage  loans  secured  by  first  liens  on
residential real properties (the "Mortgage Loans").

For purposes of  calculating  interest and  principal  distributions  on (i) the
Class A-1 Certificates and (ii) the Class A-2  Certificates  (collectively,  the
"Class A  Certificates"),  the  Mortgage  Loans have been  divided into two loan
groups,  designated  as the "Group I Mortgage  Loans" and the "Group II Mortgage
Loans." The Group I Mortgage  Loans  consist of fixed-rate  and  adjustable-rate
mortgage  loans with principal  balances at  origination  that conform to agency
loan  limits.   The  Group  II  Mortgage   Loans  consist  of   fixed-rate   and
adjustable-rate  mortgage loans with principal  balances at origination that may
or may not conform to agency loan limits.

The Class A-1  Certificates  represent  interests in the Group I Mortgage Loans.
The Class A-2 Certificates  represent  interests in the Group II Mortgage Loans.
The Class M-1,  Class M-2, Class M-3 and Class M-4  Certificates  (collectively,
the "Mezzanine Certificates") represent interests in all of the Mortgage Loans.

The Group I Mortgage Loans consist of 1,489 mortgage loans and have an aggregate
principal  balance of  approximately  $231,283,449  as of the Cut- off Date. The
Group I Mortgage  Loans have  original  terms to maturity  of not  greater  than
approximately 30 years and have the following  characteristics as of the Cut-off
Date:

Range of mortgage rates:                                      5.500% to 13.500%.

Weighted average mortgage rate:                                          8.013%.

Range of gross margins:                                        3.950% to 6.750%.

Weighted average gross margin:                                           6.005%.

Range of minimum mortgage rates:                              5.799% to 13.500%.

Weighted average minimum mortgage rate:                                  8.180%.

Range of maximum mortgage rates:                             11.799% to 19.500%.

Weighted average maximum mortgage rate:                                 14.180%.

Weighted average remaining term
to stated maturity:                                                  348 months.

Range of principal balances:                                $39,494 to $379,371.

Average principal balance:                                             $155,328.

Range of original loan-to-value ratios:                        21.06% to 95.00%.

Weighted average original loan-to value ratio:                           80.14%.

Weighted average next adjustment date:                           March 22, 2005.

The Group II Mortgage  Loans consist of 275 mortgage loans and have an aggregate
principal balance of approximately $65,211,794 as of the Cut-off Date. The Group
II  Mortgage  Loans  have  original  terms  to  maturity  of  not  greater  than
approximately 30 years and have the following  characteristics as of the Cut-off
Date:

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

                                      S-2



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

Range of mortgage rates:                                      5.500% to 11.500%.

Weighted average mortgage rate:                                          7.374%.

Range of gross margins:                                        4.750% to 6.750%.

Weighted average gross margin:                                           5.918%.

Range of minimum mortgage rates:                              5.990% to 11.000%.

Weighted average minimum mortgage rate:                                  7.571%.

Range of maximum mortgage rates:                             11.990% to 17.000%.

Weighted average maximum mortgage rate:                                  13.571%

Weighted average remaining term
to stated maturity:                                                  347 months.

Range of principal balances:                                $39,295 to $725,965.

Average principal balance:                                             $237,134.

Range of original loan-to-value ratios:                        38.46% to 95.00%.

Weighted average original loan-to value ratio:                           83.49%.

Weighted average next adjustment date:                            March 9, 2005.

The Mortgage  Loans in the aggregate have a principal  balance of  approximately
$296,495,244 as of the Cut-off Date and have the following characteristics as of
the Cut-off Date:

Range of mortgage rates:                                      5.500% to 13.500%.

Weighted average mortgage rate:                                          7.872%.

Range of gross margins:                                        3.950% to 6.750%.

Weighted average gross margin:                                           5.995%.

Range of minimum mortgage rates:                              5.799% to 13.500%.

Weighted average minimum mortgage rate:                                  8.107%.

Range of maximum mortgage rates:                             11.799% to 19.500%.

Weighted average maximum mortgage rate:                                 14.107%.

Weighted average remaining term
to stated maturity:                                                  348 months.

Range of principal balances:                                $39,295 to $725,965.

Average principal balance:                                             $168,081.

Range of original loan-to-value ratios:                        21.06% to 95.00%.

Weighted average original loan-to value ratio:                           80.88%.

Weighted average next adjustment date:                           March 20, 2005.

The  mortgage  rate on each  adjustable-rate  Mortgage  Loan will  adjust on its
semi-annual  adjustment date to equal the sum of (A) Six-Month LIBOR (as defined
herein) and (B) the related  gross  margin,  subject to  periodic  and  lifetime
limitations,   as  described  under  "The  Mortgage  Pool"  in  this  prospectus
supplement.   SEE  ALSO  "THE  MORTGAGE   POOL-THE  INDEX"  IN  THIS  PROSPECTUS
SUPPLEMENT.

The first adjustment date on the adjustable-rate  Mortgage Loans will occur only
after an initial period of approximately two years from the date of origination,
as more fully described under "The Mortgage Pool" in this prospectus supplement.

FOR ADDITIONAL INFORMATION REGARDING THE MORTGAGE LOANS, SEE "THE MORTGAGE POOL"
IN THIS PROSPECTUS SUPPLEMENT.

THE CERTIFICATES

OFFERED  CERTIFICATES.  The Class A Certificates and the Mezzanine  Certificates
are the only classes of certificates offered by this prospectus supplement.  The
Offered  Certificates  will have the  characteristics  shown in the table on the
cover  of  this  prospectus  supplement  and as  described  in  this  prospectus
supplement.

The pass-through rate on each class of Offered Certificates is variable and will
be  calculated  for  each   Distribution  Date  as  described  below  and  under
"Description  of  the  Certificates-  Pass-Through  Rates"  in  this  prospectus
supplement.  The  pass-through  rate on each class of Offered  Certificates is a
rate per annum based on one-month LIBOR plus an applicable spread,  subject to a
rate cap calculated  based on the weighted average mortgage rate of the mortgage
loans, less the fee rates payable to the Servicer,  the Credit Risk Manager, the
Master  Servicer and the rate at which the premium payable to MGIC is calculated
(collectively, the "Administrative Costs") and adjusted for the actual number of
days in the interest  accrual  period.  The initial spread relating to the Class
A-1  Certificates  is 0.31% per annum.  The initial spread relating to the Class
A-2  Certificates  is 0.39% per annum.  The initial spread relating to the Class
M-1  Certificates  is 0.75% per annum.  The initial spread relating to the Class
M-2  Certificates  is 1.95% per annum.  The initial spread relating to the Class
M-3  Certificates

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

                                      S-3



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

is 2.60% per annum. The initial spread relating to the Class M-4 Certificates is
3.75% per annum.  Each  spread is subject to  increase  as more fully  described
under  "Description of the  Certificates-Pass-Through  Rates" in this prospectus
supplement.

The  Offered  Certificates  will be  sold  by the  Depositor  to  Deutsche  Bank
Securities Inc. (the "Underwriter") on the Closing Date.

The Offered  Certificates  will be  represented  initially by one or more global
certificates registered in the name of a nominee of the Depository Trust Company
in the United  States,  or of  Clearstream  and the Euroclear  System (each,  as
defined  herein),  in Europe in minimum  denominations  of $25,000 and  integral
multiples of $1.00 in excess of the minimum  denominations.  SEE "DESCRIPTION OF
THE CERTIFICATES-BOOK-ENTRY CERTIFICATES" IN THIS PROSPECTUS SUPPLEMENT.

CLASS  CE  CERTIFICATES.  The  Class CE  Certificates  are not  offered  by this
prospectus   supplement.   The  Class  CE  Certificates  will  have  an  initial
certificate principal balance of approximately $1,482,144, which is equal to the
initial  overcollateralization  required by the pooling and servicing agreement.
The Class CE Certificates  initially evidence an interest of approximately 0.50%
in the trust.

CLASS  P  CERTIFICATES.  The  Class  P  Certificates  are  not  offered  by this
prospectus supplement. The Class P Certificates will have an initial certificate
principal  balance of $100 and will not be entitled to  distributions in respect
of interest. The Class P Certificates will be entitled to all prepayment charges
received in respect of the Mortgage Loans.

CLASS R CERTIFICATES.  The Class R Certificates or Residual Certificates,  which
are not offered by this prospectus supplement,  represent the residual interests
in the trust.

CREDIT ENHANCEMENT

The credit  enhancement  provided  for the benefit of the holders of the Offered
Certificates  consists  of  subordination  and  overcollateralization,  each  as
described  in this  section and under  "Description  of the  Certificates-Credit
Enhancement"   and   "-Overcollateralization   Provisions"  in  this  prospectus
supplement   and  the  MGIC  PMI  Policy  as  described   under  "The   Mortgage
Pool--Mortgage Guaranty Insurance Corporation" in this prospectus supplement. In
addition,  the Class A-1 Certificates and the Class A- 2 Certificates  will each
have the benefit of a cap  agreement  provided by The Royal Bank of Scotland plc
("Cap Provider") as described under "The Cap Agreements and the Cap Provider" in
this prospectus supplement.

EXCESS  INTEREST.  The Mortgage Loans bear interest each month in an amount that
in the aggregate is expected to exceed the amount  needed to distribute  monthly
interest on the Offered Certificates and to pay certain fees and expenses of the
trust.  Any excess interest from the Mortgage Loans each month will be available
to absorb  realized  losses on the  Mortgage  Loans and to  maintain  or restore
overcollateralization at required levels.

SUBORDINATION. The rights of the holders of the Mezzanine Certificates and Class
CE Certificates to receive  distributions  will be  subordinated,  to the extent
described  in this  prospectus  supplement,  to the rights of the holders of the
Class A Certificates.

In   addition,   to   the   extent   described   under   "Description   of   the
Certificates--Allocation   of   Losses;   Subordination"   in  this   prospectus
supplement,

     o    the rights of the holders of the Class M-2,  Class M-3,  Class M-4 and
          Class  CE  Certificates  will be  subordinated  to the  rights  of the
          holders of the Class M-1 Certificates;

     o    the rights of the  holders  of the Class  M-3,  Class M-4 and Class CE
          Certificates  will be subordinated to the rights of the holders of the
          Class M-2 Certificates;

     o    the rights of the holders of the Class M-4  Certificates  and Class CE
          Certificates  will be subordinated to the rights of the holders of the
          Class M-3 Certificates; and

     o    the  rights  of the  holders  of the  Class  CE  Certificates  will be
          subordinated   to  the  rights  of  the   holders  of  the  Class  M-4
          Certificates.

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


                                      S-4



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

Subordination is intended to enhance the likelihood of regular  distributions on
the more senior  certificates in respect of interest and principal and to afford
the more senior certificates  protection against realized losses on the Mortgage
Loans,  as  described  under  "Description  of the  Certificates--Allocation  of
Losses; Subordination" in this prospectus supplement.

OVERCOLLATERALIZATION.  The aggregate principal balance of the Mortgage Loans as
of the Cut-off Date will exceed the aggregate  certificate  principal balance of
the  Class  A  Certificates,   the  Mezzanine   Certificates  and  the  Class  P
Certificates on the Closing Date by approximately $1,482,144,  which is equal to
the initial  Certificate  Principal  Balance of the Class CE Certificates.  This
amount represents  approximately 0.50% of the aggregate principal balance of the
Mortgage   Loans  as  of  the  Cut-off  Date,  and  is  the  initial  amount  of
overcollateralization  required to be provided  by the  mortgage  pool under the
pooling    and    servicing     agreement.     SEE     "DESCRIPTION    OF    THE
CERTIFICATES-OVERCOLLATERALIZATION PROVISIONS" IN THIS PROSPECTUS SUPPLEMENT.

CAP  AGREEMENTS.   For  each   Distribution  Date  occurring  on  or  after  the
Distribution  Date in February 2004 up to and including the Distribution Date in
January  2008,  the  Class  A-1  Certificates  will  have the  benefit  of a cap
agreement  which is intended  partially to mitigate  interest rate risk. The cap
agreement  relating to the Class A-1  Certificates  requires the Cap Provider to
make a cap payment in an amount equal to the product of:

     (1)  the excess,  if any, of one-month  LIBOR over a specified  strike rate
for the related  Distribution Date (provided,  however,  that if one-month LIBOR
exceeds  11.00% the payment due will be  calculated  as if one- month LIBOR were
11.00%);

     (2)  the related scheduled notional amount,  which is based on the expected
amortization of the Group I Mortgage Loans; and

     (3)  a  fraction,  the  numerator  of which is the  actual  number  of days
elapsed  from  the  previous  Distribution  Date to but  excluding  the  current
Distribution  Date (or, for the first  Distribution  Date,  the actual number of
days  elapsed  from the Closing  Date to but  excluding  the first  Distribution
Date), and the denominator of which is 360.

For each  Distribution  Date occurring on or prior to the  Distribution  Date in
January  2006,  the  Class  A-2  Certificates  will  have the  benefit  of a cap
agreement  which is intended  partially to mitigate  interest rate risk. The cap
agreement  relating to the Class A-2  Certificates  requires the Cap Provider to
make a cap payment in an amount equal to the product of:

     (1)  the excess,  if any, of one-month  LIBOR over a specified  strike rate
for the related  Distribution Date (provided,  however,  that if one-month LIBOR
exceeds  11.00% the payment due will be  calculated  as if one- month LIBOR were
11.00%);

     (2)  the related scheduled notional amount,  which is based on the expected
amortization of the Group II Mortgage Loans; and

     (3)  a  fraction,  the  numerator  of which is the  actual  number  of days
elapsed  from  the  previous  Distribution  Date to but  excluding  the  current
Distribution  Date (or, for the first  Distribution  Date,  the actual number of
days  elapsed  from the Closing  Date to but  excluding  the first  Distribution
Date), and the denominator of which is 360.

Cap payments,  if any, made by the Cap Provider will be deposited into a reserve
fund and will be available for  distribution on the Class A-1  Certificates  and
the Class A-2 Certificates,  as applicable, in respect of any interest shortfall
amounts  resulting  from the  application  of the  applicable  rate cap,  to the
limited extent described herein.  SEE "DESCRIPTION OF THE CERTIFICATES" AND "THE
CAP AGREEMENTS AND THE CAP PROVIDER" IN THIS PROSPECTUS SUPPLEMENT.

THE MGIC PMI POLICY.  Approximately 76.92% of the mortgage loans will be insured
by an insurance policy issued by MGIC. This policy will be referred to herein as
the MGIC PMI Policy.  The MGIC PMI Policy will provide  only limited  protection
against losses on defaulted  mortgage loans, and will provide limited protection
only with  respect to those  mortgage  loans  which are  covered by the MGIC PMI
policy. SEE "DESCRIPTION OF THE CERTIFICATES--MORTGAGE" GUARANTY

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

                                      S-5



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

INSURANCE CORPORATION" IN THIS PROSPECTUS SUPPLEMENT.

ALLOCATION OF LOSSES.  If, on any  Distribution  Date,  there is not  sufficient
excess   interest  or   overcollateralization   (represented  by  the  Class  CE
Certificates) to absorb realized losses on the Mortgage Loans as described under
"Description  of the  Certificates--Overcollateralization  Provisions"  in  this
prospectus  supplement,  then  realized  losses on the  Mortgage  Loans  will be
allocated to the Class M-4, Class M-3, Class M-2 and Class M-1 Certificates,  in
that order.  The pooling and servicing  agreement does not permit the allocation
of realized losses on the Mortgage Loans to the Class A  Certificates;  however,
investors in the Class A  Certificates  should  realize that under  certain loss
scenarios, there will not be enough principal and interest on the Mortgage Loans
to pay the Class A  Certificates  all  interest and  principal  amounts to which
these  certificates  are then entitled.  SEE  "DESCRIPTION  OF THE  CERTIFICATES
- --ALLOCATION OF LOSSES; SUBORDINATION" IN THIS PROSPECTUS SUPPLEMENT.

Once  realized  losses  are  allocated  to  the  Mezzanine  Certificates,  their
certificate  principal  balances  will be  permanently  reduced by the amount so
allocated and no amounts will be distributable with respect to such written down
amounts on that Distribution Date or on any future Distribution Date.

P&I ADVANCES

The  Servicer is  required  to advance  delinquent  payments  of  principal  and
interest on the  Mortgage  Loans,  subject to the  limitations  described  under
"Description of the Certificates--P&I  Advances" in this prospectus  supplement.
The successor servicer (which may be the Trustee or the Master Servicer) will be
obligated to make any required  delinquency advance if the Servicer fails in its
obligation  to do so,  to the  extent  provided  in the  pooling  and  servicing
agreement.  The  Servicer  or the  successor  servicer,  as the case may be,  is
entitled to be reimbursed for these  advances,  and therefore these advances are
not a form of credit  enhancement.  SEE  "DESCRIPTION  OF THE  CERTIFICATES--P&I
ADVANCES"   IN   THIS   PROSPECTUS    SUPPLEMENT   AND   "DESCRIPTION   OF   THE
SECURITIES--ADVANCES IN RESPECT OF DELINQUENCIES" IN THE PROSPECTUS.

OPTIONAL TERMINATION

At its option and subject to certain conditions,  the Class CE Certificateholder
(provided it is not an  affiliate of the mortgage  loan seller) may purchase all
of the Mortgage  Loans in the mortgage  pool,  together  with any  properties in
respect of the  Mortgage  Loans  acquired  on behalf of the trust,  and  thereby
effect termination and early retirement of the certificates, after the aggregate
principal  balance of the Mortgage Loans (and properties  acquired in respect of
the Mortgage Loans), remaining in the trust has been reduced to less than 10% of
the aggregate  principal  balance of the Mortgage  Loans as of the Cut-off Date.
SEE "POOLING AND SERVICING AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT
AND "DESCRIPTION OF THE SECURITIES--TERMINATION" IN THE PROSPECTUS.

FEDERAL INCOME TAX CONSEQUENCES

Multiple  elections  will be made to treat  designated  portions of the trust as
real estate mortgage  investment  conduits for federal income tax purposes.  SEE
"MATERIAL   FEDERAL  INCOME  TAX   CONSIDERATIONS--REMICS--CHARACTERIZATION   OF
INVESTMENTS IN REMIC SECURITIES" IN THE PROSPECTUS.

For  further  information  regarding  the  federal  income tax  consequences  of
investing in the Offered Certificates,  SEE "FEDERAL INCOME TAX CONSEQUENCES" IN
THIS PROSPECTUS  SUPPLEMENT AND "MATERIAL FEDERAL INCOME TAX  CONSIDERATIONS" IN
THE PROSPECTUS.

RATINGS

It is a  condition  to  the  issuance  of  the  certificates  that  the  Offered
Certificates receive the following ratings from Standard & Poor's, a division of
The McGraw-Hill  Companies,  Inc.  ("S&P"),  Fitch Ratings ("Fitch") and Moody's
Investors Service, Inc. ("Moody's"):

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

                                      S-6



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

    Offered
 Certificates               S&P                   Fitch                  Moody's
 ------------               ---                   -----                  -------
   Class A-1                AAA                    AAA                     Aaa
   Class A-2                AAA                    AAA                     Aaa
   Class M-1                 AA                    AA                      Aa2
   Class M-2                 A                     A                       A2
   Class M-3                 A-                    A-                      A3
   Class M-4                BBB+                  BBB+                    Baa1

A security  rating does not address the frequency of prepayments on the Mortgage
Loans or the  corresponding  effect  on yield to  investors.  SEE  "YIELD ON THE
CERTIFICATES"   AND  "RATINGS"  IN  THIS   PROSPECTUS   SUPPLEMENT   AND  "YIELD
CONSIDERATIONS" IN THE PROSPECTUS.

LEGAL INVESTMENT

The  Class A  Certificates  and  the  Class  M-1  Certificates  will  constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement Act of 1984 ("SMMEA"),  for so long as they are rated not lower than
the  second  highest  rating  category  by one  or  more  nationally  recognized
statistical  rating  organizations and therefore,  will be legal investments for
those entities to the extent  provided in SMMEA and  applicable  state laws. The
Class M-2, Class M-3 and Class M-4  Certificates  will not constitute  "mortgage
related  securities"  for  purposes  of SMMEA.  SEE "LEGAL  INVESTMENT"  IN THIS
PROSPECTUS SUPPLEMENT AND IN THE PROSPECTUS.

CONSIDERATIONS FOR BENEFIT PLAN INVESTORS

It is expected  that the Offered  Certificates  may be purchased by a pension or
other employee benefit plan subject to the Employee  Retirement  Income Security
Act of 1974 or Section  4975 of the Internal  Revenue  Code of 1986,  as amended
(the "Code") so long as certain  conditions  are met. A fiduciary of an employee
benefit plan must  determine  that the purchase of a  certificate  is consistent
with  its  fiduciary  duties  under  applicable  law and does  not  result  in a
nonexempt  prohibited  transaction under applicable law. SEE "CONSIDERATIONS FOR
BENEFIT PLAN INVESTORS" IN THIS PROSPECTUS SUPPLEMENT AND "ERISA CONSIDERATIONS"
IN THE PROSPECTUS.

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

                                      S-7



                                  RISK FACTORS

     THE FOLLOWING INFORMATION, WHICH YOU SHOULD CONSIDER CAREFULLY,  IDENTIFIES
SIGNIFICANT RISKS ASSOCIATED WITH AN INVESTMENT IN THE CERTIFICATES.

THE MORTGAGE LOANS WERE  UNDERWRITTEN  TO STANDARDS  WHICH DO NOT CONFORM TO THE
STANDARDS OF FANNIE MAE OR FREDDIE MAC.

     The  underwriting  standards of the  originators are intended to assess the
ability and  willingness  of the mortgagor to repay the debt and to evaluate the
adequacy of the property as collateral for the mortgage  loan.  The  originators
consider,  among other things, a mortgagor's  credit history,  repayment ability
and debt  service-to-income  ratio,  as well as the  value,  type and use of the
mortgaged  property.  As further  described in this prospectus  supplement,  the
underwriting  standards  of the  originators  do not  conform  to Fannie Mae and
Freddie Mac guidelines.

     In addition,  mortgage loans  originated by the originators  generally bear
higher rates of interest than  mortgage  loans  originated  in  accordance  with
Fannie Mae and Freddie Mac guidelines and may experience  rates of  delinquency,
foreclosure  and  bankruptcy  that are  higher,  and  that may be  substantially
higher, than those experienced by mortgage loans underwritten in accordance with
Fannie Mae and Freddie Mac guidelines.

     Furthermore,  changes  in the  values of  mortgaged  properties  may have a
greater effect on the delinquency,  foreclosure,  bankruptcy and loss experience
of the Mortgage  Loans than on mortgage  loans  originated  in  accordance  with
Fannie Mae and Freddie Mac guidelines. No assurance can be given that the values
of the related  mortgaged  properties have remained or will remain at the levels
in effect on the dates of origination of the related  Mortgage  Loans.  SEE "THE
MORTGAGE POOL--UNDERWRITING STANDARDS" IN THIS PROSPECTUS SUPPLEMENT.

MORTGAGE LOANS WITH HIGH  LOAN-TO-VALUE  RATIOS LEAVE THE RELATED MORTGAGOR WITH
LITTLE OR NO EQUITY IN THE RELATED MORTGAGED PROPERTY.

     Approximately 56.79% of the Group I Mortgage Loans and approximately 66.36%
of the Group II Mortgage Loans, in each case, by aggregate  principal balance as
of the Cut-off Date, had a loan-to-value  ratio at origination in excess of 80%.
No Mortgage Loan had a loan-to-value ratio exceeding 95.00% at origination.

     An  overall  decline  in the  residential  real  estate  market,  a rise in
interest rates over a period of time and the condition of a mortgaged  property,
as well as other  factors,  may have the  effect  of  reducing  the value of the
mortgaged  property from the  appraised  value at the time the Mortgage Loan was
originated.  If there is a reduction  in value of the  mortgaged  property,  the
loan-to-value  ratio may increase over what it was at the time the Mortgage Loan
was  originated.  Such an increase may reduce the  likelihood of  liquidation or
other proceeds being  sufficient to satisfy the Mortgage Loan, and any losses to
the  extent  not  covered  by the  credit  enhancement  may  affect the yield to
maturity of your  certificates.  There can be no  assurance  that the value of a
mortgaged  property  estimated in any appraisal or review is equal to the actual
value of that  mortgaged  property  at the  time of that  appraisal  or  review.
Investors  should  note  that the  values  of the  mortgaged  properties  may be
insufficient to cover the outstanding  principal  balance of the Mortgage Loans.
There can be no assurance  that the  loan-to-value  ratio of any  Mortgage  Loan
determined  at any  time  after  origination  will be less  than or equal to its
loan-to-value ratio at origination.

THE  MORTGAGE  LOANS  ARE  CONCENTRATED  IN THE STATE OF  CALIFORNIA,  WHICH MAY
PRESENT A GREATER RISK OF LOSS RELATING TO THESE MORTGAGE LOANS.

     Approximately 38.46% of the Group I Mortgage Loans and approximately 57.94%
of the Group II Mortgage Loans, in each case, by aggregate  principal balance as
of the Cut-off Date, are secured by mortgaged properties located in the State of
California. Approximately $1,760,703 of the Mortgage Loans,

                                      S-8



by aggregate  principal  balance as of the Cut-off Date, are located in a single
California zip code,  which is the largest  concentration of Mortgage Loans in a
single  California  zip code. If the California  residential  real estate market
should  experience  an overall  decline in  property  values  after the dates of
origination of the Mortgage  Loans,  the rates of  delinquencies,  foreclosures,
bankruptcies  and losses on the  Mortgage  Loans may  increase  over  historical
levels of comparable type loans,  and may increase  substantially.  In addition,
properties  located in California may be more  susceptible than homes located in
other  parts of the  country  to certain  types of  uninsured  hazards,  such as
earthquakes, as well as floods, mudslides and other natural disasters.

THE  MEZZANINE  CERTIFICATES  WILL BE MORE  SENSITIVE  TO LOSSES ON THE MORTGAGE
LOANS THAN THE CLASS A CERTIFICATES  BECAUSE THEY ARE SUBORDINATE TO THE CLASS A
CERTIFICATES.

     The  weighted  average  lives of, and the yields to maturity  on, the Class
M-1, the Class M-2, Class M-3 and Class M-4  Certificates  will be progressively
more sensitive,  in that order, to the rate and timing of mortgagor defaults and
the  severity of ensuing  losses on the Mortgage  Loans.  If the actual rate and
severity  of losses on the  Mortgage  Loans is higher  than those  assumed by an
investor  in  these  certificates,   the  actual  yield  to  maturity  of  these
certificates may be lower than the yield anticipated by the holder based on such
assumption.  The  timing of losses on the  Mortgage  Loans  will also  affect an
investor's  actual yield to maturity,  even if the rate of defaults and severity
of losses over the life of the mortgage pool are  consistent  with an investor's
expectations.  In general,  the earlier a loss occurs, the greater the effect on
an investor's  yield to maturity.  Realized losses on the Mortgage Loans, to the
extent  they  exceed the  amount of excess  interest  and  overcollateralization
following  distributions  of principal on the related  Distribution  Date,  will
reduce the  certificate  principal  balance of the  Mezzanine  Certificate  then
outstanding  with the lowest payment  priority.  As a result of such reductions,
less  interest  will accrue on such class of Mezzanine  Certificates  than would
otherwise  be the  case.  Once a  realized  loss  is  allocated  to a  Mezzanine
Certificate,  no amounts will be distributable with respect to such written down
amount.

THE MEZZANINE  CERTIFICATES  GENERALLY WILL NOT BE ENTITLED TO RECEIVE PRINCIPAL
PAYMENTS  UNTIL AUGUST 2006 WHICH MAY RESULT IN A GREATER RISK OF LOSS  RELATING
TO THESE CERTIFICATES.

     Unless the certificate  principal  balance of the Class A Certificates  has
been reduced to zero,  the  Mezzanine  Certificates  will not be entitled to any
principal  distributions  until at least August 2006 or a later date as provided
in this prospectus supplement or during any period in which delinquencies on the
Mortgage  Loans  exceed  the  levels  set  forth  under   "Description   of  the
Certificates--Principal  Distributions on the Class A Certificates and Mezzanine
Certificates" in this prospectus  supplement.  As a result, the weighted average
lives of the  Mezzanine  Certificates  will be longer  than would be the case if
distributions  of principal were allocated among all of the  certificates at the
same time.  As a result of the longer  weighted  average  lives of the Mezzanine
certificates, the holders of these certificates have a greater risk of suffering
a loss on their  investments.  Further,  because  such  certificates  might  not
receive any principal if the delinquency  levels set forth under "Description of
the  Certificates--Principal  Distributions  on the  Class  A  Certificates  and
Mezzanine  Certificates"  in this  prospectus  supplement  are  exceeded,  it is
possible  for such  certificates  to receive  no  principal  distributions  on a
particular  Distribution  Date even if no losses have  occurred on the  mortgage
pool.

THE CERTIFICATES WILL BE LIMITED OBLIGATIONS SOLELY OF THE TRUST FUND AND NOT OF
ANY OTHER PARTY.

     The Offered Certificates will not represent an interest in or obligation of
the depositor, the servicer, the master servicer, the securities  administrator,
the originators, the trustee or any of their respective affiliates.  Neither the
certificates nor the underlying  Mortgage Loans will be guaranteed or insured by
any governmental agency or instrumentality,  or by the depositor,  the servicer,
the originators, the trustee or any of their respective affiliates.  Proceeds of
the assets  included  in the trust will be the sole  source of  payments  on the
Offered  Certificates,  and there  will be no  recourse  to the  depositor,  the
servicer, the originator, the master servicer, the securities administrator, the
trustee or any other entity in the event that these proceeds are insufficient or
otherwise  unavailable  to make all  payments  provided  for under  the  Offered
Certificates.

                                      S-9



THE DIFFERENCE  BETWEEN THE  PASS-THROUGH  RATES ON THE CLASS A CERTIFICATES AND
MEZZANINE  CERTIFICATES  AND THE MORTGAGE RATES ON THE MORTGAGE LOANS MAY RESULT
IN INTEREST SHORTFALLS ON SUCH CERTIFICATES.

     The  yield  to  maturity  on the  Class A  Certificates  and the  Mezzanine
Certificates  may be  affected by the  resetting  of the  mortgage  rates on the
adjustable-rate  Mortgage  Loans  included in the mortgage pool on their related
adjustment   dates.   In   addition,   because  the   mortgage   rate  for  each
adjustable-rate  Mortgage  Loan  included  in the  mortgage  pool  is  based  on
Six-Month LIBOR plus a fixed percentage  amount,  such rate could be higher than
prevailing market interest rates, and this may result in an increase in the rate
of  prepayments  on such Mortgage Loans after their  adjustments.  Finally,  the
mortgage  rates on the  adjustable-rate  Mortgage  Loans are based on  Six-Month
LIBOR while the pass-through rates on the Class A Certificates and the Mezzanine
Certificates are based on one-month LIBOR. Consequently, the application to such
certificates  of the rate cap, which is equal to the weighted  average coupon on
the Mortgage Loans, net of certain fees of the trust, could adversely affect the
yield to maturity on such Certificates.  In addition, the rate cap will decrease
if Mortgage  Loans with  relatively  high mortgage rates prepay at a faster rate
than Mortgage Loans with relatively low mortgage rates.

     If the  pass-through  rates on the Class A  Certificates  or the  Mezzanine
Certificates  are limited for any  Distribution  Date,  the  resulting  interest
shortfalls  may be  recovered by the holders of these  certificates  on the same
Distribution Date or on future Distribution Dates on a subordinated basis to the
extent that on such  Distribution  Date or future  Distribution  Dates there are
available  funds  remaining  after  certain other  distributions  on the Offered
Certificates  and the payment of certain  fees and  expenses  of the trust.  SEE
"YIELD ON THE  CERTIFICATES--SPECIAL  YIELD  CONSIDERATIONS"  IN THIS PROSPECTUS
SUPPLEMENT.

THE RATE AND TIMING OF PRINCIPAL  DISTRIBUTIONS  ON THE CLASS A CERTIFICATES AND
THE  MEZZANINE  CERTIFICATES  WILL BE AFFECTED BY  PREPAYMENT  SPEEDS AND BY THE
PRIORITY OF PAYMENT ON SUCH CERTIFICATES.

     The rate and timing of distributions  allocable to principal on the Class A
Certificates and the Mezzanine Certificates will depend, in general, on the rate
and timing of principal  payments  (including  prepayments and collections  upon
defaults, liquidations and repurchases) on the Mortgage Loans and the allocation
thereof to pay principal on such  certificates  as described in  "Description of
the  Certificates--Principal  Distributions  on the Class A Certificates and the
Mezzanine  Certificates"  in this  prospectus  supplement.  As is the case  with
mortgage  pass-through  certificates  generally,  the Offered  Certificates  are
subject to substantial  inherent  cash-flow  uncertainties  because the Mortgage
Loans may be prepaid at any time. However,  with respect to approximately 91.36%
of the Mortgage Loans, by aggregate  principal  balance of the Mortgage Loans as
of the Cut-off  Date,  a  prepayment  may subject  the  related  mortgagor  to a
prepayment  charge.  A  prepayment  charge may or may not act as a deterrent  to
prepayment  of the  related  Mortgage  Loan.  SEE  "THE  MORTGAGE  POOL" IN THIS
PROSPECTUS SUPPLEMENT.

     Generally, when prevailing interest rates are increasing,  prepayment rates
on mortgage loans tend to decrease;  a decrease in the  prepayment  rates on the
Mortgage Loans will result in a reduced rate of return of principal to investors
in the  Class A  Certificates  and the  Mezzanine  Certificates  at a time  when
reinvestment  at such higher  prevailing  rates would be desirable.  Conversely,
when prevailing interest rates are declining, prepayment rates on mortgage loans
tend to increase; an increase in the prepayment rates on the Mortgage Loans will
result in a greater  rate of return of  principal  to  investors  in the Class A
Certificates  and  Mezzanine   Certificates  at  a  time  when  reinvestment  at
comparable yields may not be possible.

     Distributions  of  principal  will be made to the holders of the  Mezzanine
Certificates   according  to  the  priorities   described  in  this   prospectus
supplement.  The  timing of  commencement  of  principal  distributions  and the
weighted average life of each such class of certificates will be affected by the
rates of prepayment on the Mortgage Loans  experienced both before and after the
commencement of principal distributions on such classes. For further information
regarding the effect of principal  prepayments on the weighted  average lives of
the Offered  Certificates,  SEE "YIELD ON THE  CERTIFICATES"  IN THIS PROSPECTUS

                                      S-10



SUPPLEMENT,  INCLUDING  THE  TABLE  ENTITLED  "PERCENT  OF  INITIAL  CERTIFICATE
PRINCIPAL  BALANCE  OUTSTANDING  AT THE SPECIFIED  PERCENTAGES OF THE PREPAYMENT
ASSUMPTION."

THE YIELD TO MATURITY ON THE  OFFERED  CERTIFICATES  WILL DEPEND ON A VARIETY OF
FACTORS.

     The yield to maturity on the Offered Certificates will depend on:

     o    the applicable pass-through rate thereon;

     o    the applicable purchase price;

     o    the rate and timing of principal payments  (including  prepayments and
          collections  upon  defaults,  liquidations  and  repurchases)  and the
          allocation thereof to reduce the certificate  principal balance of the
          Mezzanine Certificates; and

     o    the rate,  timing and  severity  of  realized  losses on the  Mortgage
          Loans;  adjustments  to the  mortgage  rates  on  the  adjustable-rate
          Mortgage  Loans  included in the mortgage  pool,  the amount of excess
          interest  generated by the Mortgage  Loans and the  allocation  to the
          Offered Certificates of certain interest shortfalls.

     In general, if the Class A Certificates and the Mezzanine  Certificates are
purchased  at a premium  and  principal  distributions  thereon  occur at a rate
faster than anticipated at the time of purchase,  the investor's actual yield to
maturity will be lower than that assumed at the time of purchase. Conversely, if
the Class A  Certificates  and the  Mezzanine  Certificates  are  purchased at a
discount and  principal  distributions  thereon occur at a rate slower than that
anticipated  at the time of purchase,  the  investor's  actual yield to maturity
will be lower than that originally assumed.

     The  proceeds to the  Depositor  from the sale of the Offered  Certificates
were  determined  based on a  number  of  assumptions,  including  a  prepayment
assumption of 28% CPR with respect to the  adjustable  rate  Mortgage  Loans and
100% PPC with  respect to the fixed rate  Mortgage  Loans as  described  in this
prospectus  supplement  under "Yield on the  Certificates"  and weighted average
lives  corresponding  thereto. No representation is made that the Mortgage Loans
will prepay at such rate or at any other  rate.  The yield  assumptions  for the
Offered Certificates will vary as determined at the time of sale.

THE  YIELD  TO  MATURITY  ON THE  MEZZANINE  CERTIFICATES  WILL BE  PARTICULARLY
SENSITIVE TO THE RATE OF PREPAYMENTS ON THE MORTGAGE LOANS.

     The multiple class structure of the Mezzanine Certificates causes the yield
of these  classes  to be  particularly  sensitive  to  changes  in the  rates of
prepayment of the Mortgage  Loans.  Because  distributions  of principal will be
made to the holders of such certificates  according to the priorities  described
in this  prospectus  supplement,  the  yield  to  maturity  on such  classes  of
certificates  will be sensitive to the rates of prepayment on the Mortgage Loans
experienced both before and after the commencement of principal distributions on
such classes. The yield to maturity on such classes of certificates will also be
extremely  sensitive  to losses due to defaults on the  Mortgage  Loans (and the
timing  thereof),  to the extent these losses are not covered by excess cashflow
otherwise  payable  to the  Class CE  Certificates  or to a class  of  Mezzanine
Certificates  with a lower payment priority.  Furthermore,  as described in this
prospectus  supplement,  the timing of receipt of principal  and interest by the
Mezzanine Certificates may be adversely affected by losses even if these classes
of certificates do not ultimately bear such loss.

THE YIELD ON THE CERTIFICATES  WILL BE ADVERSELY  AFFECTED IF MGIC FAILS TO MAKE
PAYMENTS UNDER THE MGIC PMI POLICY.

     If MGIC is unable to make the  payments  required  of it under the MGIC PMI
Policy a reduction of  distributions  on the Class A Certificates  and Mezzanine
Certificates may occur. In addition, as described


                                      S-11



under "The  Mortgage  Pool--Mortgage  Guaranty  Insurance  Corporation"  in this
prospectus  supplement,  MGIC will not make payments  under the MGIC PMI Policy,
unless the  conditions  precedent  required  under the MGIC PMI Policy have been
met.  Any  failure  by MGIC to make  payments  under the MGIC PMI  Policy  could
adversely   affect  the  yield  on  the  Class  A  Certificates   and  Mezzanine
Certificates.

VIOLATION OF CONSUMER PROTECTION LAWS MAY RESULT IN LOSSES ON THE MORTGAGE LOANS
AND YOUR CERTIFICATES.

     Applicable state laws generally  regulate interest rates and other charges,
require  certain  disclosure,  and  require  licensing  of  the  originator.  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.

     The Mortgage Loans are also subject to federal laws, including:

     o    the  Federal   Truth-in-Lending   Act  and  Regulation  Z  promulgated
          thereunder,  which  require  certain  disclosures  to  the  mortgagors
          regarding the terms of the Mortgage Loans;

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

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

     o    the Depository  Institutions  Deregulation and Monetary Control Act of
          1980, which preempts certain state usury laws; and

     o    the  Alternative  Mortgage  Transaction  Parity  Act  of  1982,  which
          preempts  certain  state  lending  laws  which  regulate   alternative
          mortgage transactions.

     Violations of certain  provisions of these federal and state laws may limit
the  ability of the  servicer  to  collect  all or part of the  principal  of or
interest  on the  Mortgage  Loans and in  addition  could  subject  the trust to
damages  and   administrative   enforcement.   In  particular,   the  applicable
originator's  failure  to  comply  with  certain  requirements  of  the  Federal
Truth-in-Lending Act, as implemented by Regulation Z, could subject the trust to
monetary penalties,  and result in the mortgagors' rescinding the Mortgage Loans
against the trust. In addition to federal law, some states have enacted,  or may
enact,  laws or  regulations  that  prohibit  inclusion  of some  provisions  in
Mortgage  Loans  that  have  interest  rates or  origination  costs in excess of
prescribed  levels,  and require that  mortgagors be given  certain  disclosures
prior to the  consummation  of the Mortgage  Loans and  restrict the  servicer's
ability to  foreclose in response to the  mortgagor's  default.  The  applicable
originator's  failure  to comply  with these  laws  could  subject  the trust to
significant  monetary penalties,  could result in the mortgagors  rescinding the
Mortgage  Loans  against  the trust  and/or  limit  the  servicer's  ability  to
foreclose  upon the related  mortgaged  property  in the event of a  mortgagor's
default.

     The mortgage loan seller will represent  that, as of the Closing Date, each
Mortgage  Loan is in  compliance  with  applicable  federal  and state  laws and
regulations. In the event of a breach of such representation,  the mortgage loan
seller  will be  obligated  to cure such  breach or  repurchase  or replace  the
affected  Mortgage  Loan  in the  manner  described  in the  prospectus.  If the
mortgage loan seller is unable or otherwise  fails to satisfy such  obligations,
the yield on the Offered Certificates may be materially and adversely affected.

                                      S-12



INTEREST  GENERATED BY THE  MORTGAGE  LOANS MAY BE  INSUFFICIENT  TO MAINTAIN OR
RESTORE OVERCOLLATERALIZATION.

     The Mortgage Loans are expected to generate more interest than is needed to
pay  interest  owed on the  Offered  Certificates  and to pay  certain  fees and
expenses of the trust.  Any remaining  interest  generated by the Mortgage Loans
will then be used to absorb losses that occur on the Mortgage Loans. After these
financial  obligations  of the  trust are  covered,  available  excess  interest
generated  by the  Mortgage  Loans  will be  used to  maintain  or  restore  the
overcollateralization.  We  cannot  assure  you,  however,  that  enough  excess
interest  will be  generated  to  maintain  or  restore  the  required  level of
overcollateralization.  The  factors  described  below will affect the amount of
excess interest that the Mortgage Loans will generate:

     o    Every time a Mortgage Loan is prepaid in full,  excess interest may be
          reduced  because such 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 may be reduced  because such  Mortgage Loan will no longer be
          outstanding and generating interest.

     o    If the rates of  delinquencies,  defaults  or  losses on the  Mortgage
          Loans are higher than expected, excess interest will be reduced by the
          amount necessary to compensate for any shortfalls in cash available to
          make required distributions on the Offered Certificates.

     o    The  adjustable-rate  Mortgage  Loans have mortgage  rates that adjust
          less  frequently  than, and on the basis of an index that is different
          from  the  index  used to  determine,  the  pass-through  rates on the
          Offered Certificates,  and the fixed-rate Mortgage Loans have mortgage
          rates that do not adjust. As a result,  the pass-through  rates on the
          Offered  Certificates  may increase  relative to mortgage rates on the
          Mortgage  Loans,  requiring  that a greater  portion  of the  interest
          generated by the Mortgage  Loans be applied to cover  interest on such
          certificates.

INTEREST  PAYMENTS ON THE MORTGAGE LOANS MAY BE  INSUFFICIENT TO PAY INTEREST ON
YOUR CERTIFICATES.

     When a Mortgage Loan is prepaid in full, the mortgagor is charged  interest
only up to the date on which  payment is made,  rather than for an entire month.
This may result in a shortfall in interest collections  available for payment on
the next  Distribution  Date. The servicer is required to cover a portion of the
shortfall in interest  collections  that are attributable to prepayments in full
on the Mortgage Loans, but only up to the servicing fee for the related interest
accrual  period.  If the  credit  enhancement  is  insufficient  to  cover  this
shortfall in excess of the amount the servicer covers,  you may incur a loss. In
addition,  the servicer will not cover shortfalls in interest collections due to
bankruptcy  proceedings  or the  application of the Soldiers' and Sailors' Civil
Relief Act of 1940,  as  amended,  or the  Relief Act or similar  state or local
laws.

     On any Distribution Date, any shortfalls  resulting from the application of
the  Relief  Act or  similar  state or local  laws and any  prepayment  interest
shortfalls  to the  extent  not  covered by  compensating  interest  paid by the
servicer will be allocated, first, to the Class CE Certificates,  second, to the
Class M-4  Certificates,  third, to the Class M-3  Certificates,  fourth, to the
Class M-2  Certificates,  fifth, to the Class M-1 Certificates and sixth, to the
Class A  Certificates,  on a PRO RATA  basis  based on their  respective  senior
interest  distribution amounts for such Distribution Date before such reduction.
The holders of the offered  certificates  will be entitled to reimbursement  for
any such interest  shortfalls  but only to the extent of available  funds and in
the  order of  priority  set  forth  under  "Description  of the  Certificates--
Overcollateralization  Provisions."  If these  shortfalls  are  allocated to the
Offered  Certificates

                                      S-13



the amount of interest  paid to those  certificates  will be reduced,  adversely
affecting the yield on your investment.

THE LIQUIDITY OF YOUR CERTIFICATES MAY BE LIMITED.

     The Underwriter has no obligation to make a secondary market in the classes
of Offered Certificates. There is therefore no assurance that a secondary market
will develop or, if it develops,  that it will continue.  Consequently,  you may
not be able to sell your certificates  readily or at prices that will enable you
to realize your desired yield.  The market values of the certificates are likely
to  fluctuate;  these  fluctuations  may be  significant  and  could  result  in
significant losses to you.

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

THE  RETURN ON YOUR  CERTIFICATES  COULD BE  REDUCED  BY  SHORTFALLS  DUE TO THE
APPLICATION OF THE RELIEF ACT.

     The Relief Act and similar state or local laws provide relief to mortgagors
who enter active  military  service and to mortgagors in reserve  status who are
called to active military service after the origination of their mortgage loans.
The ongoing  military  operations of the United  States in Iraq and  Afghanistan
have  caused an increase  in the number of  citizens  in active  military  duty,
including those citizens previously in reserve status.  Under the Relief Act the
interest rate  applicable to a mortgage loan for which the related  mortgagor is
called to active military service will be reduced from the percentage  stated in
the  related  mortgage  note to 6.00%.  This  interest  rate  reduction  and any
reduction provided under similar state or local laws could result in an interest
shortfall  because  neither the master servicer nor the servicer will be able to
collect the amount of interest which  otherwise would be payable with respect to
such  Mortgage  Loan if the  Relief  Act or  similar  state or local law was not
applicable  thereto.  This shortfall will not be paid by the mortgagor on future
due dates or advanced by the master  servicer or the  servicer  and,  therefore,
will reduce the amount  available to pay interest to the  certificateholders  on
subsequent  Distribution  Dates.  We do not know how many Mortgage  Loans in the
mortgage pool have been or may be affected by the  application of the Relief Act
or similar state or local law.

POSSIBLE REDUCTION OR WITHDRAWAL OF RATINGS ON THE OFFERED CERTIFICATES.

     Each rating agency rating the Offered  Certificates  may change or withdraw
its initial ratings at any time in the future if, in its judgment, circumstances
warrant a change.  No person is  obligated  to  maintain  the  ratings  at their
initial  levels.  If a rating  agency  reduces or withdraws its rating on one or
more classes of the Offered Certificates,  the liquidity and market value of the
affected certificates is likely to be reduced.

SUITABILITY OF THE OFFERED CERTIFICATES AS INVESTMENTS.

     The Offered Certificates are not suitable investments for any investor that
requires a regular or predictable schedule of monthly payments or payment on any
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  risk,  the  tax  consequences  of an  investment  and  the
interaction of these factors.

     ALL  CAPITALIZED  TERMS USED IN THIS  PROSPECTUS  SUPPLEMENT  WILL HAVE THE
MEANINGS ASSIGNED TO THEM UNDER "DESCRIPTION OF THE  CERTIFICATES--GLOSSARY"  OR
IN THE PROSPECTUS UNDER "INDEX OF DEFINED TERMS."

                                      S-14



USE OF PROCEEDS

     Deutsche Bank AG New York Branch (the "Mortgage  Loan  Seller"),  will sell
the Mortgage Loans to Ace Securities  Corp. (the  "Depositor") and the Depositor
will  convey  the  Mortgage  Loans  to  the  trust  fund  in  exchange  for  and
concurrently with the delivery of the  certificates.  Net proceeds from the sale
of the Offered  Certificates will be applied by the Depositor to the purchase of
the Mortgage  Loans from the Mortgage Loan Seller.  Such net proceeds,  together
with the Class CE  Certificates  and Class P  Certificates,  will  represent the
purchase  price to be paid by the  Depositor to the Mortgage Loan Seller for the
Mortgage  Loans.  The Mortgage Loans were  previously  purchased by the Mortgage
Loan Seller  directly  from Town & Country  Credit  Corporation  and  Ameriquest
Mortgage Company (collectively, the "Originators").


                                THE MORTGAGE POOL

GENERAL

     The  pool  of  mortgage  loans  (the  "Mortgage   Pool")  will  consist  of
approximately  1,764  conventional,  one- to  four-family,  adjustable-rate  and
fixed-rate  mortgage  loans (the  "Mortgage  Loans")  secured by first  liens on
residential real properties (the "Mortgaged Properties") and having an aggregate
principal  balance as of the Cut-off Date of  approximately  $296,495,244  after
application  of scheduled  payments due on or before the Cut-off Date whether or
not  received  and  subject  to a  permitted  variance  of plus or minus 5%. The
Mortgage Loans have original terms to maturity of not greater than approximately
30 years.  For purposes of calculating  interest and principal  distributions on
the Class A  Certificates,  the  Mortgage  Loans have been divided into two loan
groups,  designated  as the "Group I Mortgage  Loans" and the "Group II Mortgage
Loans."  The  Group  I  Mortgage   Loans   consist  of  1,489   fixed-rate   and
adjustable-rate  mortgage loans having an aggregate  principal balance as of the
Cut-off  Date of  approximately  $231,283,449,  after  application  of scheduled
payments due on or before the Cut-off Date whether or not received,  and subject
to a permitted variance of plus or minus 5%. The principal balances of the Group
I Mortgage  Loans at origination  conformed to agency loan limits.  The Group II
Mortgage  Loans consist of 275 fixed- rate and  adjustable-rate  mortgage  loans
having an aggregate  principal  balance as of the Cut-off Date of  approximately
$65,211,794,  after  application  of  scheduled  payments  due on or before  the
Cut-off Date  whether or not  received,  and subject to a permitted  variance of
plus or minus 5%.  The  principal  balances  of the Group II  Mortgage  Loans at
origination may or may not conform to agency loan limits.

     All of the Mortgage  Loans provide for level monthly  payments in an amount
sufficient fully to amortize the Mortgage Loans over their terms or, in the case
of  adjustable  rate  Mortgage  Loans,  monthly  payments will be adjusted to an
amount that will fully amortize such Mortgage Loans over their terms.

     The  Mortgage  Loans are  secured by first  mortgages  or deeds of trust or
other  similar  security   instruments   creating  first  liens  on  residential
properties.   The  Mortgaged   Properties  consist  of  attached,   detached  or
semi-detached,  one  to  four-family  dwelling  units,  townhouses,   individual
condominium   units,   individual   units  in  planned  unit   developments  and
manufactured housing.

     References to percentages of the Mortgage Loans,  unless  otherwise  noted,
are calculated based on the aggregate principal balance of the Mortgage Loans as
of the Cut-off Date.

     The mortgage  rate (the  "Mortgage  Rate") on each Mortgage Loan is the per
annum rate of  interest  specified  in the related  mortgage  note as reduced by
application  of the  Relief Act or  similar  state or local laws and  bankruptcy
adjustments.  Approximately 33.28% of the Mortgage Loans are fixed-rate mortgage
loans  and  approximately  66.72%  of the  Mortgage  Loans  are  adjustable-rate
mortgage  loans.  The  adjustable-rate  mortgage loans are referred to herein as
"ARM Loans".  All of the ARM Loans  provide for  semi-annual  adjustment  to the
Mortgage Rates applicable thereto based on Six-Month LIBOR (as described below).
The first  adjustment  with  respect to any  Mortgage  Loan will not occur until
after an

                                      S-15



initial  period of two  years  from the date of  origination  thereof  (each,  a
"Delayed First Adjustment Mortgage Loan"). In connection with each Mortgage Rate
adjustment,  the ARM  Loans  have  corresponding  adjustments  to their  monthly
payment amount, in each case on each applicable adjustment date (each such date,
an "Adjustment  Date").  On each Adjustment  Date, the Mortgage Rate on each ARM
Loan will be  adjusted  to equal the sum,  rounded to the  nearest  multiple  of
0.125%,  of the related Index (as described below) and a fixed percentage amount
(the "Gross  Margin") for that ARM Loan specified in the related  mortgage note.
The  Mortgage  Rate on each ARM Loan,  however,  including  each  Delayed  First
Adjustment Mortgage Loan, will not increase or decrease by more than the initial
periodic rate cap (the  "Periodic Rate Cap")  specified in the related  mortgage
note,  which is equal to 2.00% per  annum,  on the  initial  Adjustment  Date or
increase  or  decrease  by more  than  the  subsequent  periodic  rate  cap (the
"Subsequent Periodic Rate Cap") specified in the related Note, which is equal to
1.00%, on any subsequent Adjustment Date and will not exceed a specified maximum
mortgage rate (the "Maximum  Mortgage Rate") over the life of the ARM Loan or be
less than a specified  minimum mortgage rate (the "Minimum  Mortgage Rate") over
the life of the ARM Loan.  Effective with the first monthly  payment due on each
ARM Loan after each related  Adjustment Date, the monthly payment amount will be
adjusted to an amount that will fully amortize the outstanding principal balance
of the related ARM Loan over its remaining term and pay interest at the Mortgage
Rate as so adjusted.  Due to the  application  of the Periodic Rate Caps and the
Maximum  Mortgage Rates,  the Mortgage Rate on each ARM Loan, as adjusted on any
related  Adjustment  Date,  may be  less  than  the  sum of the  related  Index,
calculated  as described in this  prospectus  supplement,  and the related Gross
Margin. See "--The Index" in this prospectus  supplement.  None of the ARM Loans
permit the related mortgagor to convert the adjustable  Mortgage Rate thereon to
a fixed Mortgage Rate.

     In general,  the Mortgage Loans have scheduled  monthly payments due on the
first day of the month (with  respect to each  Mortgage  Loan,  the "Due Date").
Each Mortgage Loan will contain a customary  "due-on-sale" clause which provides
that the  Mortgage  Loan  must be  repaid  at the time of a sale of the  related
Mortgaged  Property  or  assumed  by a  creditworthy  purchaser  of the  related
Mortgaged Property.

     Approximately  91.36% of the  Mortgage  Loans  provide  for  payment by the
mortgagor  of  a   prepayment   charge  (a   "Prepayment   Charge")  in  limited
circumstances  on certain  prepayments as provided in the related mortgage note.
Each such Mortgage  Loan provides for payment of a Prepayment  Charge on certain
partial prepayments and all prepayments in full made within three years from the
date of origination  of the Mortgage  Loan, as provided in the related  mortgage
note. The amount of the Prepayment Charge is as provided in the related mortgage
note,  but,  in most  cases,  is equal to six  months'  interest  on any amounts
prepaid  in excess  of 20% of the  original  principal  balance  of the  related
Mortgage  Loan in any 12 month  period,  as permitted by law. The holders of the
Class P Certificates will be entitled to all Prepayment  Charges received on the
Mortgage  Loans,  and these  amounts will not be available for  distribution  on
the other classes of certificates.  Under the limited instances  described under
the terms of the pooling and  servicing  agreement,  Ocwen Federal Bank FSB (the
"Servicer") may waive the payment of any otherwise applicable Prepayment Charge.
Investors  should  conduct  their own analysis of the effect,  if any,  that the
Prepayment Charges,  and decisions by the Servicer with respect to the waiver of
the Prepayment Charges,  may have on the prepayment  performance of the Mortgage
Loans.  The  Depositor  makes  no  representation  as to  the  effect  that  the
Prepayment Charges,  and decisions by the Servicer with respect to the waiver of
the Prepayment Charges,  may have on the prepayment  performance of the Mortgage
Loans.

     None of the Mortgage Loans are buydown mortgage loans.

MORTGAGE LOAN CHARACTERISTICS

     The average  principal  balance of the Mortgage  Loans at  origination  was
approximately  $168,649. No Mortgage Loan had a principal balance at origination
greater than  approximately  $727,500 or less than  approximately  $40,000.  The
average  principal  balance of the  Mortgage  Loans as of the  Cut-off  Date was

                                      S-16



approximately  $168,081.  No  Mortgage  Loan had a  principal  balance as of the
Cut-off  Date  greater than  approximately  $725,965 or less than  approximately
$39,295.

     The Mortgage  Loans had Mortgage  Rates as of the Cut-off Date ranging from
approximately  5.500% per annum to  approximately  13.500%  per  annum,  and the
weighted  average  Mortgage Rate was  approximately  7.872% per annum. As of the
Cut-off Date, the ARM Loans had Gross Margins ranging from approximately  3.950%
to  approximately  6.750%,  Minimum  Mortgage  Rates ranging from  approximately
5.799% per annum to  approximately  13.500% per annum and Maximum Mortgage Rates
ranging from approximately 11.799% per annum to approximately 19.500% per annum.
As of the Cut-off  Date,  the weighted  average  Gross Margin was  approximately
5.995%, the weighted average Minimum Mortgage Rate was approximately  8.107% per
annum and the weighted average Maximum Mortgage Rate was  approximately  14.107%
per annum.  The latest first  Adjustment  Date following the Cut-off Date on any
ARM Loan occurs on May 1, 2005 and the weighted average next Adjustment Date for
all of the ARM Loans following the Cut-off Date is March 20, 2005.

     The  weighted  average   loan-to-value  ratio  of  the  Mortgage  Loans  at
origination was  approximately  80.88%.  At origination,  no Mortgage Loan had a
loan-to-value ratio greater than approximately 95.00% or less than approximately
21.06%.

     The  weighted  average  remaining  term to stated  maturity of the Mortgage
Loans was  approximately 348 months as of the Cut-off Date. None of the Mortgage
Loans will have a first due date prior to March 1, 2003 or after June 1, 2003 or
will have a remaining term to stated maturity of less than 175 months or greater
than 358 months as of the Cut-off Date. The latest maturity date of any Mortgage
Loan is May 1, 2033.

     As of the Cut-off  Date,  the  weighted  average FICO Score of the Mortgage
Loans is approximately  627. No Mortgage Loan had a FICO Score as of the Cut-off
Date greater than 809 or less than 500.

     The  Mortgage   Loans  are  expected  to  have  the  following   additional
characteristics  as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):


                      COLLATERAL TYPE OF THE MORTGAGE LOANS

                                              AGGREGATE         % OF AGGREGATE
                            NUMBER OF     PRINCIPAL BALANCE    PRINCIPAL BALANCE
                             MORTGAGE     OUTSTANDING AS OF    OUTSTANDING AS OF
      COLLATERAL TYPE         LOANS       THE CUT-OFF DATE     THE CUT-OFF DATE
- --------------------------  ---------     -----------------    -----------------
Fixed Rate ...............      599       $  98,667,055.99           33.28%
ARM ......................    1,165         197,828,187.53           66.72
                              -----       ----------------          ------
       Total .............    1,764       $ 296,495,243.52          100.00%
                              =====       ================          ======

                                      S-17



             PRINCIPAL BALANCES OF THE MORTGAGE LOANS AT ORIGINATION


                                               AGGREGATE        % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
      PRINCIPAL BALANCE        MORTGAGE      OUTSTANDING AT      OUTSTANDING AT
     AT ORIGINATION ($)         LOANS         ORIGINATION         ORIGINATION
- ----------------------------  ---------    -----------------   -----------------
      0.01 -  50,000.00 ....       14       $    619,451.00           0.21%
 50,000.01 - 100,000.00 ....      288         23,161,000.00           7.79
100,000.01 - 150,000.00 ....      562         70,929,146.00          23.84
150,000.01 - 200,000.00 ....      447         76,918,116.00          25.86
200,000.01 - 250,000.00 ....      221         48,671,103.00          16.36
250,000.01 - 300,000.00 ....      103         28,184,770.00           9.47
300,000.01 - 350,000.00 ....       59         19,113,100.00           6.42
350,000.01 - 400,000.00 ....       34         12,659,200.00           4.26
400,000.01 - 450,000.00 ....       18          7,730,950.00           2.60
450,000.01 - 500,000.00 ....       10          4,791,045.00           1.61
500,000.01 - 550,000.00 ....        1            500,670.00           0.17
550,000.01 - 600,000.00 ....        6          3,491,497.00           1.17
700,000.01 - 750,000.00 ....        1            727,500.00           0.24
                                -----       ---------------         -------
     Total .................    1,764       $297,497,548.00         100.00%
                                =====       ===============         =======


                    PRINCIPAL BALANCES OF THE MORTGAGE LOANS
                             AS OF THE CUT-OFF DATE

                                               AGGREGATE        % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
 PRINCIPAL BALANCE AS OF       MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
   THE CUTOFF DATE ($)          LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
      0.01 -  50,000.00 ....       14       $     614,100.76          0.21%
 50,000.01 - 100,000.00 ....      296          23,871,193.67          8.05
100,000.01 - 150,000.00 ....      561          70,931,077.59         23.92
150,000.01 - 200,000.00 ....      446          76,812,802.48         25.91
200,000.01 - 250,000.00 ....      216          47,568,096.69         16.04
250,000.01 - 300,000.00 ....      103          28,144,836.87          9.49
300,000.01 - 350,000.00 ....       60          19,453,680.78          6.56
350,000.01 - 400,000.00 ....       32          11,922,696.46          4.02
400,000.01 - 450,000.00 ....       18           7,703,985.86          2.60
450,000.01 - 500,000.00 ....       11           5,268,235.64          1.78
550,000.01 - 600,000.00 ....        6           3,478,571.58          1.17
700,000.01 - 750,000.00 ....        1             725,965.14          0.24
                                -----       ----------------        ------
     Total .................    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


                                      S-18



    GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES OF THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
          LOCATION              LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
California .................      589       $ 126,725,063.38         42.74%
Minnesota ..................      307          45,970,974.86         15.50
Illinois ...................      211          32,424,966.94         10.94
Colorado ...................      156          25,890,824.71          8.73
Rhode Island ...............      123          19,659,382.79          6.63
Texas ......................      131          12,436,613.93          4.19
Florida ....................       36           4,337,327.41          1.46
Massachusetts ..............       17           3,204,550.28          1.08
New Jersey .................       14           2,266,256.02          0.76
Ohio .......................       15           2,245,633.79          0.76
Michigan ...................       19           2,220,043.20          0.75
Iowa .......................       23           2,134,917.86          0.72
New York ...................        8           2,068,342.43          0.70
Washington .................       12           1,813,912.29          0.61
Maryland ...................       12           1,751,811.08          0.59
Connecticut ................       11           1,555,652.87          0.52
Arizona ....................        9           1,386,665.44          0.47
Kansas .....................        9           1,087,995.33          0.37
Pennsylvania ...............        9           1,056,786.06          0.36
Tennessee ..................        3             705,269.00          0.24
Missouri ...................        6             582,640.88          0.20
Maine ......................        3             529,220.70          0.18
Wisconsin ..................        5             512,583.88          0.17
Oklahoma ...................        4             506,532.34          0.17
Indiana ....................        7             476,681.05          0.16
Nevada .....................        3             471,901.22          0.16
Louisiana ..................        4             460,479.26          0.16
Oregon .....................        3             374,099.13          0.13
Wyoming ....................        3             339,556.91          0.11
Kentucky ...................        2             281,324.77          0.09
Hawaii .....................        3             267,689.47          0.09
District of Columbia .......        1             254,655.95          0.09
New Mexico .................        2             179,131.67          0.06
Utah .......................        1              99,760.52          0.03
Mississippi ................        1              92,178.81          0.03
Nebraska ...................        1              66,889.61          0.02
Montana ....................        1              56,927.68          0.02
                                -----       ----------------        ------
             Total: ........    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======

                                      S-19



           MORTGAGE RATES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
      MORTGAGE RATE (%)         LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
 5.500 -  5.999 ............       62       $  13,487,285.47          4.55%
 6.000 -  6.499 ............       49           9,924,491.99          3.35
 6.500 -  6.999 ............      386          73,303,077.61         24.72
 7.000 -  7.499 ............      115          19,864,595.85          6.70
 7.500 -  7.999 ............      360          64,815,604.37         21.86
 8.000 -  8.499 ............      118          18,719,244.51          6.31
 8.500 -  8.999 ............      310          51,044,959.34         17.22
 9.000 -  9.499 ............       97          11,808,010.57          3.98
 9.500 -  9.999 ............      173          22,482,381.36          7.58
10.000 - 10.499 ............       43           5,210,651.44          1.76
10.500 - 10.999 ............       28           3,556,656.56          1.20
11.000 - 11.499 ............        9             891,332.50          0.30
11.500 - 11.999 ............        5             581,115.24          0.20
12.000 - 12.499 ............        5             361,404.96          0.12
12.500 - 12.999 ............        3             381,291.57          0.13
13.500 - 13.999 ............        1              63,140.18          0.02
                                -----       ----------------        ------
  Total ....................    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


                       ORIGINAL TERM OF THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
        ORIGINAL TERM           LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
180 months .................       64       $   6,175,095.33          2.08%
240 months .................       83          11,934,255.94          4.03
360 months .................    1,617         278,385,892.25         93.89
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


                      REMAINING TERM TO STATED MATURITY OF
                    THE MORTGAGE LOANS AS OF THE CUT-OFF DATE


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
       REMAINING TERM          MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
     TO STATED MATURITY         LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
121 - 180 months ...........       64       $   6,175,095.33          2.08%
181 - 240 months ...........       83          11,934,255.94          4.03
301 - 360 months ...........    1,617         278,385,892.25         93.89
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======

                                      S-20



                 MORTGAGED PROPERTY TYPES OF THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
       PROPERTY TYPE            LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
Single Family Residence ....    1,453       $ 243,418,924.65         82.10%
Condominium ................      109          18,639,468.86          6.29
PUD ........................      113          18,407,738.60          6.21
2-4 Family .................       88          15,868,922.42          5.35
Manufactured Housing .......        1             160,188.99          0.05
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


               ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS


                                                AGGREGATE        % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
          ORIGINAL                MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
   LOAN-TO-VALUE RATIO (%)         LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
Less than or equal to 50.00 ...       58     $   6,533,156.43         2.20%
   50.01 - 55.00 ..............       41         5,429,063.07         1.83
   55.01 - 60.00 ..............       53         7,293,388.47         2.46
   60.01 - 65.00 ..............       73         9,683,949.68         3.27
   65.01 - 70.00 ..............      132        19,383,563.55         6.54
   70.01 - 75.00 ..............      194        30,880,078.76        10.42
   75.01 - 80.00 ..............      265        42,672,920.86        14.39
   80.01 - 85.00 ..............      338        56,579,311.03        19.08
   85.01 - 90.00 ..............      437        82,699,953.65        27.89
   90.01 - 95.00 ..............      173        35,339,858.02        11.92
                                   -----     ----------------       ------
   Total ......................    1,764     $ 296,495,243.52       100.00%
                                   =====     ================       ======


                       LOAN PROGRAMS OF THE MORTGAGE LOANS


                                                AGGREGATE        % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
       LOAN PROGRAM                LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
Full Documentation ............    1,306    $ 212,944,556.35         71.82%
Stated Income Documentation ...      320       56,384,618.12         19.02
Limited / Lite Documentation ..      138       27,166,069.05          9.16
                                   -----    ----------------        ------
         Total ................    1,764    $ 296,495,243.52        100.00%
                                   =====    ================        ======

                                      S-21



                        FICO SCORE FOR THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
         FICO SCORE             LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
500 - 524 ..................       87       $  11,579,838.16          3.91%
525 - 549 ..................      166          24,342,951.03          8.21
550 - 574 ..................      289          46,296,392.58         15.61
575 - 599 ..................      178          27,507,041.63          9.28
600 - 624 ..................      206          35,168,519.52         11.86
625 - 649 ..................      181          32,023,953.68         10.80
650 - 674 ..................      230          41,611,577.22         14.03
675 - 699 ..................      173          32,934,257.40         11.11
700 - 724 ..................      123          23,777,343.21          8.02
725 - 749 ..................       76          12,674,781.69          4.27
750 - 774 ..................       40           6,422,783.92          2.17
775 - 799 ..................       13           1,935,181.68          0.65
800 - 824 ..................        2             220,621.80          0.07
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


                       LOAN PURPOSE OF THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
        LOAN PURPOSE            LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
Refinance - Cashout ........    1,033       $ 164,017,180.54         55.32%
Refinance - Rate Term ......      723         131,475,608.28         44.34
Purchase ...................        8           1,002,454.70          0.34
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


            MORTGAGED PROPERTY OCCUPANCY STATUS OF THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
      OCCUPANCY STATUS          LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
Primary ....................    1,691       $ 285,608,516.29         96.33%
Non-Owner Occupied .........       71          10,485,842.22          3.54
Second Home ................        2             400,885.01          0.14
                                -----       ----------------        ------
Total ......................    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======

The occupancy status of a Mortgaged  Property is as represented by the mortgagor
in its loan application.

                                      S-22



      NEXT ADJUSTMENT DATES FOR THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
    NEXT ADJUSTMENT DATE        LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
February 2005 ..............      231       $  43,099,894.09         21.79%
March 2005 .................      227          40,304,754.50         20.37
April 2005 .................      386          65,233,241.91         32.97
May 2005 ...................      321          49,190,297.03         24.87
                                -----       ----------------        ------
        Total: .............    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======


          GROSS MARGINS OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
      GROSS MARGIN (%)          LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
  3.500 - 3.999 ............        1       $     169,168.81          0.09%
  4.500 - 4.999 ............       42           7,458,345.06          3.77
  5.000 - 5.499 ............       96          18,611,714.48          9.41
  5.500 - 5.999 ............      154          26,222,080.14         13.25
  6.000 - 6.499 ............      643         111,902,183.82         56.57
  6.500 - 6.999 ............      229          33,464,695.22         16.92
                                -----       ----------------        ------
Total ......................    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======


      MAXIMUM MORTGAGE RATES OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
      MAXIMUM MORTGAGE         MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
          RATE (%)              LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
11.500 - 11.999 ............       38       $   7,626,216.43          3.85%
12.000 - 12.499 ............       21           4,416,943.37          2.23
12.500 - 12.999 ............      152          31,813,003.20         16.08
13.000 - 13.499 ............       63          11,835,263.30          5.98
13.500 - 13.999 ............      266          48,784,954.72         24.66
14.000 - 14.499 ............      102          16,105,232.21          8.14
14.500 - 14.999 ............      261          43,694,679.77         22.09
15.000 - 15.499 ............       82           9,798,381.26          4.95
15.500 - 15.999 ............      119          15,959,917.41          8.07
16.000 - 16.499 ............       31           3,861,017.48          1.95
16.500 - 16.999 ............       16           2,432,085.47          1.23
17.000 - 17.499 ............        4             577,956.49          0.29
17.500 - 17.999 ............        3             343,126.24          0.17
18.000 - 18.499 ............        4             267,314.43          0.14
18.500 - 18.999 ............        2             248,955.57          0.13
19.500 - 19.999 ............        1              63,140.18          0.03
                                -----       ----------------        ------
Total ......................    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======

                                      S-23



      MINIMUM MORTGAGE RATES OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
      MINIMUM MORTGAGE         MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
          RATE (%)              LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
 5.500 -  5.999 ............       38       $   7,626,216.43          3.85%
 6.000 -  6.499 ............       21           4,416,943.37          2.23
 6.500 -  6.999 ............      152          31,813,003.20         16.08
 7.000 -  7.499 ............       63          11,835,263.30          5.98
 7.500 -  7.999 ............      266          48,784,954.72         24.66
 8.000 -  8.499 ............      102          16,105,232.21          8.14
 8.500 -  8.999 ............      261          43,694,679.77         22.09
 9.000 -  9.499 ............       82           9,798,381.26          4.95
 9.500 -  9.999 ............      119          15,959,917.41          8.07
10.000 - 10.499 ............       31           3,861,017.48          1.95
10.500 - 10.999 ............       16           2,432,085.47          1.23
11.000 - 11.499 ............        4             577,956.49          0.29
11.500 - 11.999 ............        3             343,126.24          0.17
12.000 - 12.499 ............        4             267,314.43          0.14
12.500 - 12.999 ............        2             248,955.57          0.13
13.500 - 13.999 ............        1              63,140.18          0.03
                                -----       ----------------        ------
   Total ...................    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======


    INITIAL PERIODIC RATE CAPS OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
          INITIAL              MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
   PERIODIC RATE CAP (%)        LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
2.000 ......................    1,165       $ 197,828,187.53        100.00%
                                -----       ----------------        ------
         Total .............    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======


  SUBSEQUENT PERIODIC RATE CAPS OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
        SUBSEQUENT             MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
   PERIODIC RATE CAP (%)        LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
1.000 ......................    1,165       $ 197,828,187.53        100.00%
                                -----       ----------------        ------
         Total .............    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======

                                      S-24



        LIFETIME RATE CAPS OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
   LIFETIME RATE CAP (%)        LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
6.000 ......................    1,165       $ 197,828,187.53        100.00%
                                -----       ----------------        ------
         Total .............    1,165       $ 197,828,187.53        100.00%
                                =====       ================        ======


                 PREPAYMENT PENALTY MONTHS OF THE MORTGAGE LOANS


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
 PREPAYMENT PENALTY MONTHS      LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
0 ..........................      201       $  25,620,575.99          8.64%
12 .........................       60          10,273,680.58          3.47
24 .........................       53          12,344,818.54          4.16
30 .........................        5             675,771.89          0.23
36 .........................    1,445         247,580,396.52         83.50
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======


                    MORTGAGE LOANS BY ORIGINATING INSTITUTION


                                               AGGREGATE         % OF AGGREGATE
                              NUMBER OF    PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
  ORIGINATING INSTITUTION       LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
Ameriquest Mortgage Company       336       $  50,755,196.88         17.12%
Town & Country
  Credit Corporation .......    1,428         245,740,046.64         82.88
                                -----       ----------------        ------
         Total .............    1,764       $ 296,495,243.52        100.00%
                                =====       ================        ======

                                      S-25



GROUP I MORTGAGE LOAN CHARACTERISTICS

     Approximately  24.79% of the Group I Mortgage Loans are fixed-rate mortgage
loans and approximately  75.21% of the Group I Mortgage Loans are ARM Loans (the
"Group I ARM  Loans").  All of the Group I ARM  Loans  provide  for  semi-annual
adjustment to the Mortgage Rates applicable thereto based on Six-Month LIBOR.

     The average  principal balance of the Group I Mortgage Loans at origination
was approximately  $155,831. No Group I Mortgage Loan had a principal balance at
origination  greater  than  approximately  $380,000  or less than  approximately
$40,000.  The average  principal balance of the Group I Mortgage Loans as of the
Cut-off  Date  was  approximately  $155,328.  No  Group I  Mortgage  Loan  had a
principal balance as of the Cut-off Date greater than approximately  $379,371 or
less than approximately $39,494.

     The  Group I  Mortgage  Loans had  Mortgage  Rates as of the  Cut-off  Date
ranging from approximately 5.500% per annum to approximately  13.500% per annum,
and the weighted average Mortgage Rate was approximately 8.013% per annum. As of
the  Cut-off  Date,  the  Group I ARM  Loans  had  Gross  Margins  ranging  from
approximately  3.950% to  approximately  6.750%,  Minimum Mortgage Rates ranging
from  approximately  5.799%  per annum to  approximately  13.500%  per annum and
Maximum  Mortgage  Rates  ranging  from  approximately   11.799%  per  annum  to
approximately  19.500% per annum.  As of the Cut-off Date, the weighted  average
Gross Margin was  approximately  6.005%,  the weighted  average Minimum Mortgage
Rate was  approximately  8.180%  per  annum  and the  weighted  average  Maximum
Mortgage Rate was  approximately  14.180% per annum. The latest first Adjustment
Date  following  the Cut-off  Date on any Group I ARM Loan occurs in May 1, 2005
and the weighted  average next  Adjustment Date for all of the Group I ARM Loans
following the Cut-off Date is March 22, 2005.

     The weighted average  loan-to-value  ratio of the Group I Mortgage Loans at
origination was approximately  80.14%. At origination,  no Group I Mortgage Loan
had a  loan-to-value  ratio  greater  than  approximately  95.00%  or less  than
approximately 21.06%.

     The  weighted  average  remaining  term to stated  maturity  of the Group I
Mortgage Loans was  approximately 348 months as of the Cut-off Date. None of the
Group I  Mortgage  Loans  will have a first  due date  prior to March 1, 2003 or
after June 1, 2003,  or will have a  remaining  term to stated  maturity of less
than 175 months or greater  than 358 months as of the Cut-off  Date.  The latest
maturity date of any Group I Mortgage Loan is May 1, 2033.

     As of the Cut-off  Date,  the  weighted  average  FICO Score of the Group I
Mortgage Loans is  approximately  619. No Group I Mortgage Loan had a FICO Score
as of the Cut-off Date greater than 802 or less than 500.

     The Group I Mortgage  Loans are expected to have the  following  additional
characteristics  as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):


                  COLLATERAL TYPE OF THE GROUP I MORTGAGE LOANS


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
      COLLATERAL TYPE           LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
Fixed Rate .................      385       $  57,325,158.12         24.79%
ARM ........................    1,104         173,958,291.30         75.21
                                -----       ----------------        ------
                   Total ...    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======

                                      S-26



         PRINCIPAL BALANCES OF THE GROUP I MORTGAGE LOANS AT ORIGINATION


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
     PRINCIPAL BALANCE         MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
     AT ORIGINATION ($)         LOANS         ORIGINATION         ORIGINATION
- ----------------------------  ---------    -----------------   -----------------
      0.01 -  50,000.00 ....        9       $     397,151.00          0.17%
 50,000.01 - 100,000.00 ....      257          20,650,450.00          8.90
100,000.01 - 150,000.00 ....      506          63,966,209.00         27.57
150,000.01 - 200,000.00 ....      392          67,557,416.00         29.12
200,000.01 - 250,000.00 ....      200          43,969,928.00         18.95
250,000.01 - 300,000.00 ....       96          26,288,570.00         11.33
300,000.01 - 350,000.00 ....       27           8,454,550.00          3.64
350,000.01 - 400,000.00 ....        2             748,000.00          0.32
                                -----       ----------------        ------
     Total .................    1,489       $ 232,032,274.00        100.00%
                                =====       ================        ======


                PRINCIPAL BALANCES OF THE GROUP I MORTGAGE LOANS
                             AS OF THE CUT-OFF DATE


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
  PRINCIPAL BALANCE AS OF      MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
    THE CUT-OFF DATE ($)        LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
      0.01 -  50,000.00 ....        9       $     393,608.63          0.17%
 50,000.01 - 100,000.00 ....      262          21,075,729.81          9.11
100,000.01 - 150,000.00 ....      507          64,148,299.64         27.74
150,000.01 - 200,000.00 ....      392          67,641,479.61         29.25
200,000.01 - 250,000.00 ....      195          42,888,886.74         18.54
250,000.01 - 300,000.00 ....       96          26,257,182.92         11.35
300,000.01 - 350,000.00 ....       26           8,131,640.33          3.52
350,000.01 - 400,000.00 ....        2             746,621.74          0.32
                                -----       ----------------        ------
     Total .................    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======

                                      S-27



               GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES
                          OF THE GROUP I MORTGAGE LOANS


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
          LOCATION              LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
California .................      463       $  88,944,013.71         38.46%
Minnesota ..................      254          36,537,234.20         15.80
Illinois ...................      197          28,842,275.77         12.47
Colorado ...................      121          18,643,690.17          8.06
Rhode Island ...............      106          16,053,976.99          6.94
Texas ......................      105          10,007,867.89          4.33
Florida ....................       35           4,169,026.68          1.80
Massachusetts ..............       17           3,204,550.28          1.39
New Jersey .................       14           2,266,256.02          0.98
Michigan ...................       19           2,220,043.20          0.96
Iowa .......................       23           2,134,917.86          0.92
New York ...................        8           2,068,342.43          0.89
Ohio .......................       14           1,890,855.64          0.82
Maryland ...................       12           1,751,811.08          0.76
Washington .................       11           1,675,649.02          0.72
Connecticut ................       11           1,555,652.87          0.67
Arizona ....................        9           1,386,665.44          0.60
Kansas .....................        9           1,087,995.33          0.47
Pennsylvania ...............        9           1,056,786.06          0.46
Missouri ...................        6             582,640.88          0.25
Maine ......................        3             529,220.70          0.23
Wisconsin ..................        5             512,583.88          0.22
Oklahoma ...................        4             506,532.34          0.22
Indiana ....................        7             476,681.05          0.21
Nevada .....................        3             471,901.22          0.20
Louisiana ..................        4             460,479.26          0.20
Oregon .....................        3             374,099.13          0.16
Wyoming ....................        3             339,556.91          0.15
Kentucky ...................        2             281,324.77          0.12
Hawaii .....................        3             267,689.47          0.12
District of Columbia .......        1             254,655.95          0.11
Tennessee ..................        2             233,584.93          0.10
New Mexico .................        2             179,131.67          0.08
Utah .......................        1              99,760.52          0.04
Mississippi ................        1              92,178.81          0.04
Nebraska ...................        1              66,889.61          0.03
Montana ....................        1              56,927.68          0.02
                                -----       ----------------        ------
Total: .....................    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======

                                      S-28



       MORTGAGE RATES OF THE GROUP I MORTGAGE LOANS AS OF THE CUT-OFF DATE


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
      MORTGAGE RATE (%)         LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
 5.500 -  5.999 ............       50       $   9,535,770.27          4.12%
 6.000 -  6.499 ............       38           6,357,277.66          2.75
 6.500 -  6.999 ............      285          48,516,174.69         20.98
 7.000 -  7.499 ............       84          13,986,577.79          6.05
 7.500 -  7.999 ............      304          49,584,764.08         21.44
 8.000 -  8.499 ............      109          16,932,625.59          7.32
 8.500 -  8.999 ............      288          45,373,848.76         19.62
 9.000 -  9.499 ............       92          11,026,874.41          4.77
 9.500 -  9.999 ............      157          20,291,020.31          8.77
10.000 - 10.499 ............       40           4,817,137.10          2.08
10.500 - 10.999 ............       24           3,165,116.29          1.37
11.000 - 11.499 ............        5             414,006.72          0.18
11.500 - 11.999 ............        4             476,419.04          0.21
12.000 - 12.499 ............        5             361,404.96          0.16
12.500 - 12.999 ............        3             381,291.57          0.16
13.500 - 13.999 ............        1              63,140.18          0.03
                                -----       ----------------        ------
   Total ...................    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======


                   ORIGINAL TERM OF THE GROUP I MORTGAGE LOANS


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
        ORIGINAL TERM           LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
180 months .................       51       $   4,942,492.87          2.14%
240 months .................       64           8,811,805.14          3.81
360 months .................    1,374         217,529,151.41         94.05
                                -----       ----------------        ------
         Total .............    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======


                      REMAINING TERM TO STATED MATURITY OF
                THE GROUP I MORTGAGE LOANS AS OF THE CUT-OFF DATE


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
       REMAINING TERM          MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
     TO STATED MATURITY         LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
121 - 180 months ...........       51       $   4,942,492.87          2.14%
181 - 240 months ...........       64           8,811,805.14          3.81
301 - 360 months ...........    1,374         217,529,151.41         94.05
                                -----       ----------------        ------
         Total .............    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======

                                      S-29



             MORTGAGED PROPERTY TYPES OF THE GROUP I MORTGAGE LOANS


                              NUMBER OF        AGGREGATE         % OF AGGREGATE
                               GROUP I     PRINCIPAL BALANCE   PRINCIPAL BALANCE
                               MORTGAGE    OUTSTANDING AS OF   OUTSTANDING AS OF
        PROPERTY TYPE           LOANS       THE CUT-OFF DATE    THE CUT-OFF DATE
- ----------------------------  ---------    -----------------   -----------------
Single Family Residence ....    1,233       $ 190,925,207.08         82.55%
Condominium ................       90          13,883,270.40          6.00
2-4 Family .................       75          13,505,516.48          5.84
PUD ........................       90          12,809,266.47          5.54
Manufactured Housing .......        1             160,188.99          0.07
                                -----       ----------------        ------
         Total .............    1,489       $ 231,283,449.42        100.00%
                                =====       ================        ======


           ORIGINAL LOAN-TO-VALUE RATIOS OF THE GROUP I MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
           ORIGINAL              MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
   LOAN-TO-VALUE RATIO (%)        LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------- ---------  -----------------   -----------------
Less than or equal to 50.00 ...      51     $   5,973,904.01          2.58%
   50.01 - 55.00 ..............      37         4,929,424.60          2.13
   55.01 - 60.00 ..............      45         6,051,531.44          2.62
   60.01 - 65.00 ..............      67         9,003,167.18          3.89
   65.01 - 70.00 ..............     117        16,200,667.19          7.00
   70.01 - 75.00 ..............     169        25,439,771.48         11.00
   75.01 - 80.00 ..............     221        32,340,037.32         13.98
   80.01 - 85.00 ..............     291        46,102,137.97         19.93
   85.01 - 90.00 ..............     372        63,034,714.89         27.25
   90.01 - 95.00 ..............     119        22,208,093.34          9.60
                                  -----     ----------------        ------
   Total ......................   1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======


                   LOAN PROGRAMS OF THE GROUP I MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
        LOAN PROGRAM              LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------- ---------  -----------------   -----------------
Full Documentation ............   1,125     $ 171,879,822.47         74.32%
Stated Income Documentation ...     258        40,902,203.90         17.68
Limited / Lite Documentation ..     106        18,501,423.05          8.00
                                  -----     ----------------        ------
         Total ................   1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======

                                      S-30



                    FICO SCORE FOR THE GROUP I MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
         FICO SCORE               LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
500 - 524 ....................       81     $  10,485,921.34          4.53%
525 - 549 ....................      156        22,456,424.39          9.71
550 - 574 ....................      265        39,842,813.05         17.23
575 - 599 ....................      163        24,323,967.45         10.52
600 - 624 ....................      182        29,342,959.56         12.69
625 - 649 ....................      164        26,874,365.36         11.62
650 - 674 ....................      179        28,535,703.75         12.34
675 - 699 ....................      121        21,096,874.48          9.12
700 - 724 ....................       78        12,645,457.35          5.47
725 - 749 ....................       58         9,458,705.31          4.09
750 - 774 ....................       35         5,162,434.25          2.23
775 - 799 ....................        6           933,778.99          0.40
800 - 824 ....................        1           124,044.14          0.05
                                  -----     ----------------        ------
         Total ...............    1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======


                   LOAN PURPOSE OF THE GROUP I MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
        LOAN PURPOSE              LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
Refinance - Cashout ..........      887     $ 131,985,592.03         57.07%
Refinance - Rate Term ........      595        98,379,032.03         42.54
Purchase .....................        7           918,825.36          0.40
                                  -----     ----------------        ------
         Total ...............    1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======


        MORTGAGED PROPERTY OCCUPANCY STATUS OF THE GROUP I MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
      OCCUPANCY STATUS            LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
Primary ......................    1,430     $ 223,240,173.11         96.52%
Non-Owner Occupied ...........       57         7,642,391.30          3.30
Second Home ..................        2           400,885.01          0.17
                                  -----     ----------------        ------
Total ........................    1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======

The occupancy status of a Mortgaged  Property is as represented by the mortgagor
in its loan application.

                                      S-31



                 NEXT ADJUSTMENT DATES FOR THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                   ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
    NEXT ADJUSTMENT DATE          LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
February 2005 ................      212     $  35,688,800.67         20.52%
March 2005 ...................      212        34,600,082.69         19.89
April 2005 ...................      365        57,023,949.79         32.78
May 2005 .....................      315        46,645,458.15         26.81
                                  -----     ----------------        ------
         Total ...............    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======


                     GROSS MARGINS OF THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                   ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
      GROSS MARGIN (%)            LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
3.500 - 3.999 ................        1     $     169,168.81          0.10%
4.500 - 4.999 ................       39         6,031,532.90          3.47
5.000 - 5.499 ................       88        15,423,563.89          8.87
5.500 - 5.999 ................      146        23,305,341.64         13.40
6.000 - 6.499 ................      606        97,441,193.48         56.01
6.500 - 6.999 ................      224        31,587,490.58         18.16
                                  -----     ----------------        ------
       Total .................    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======


                 MAXIMUM MORTGAGE RATES OF THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
      MAXIMUM MORTGAGE             ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
          RATE (%)                LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
11.500 - 11.999 ..............       35     $   6,301,430.04          3.62%
12.000 - 12.499 ..............       20         3,818,661.20          2.20
12.500 - 12.999 ..............      133        24,451,930.06         14.06
13.000 - 13.499 ..............       58        10,026,348.54          5.76
13.500 - 13.999 ..............      244        40,555,397.03         23.31
14.000 - 14.499 ..............      101        15,605,910.43          8.97
14.500 - 14.999 ..............      253        40,432,754.18         23.24
15.000 - 15.499 ..............       82         9,798,381.26          5.63
15.500 - 15.999 ..............      118        15,505,776.95          8.91
16.000 - 16.499 ..............       31         3,861,017.48          2.22
16.500 - 16.999 ..............       16         2,432,085.47          1.40
17.000 - 17.499 ..............        3           246,062.24          0.14
17.500 - 17.999 ..............        3           343,126.24          0.20
18.000 - 18.499 ..............        4           267,314.43          0.15
18.500 - 18.999 ..............        2           248,955.57          0.14
19.500 - 19.999 ..............        1            63,140.18          0.04
                                  -----     ----------------        ------
    Total ....................    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======

                                      S-32



                 MINIMUM MORTGAGE RATES OF THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
      MINIMUM MORTGAGE             ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
          RATE (%)                LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
 5.500 -  5.999 ..............       35     $   6,301,430.04          3.62%
 6.000 -  6.499 ..............       20         3,818,661.20          2.20
 6.500 -  6.999 ..............      133        24,451,930.06         14.06
 7.000 -  7.499 ..............       58        10,026,348.54          5.76
 7.500 -  7.999 ..............      244        40,555,397.03         23.31
 8.000 -  8.499 ..............      101        15,605,910.43          8.97
 8.500 -  8.999 ..............      253        40,432,754.18         23.24
 9.000 -  9.499 ..............       82         9,798,381.26          5.63
 9.500 -  9.999 ..............      118        15,505,776.95          8.91
10.000 - 10.499 ..............       31         3,861,017.48          2.22
10.500 - 10.999 ..............       16         2,432,085.47          1.40
11.000 - 11.499 ..............        3           246,062.24          0.14
11.500 - 11.999 ..............        3           343,126.24          0.20
12.000 - 12.499 ..............        4           267,314.43          0.15
12.500 - 12.999 ..............        2           248,955.57          0.14
13.500 - 13.999 ..............        1            63,140.18          0.04
                                  -----     ----------------        ------
   Total .....................    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======


               INITIAL PERIODIC RATE CAPS OF THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
            INITIAL                ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
     PERIODIC RATE CAP (%)        LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
2.000 ........................    1,104     $ 173,958,291.30        100.00%
                                  -----     ----------------        ------
         Total ...............    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======


             SUBSEQUENT PERIODIC RATE CAPS OF THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
           SUBSEQUENT              ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
     PERIODIC RATE CAP (%)        LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
1.000 ........................    1,104     $ 173,958,291.30        100.00%
                                  -----     ----------------        ------
         Total ...............    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======

                                      S-33



                   LIFETIME RATE CAPS OF THE GROUP I ARM LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                   ARM     OUTSTANDING AS OF   OUTSTANDING AS OF
    LIFETIME RATE CAP (%)         LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
6.000 ........................    1,104     $ 173,958,291.30        100.00%
                                  -----     ----------------        ------
         Total ...............    1,104     $ 173,958,291.30        100.00%
                                  =====     ================        ======


             PREPAYMENT PENALTY MONTHS OF THE GROUP I MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
  PREPAYMENT PENALTY MONTHS       LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
0 ............................      161     $  19,453,659.00          8.41%
12 ...........................       44         7,355,894.93          3.18
24 ...........................       39         7,094,629.35          3.07
30 ...........................        5           675,771.89          0.29
36 ...........................    1,240       196,703,494.25         85.05
                                  -----     ----------------        ------
         Total ...............    1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======


                GROUP I MORTGAGE LOANS BY ORIGINATING INSTITUTION


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP I   PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
   ORIGINATING INSTITUTION        LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
Ameriquest Mortgage Company ..      332     $  48,923,382.98         21.15%
Town & Country
  Credit Corporation .........    1,157       182,360,066.44         78.85
                                  -----     ----------------        ------
         Total ...............    1,489     $ 231,283,449.42        100.00%
                                  =====     ================        ======

                                      S-34



GROUP II MORTGAGE LOAN CHARACTERISTICS

     Approximately 63.40% of the Group II Mortgage Loans are fixed-rate mortgage
loans and approximately 36.60% of the Group II Mortgage Loans are ARM Loans (the
"Group II ARM  Loans").  All of the Group II ARM Loans  provide for  semi-annual
adjustment to the Mortgage Rates applicable thereto based on Six-Month LIBOR.

     The average principal balance of the Group II Mortgage Loans at origination
was approximately $238,056. No Group II Mortgage Loan had a principal balance at
origination  greater  than  approximately  $727,500  or less than  approximately
$40,000.  The average principal balance of the Group II Mortgage Loans as of the
Cut-off  Date  was  approximately  $237,134.  No Group  II  Mortgage  Loan had a
principal balance as of the Cut-off Date greater than approximately  $725,965 or
less than approximately $39,295.

     The Group II  Mortgage  Loans had  Mortgage  Rates as of the  Cut-off  Date
ranging from approximately 5.500% per annum to approximately  11.500% per annum,
and the weighted average Mortgage Rate was approximately 7.374% per annum. As of
the  Cut-off  Date,  the  Group II ARM  Loans had  Gross  Margins  ranging  from
approximately  4.750% to  approximately  6.750%,  Minimum Mortgage Rates ranging
from  approximately  5.990%  per annum to  approximately  11.000%  per annum and
Maximum  Mortgage  Rates  ranging  from  approximately   11.990%  per  annum  to
approximately  17.000% per annum.  As of the Cut-off Date, the weighted  average
Gross Margin was  approximately  5.918%,  the weighted  average Minimum Mortgage
Rate was  approximately  7.571%  per  annum  and the  weighted  average  Maximum
Mortgage Rate was  approximately  13.571% per annum. The latest first Adjustment
Date  following  the Cut-off Date on any Group II ARM Loan occurs in May 1, 2005
and the weighted  average next Adjustment Date for all of the Group II ARM Loans
following the Cut-off Date is March 9, 2005.

     The weighted average  loan-to-value ratio of the Group II Mortgage Loans at
origination was approximately 83.49%. At origination,  no Group II Mortgage Loan
had a  loan-to-value  ratio  greater  than  approximately  95.00%  or less  than
approximately 38.46%.

     The  weighted  average  remaining  term to stated  maturity of the Group II
Mortgage Loans was  approximately 347 months as of the Cut-off Date. None of the
Group II  Mortgage  Loans  will have a first due date  prior to March 1, 2003 or
after June 1, 2003,  or will have a  remaining  term to stated  maturity of less
than 175 months or greater  than 358 months as of the Cut-off  Date.  The latest
maturity date of any Group II Mortgage Loan is May 1, 2033.

     As of the Cut-off  Date,  the  weighted  average FICO Score of the Group II
Mortgage Loans is approximately  656. No Group II Mortgage Loan had a FICO Score
as of the Cut-off Date greater than 809 or less than 520.

     The Group II Mortgage  Loans are expected to have the following  additional
characteristics  as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):


                 COLLATERAL TYPE OF THE GROUP II MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
       COLLATERAL TYPE            LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
Fixed Rate ...................      214     $  41,341,897.87         63.40%
ARM ..........................       61        23,869,896.23         36.60
                                  -----     ----------------        ------
                   Total .....      275     $  65,211,794.10        100.00%
                                  =====     ================        ======

                                      S-35



        PRINCIPAL BALANCES OF THE GROUP II MORTGAGE LOANS AT ORIGINATION


                                NUMBER OF      AGGREGATE        % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
        PRINCIPAL BALANCE        MORTGAGE    OUTSTANDING AT      OUTSTANDING AT
       AT ORIGINATION ($)         LOANS       ORIGINATION         ORIGINATION
- ------------------------------  ---------  -----------------   -----------------
      0.01 -  50,000.00 ......        5     $     222,300.00          0.34%
 50,000.01 - 100,000.00 ......       31         2,510,550.00          3.83
100,000.01 - 150,000.00 ......       56         6,962,937.00         10.64
150,000.01 - 200,000.00 ......       55         9,360,700.00         14.30
200,000.01 - 250,000.00 ......       21         4,701,175.00          7.18
250,000.01 - 300,000.00 ......        7         1,896,200.00          2.90
300,000.01 - 350,000.00 ......       32        10,658,550.00         16.28
350,000.01 - 400,000.00 ......       32        11,911,200.00         18.19
400,000.01 - 450,000.00 ......       18         7,730,950.00         11.81
450,000.01 - 500,000.00 ......       10         4,791,045.00          7.32
500,000.01 - 550,000.00 ......        1           500,670.00          0.76
550,000.01 - 600,000.00 ......        6         3,491,497.00          5.33
700,000.01 - 750,000.00 ......        1           727,500.00          1.11
                                  -----     ----------------        ------
     Total ...................      275     $  65,465,274.00        100.00%
                                  =====     ================        ======


                PRINCIPAL BALANCES OF THE GROUP II MORTGAGE LOANS
                             AS OF THE CUT-OFF DATE


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
     PRINCIPAL BALANCE AS OF     MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
      THE CUT-OFF DATE ($)        LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
      0.01 -  50,000.00 ......        5     $     220,492.13          0.34%
 50,000.01 - 100,000.00 ......       34         2,795,463.86          4.29
100,000.01 - 150,000.00 ......       54         6,782,777.95         10.40
150,000.01 - 200,000.00 ......       54         9,171,322.87         14.06
200,000.01 - 250,000.00 ......       21         4,679,209.95          7.18
250,000.01 - 300,000.00 ......        7         1,887,653.95          2.89
300,000.01 - 350,000.00 ......       34        11,322,040.45         17.36
350,000.01 - 400,000.00 ......       30        11,176,074.72         17.14
400,000.01 - 450,000.00 ......       18         7,703,985.86         11.81
450,000.01 - 500,000.00 ......       11         5,268,235.64          8.08
550,000.01 - 600,000.00 ......        6         3,478,571.58          5.33
700,000.01 - 750,000.00 ......        1           725,965.14          1.11
                                  -----     ----------------        ------
    Total ....................      275     $  65,211,794.10        100.00%
                                  =====     ================        ======

                                      S-36



                             GEOGRAPHIC DISTRIBUTION
           OF THE MORTGAGED PROPERTIES OF THE GROUP II MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
            LOCATION              LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
California ...................      126     $  37,781,049.67         57.94%
Minnesota ....................       53         9,433,740.66         14.47
Colorado .....................       35         7,247,134.54         11.11
Rhode Island .................       17         3,605,405.80          5.53
Illinois .....................       14         3,582,691.17          5.49
Texas ........................       26         2,428,746.04          3.72
Tennessee ....................        1           471,684.07          0.72
Ohio .........................        1           354,778.15          0.54
Florida ......................        1           168,300.73          0.26
Washington ...................        1           138,263.27          0.21
                                  -----     ----------------        ------
      Total ..................      275     $  65,211,794.10        100.00%
                                  =====     ================        ======


      MORTGAGE RATES OF THE GROUP II MORTGAGE LOANS AS OF THE CUT-OFF DATE


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
        MORTGAGE RATE (%)         LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
 5.500 -  5.999 ..............       12     $   3,951,515.20          6.06%
 6.000 -  6.499 ..............       11         3,567,214.33          5.47
 6.500 -  6.999 ..............      101        24,786,902.92         38.01
 7.000 -  7.499 ..............       31         5,878,018.06          9.01
 7.500 -  7.999 ..............       56        15,230,840.29         23.36
 8.000 -  8.499 ..............        9         1,786,618.92          2.74
 8.500 -  8.999 ..............       22         5,671,110.58          8.70
 9.000 -  9.499 ..............        5           781,136.16          1.20
 9.500 -  9.999 ..............       16         2,191,361.05          3.36
10.000 - 10.499 ..............        3           393,514.34          0.60
10.500 - 10.999 ..............        4           391,540.27          0.60
11.000 - 11.499 ..............        4           477,325.78          0.73
11.500 - 11.999 ..............        1           104,696.20          0.16
                                  -----     ----------------        ------
   Total .....................      275     $  65,211,794.10        100.00%
                                  =====     ================        ======


                  ORIGINAL TERM OF THE GROUP II MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
          ORIGINAL TERM           LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
180 months ...................       13     $   1,232,602.46          1.89%
240 months ...................       19         3,122,450.80          4.79
360 months ...................      243        60,856,740.84         93.32
                                  -----     ----------------        ------
         Total ...............      275     $  65,211,794.10        100.00%
                                  =====     ================        ======


                                      S-37



                      REMAINING TERM TO STATED MATURITY OF
               THE GROUP II MORTGAGE LOANS AS OF THE CUT-OFF DATE


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
         REMAINING TERM          MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
       TO STATED MATURITY         LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
121 - 180 months .............       13     $   1,232,602.46          1.89%
181 - 240 months .............       19         3,122,450.80          4.79
301 - 360 months .............      243        60,856,740.84         93.32
                                  -----     ----------------        ------
         Total ...............      275     $  65,211,794.10        100.00%
                                  =====     ================        ======


             MORTGAGED PROPERTY TYPES OF THE GROUP II MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
          PROPERTY TYPE           LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
Single Family Residence ......      220     $  52,493,717.57         80.50%
PUD ..........................       23         5,598,472.13          8.59
Condominium ..................       19         4,756,198.46          7.29
2-4 Family ...................       13         2,363,405.94          3.62
                                  -----     ----------------        ------
         Total ...............      275     $  65,211,794.10        100.00%
                                  =====     ================        ======


          ORIGINAL LOAN-TO-VALUE RATIOS OF THE GROUP II MORTGAGE LOANS


                                NUMBER OF      AGGREGATE         % OF AGGREGATE
                                 GROUP II  PRINCIPAL BALANCE   PRINCIPAL BALANCE
             ORIGINAL            MORTGAGE  OUTSTANDING AS OF   OUTSTANDING AS OF
     LOAN-TO-VALUE RATIO (%)      LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- ------------------------------  ---------  -----------------   -----------------
Less than 50.00 ..............        7     $     559,252.42          0.86%
   50.01 - 55.00 .............        4           499,638.47          0.77
   55.01 - 60.00 .............        8         1,241,857.03          1.90
   60.01 - 65.00 .............        6           680,782.50          1.04
   65.01 - 70.00 .............       15         3,182,896.36          4.88
   70.01 - 75.00 .............       25         5,440,307.28          8.34
   75.01 - 80.00 .............       44        10,332,883.54         15.85
   80.01 - 85.00 .............       47        10,477,173.06         16.07
   85.01 - 90.00 .............       65        19,665,238.76         30.16
   90.01 - 95.00 .............       54        13,131,764.68         20.14
                                  -----     ----------------        ------
   Total .....................      275     $  65,211,794.10        100.00%
                                  =====     ================        ======

                                      S-38



                  LOAN PROGRAMS OF THE GROUP II MORTGAGE LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
           LOAN PROGRAM            LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
Full Documentation ............      181     $  41,064,733.88        62.97%
Stated Income Documentation ...       62        15,482,414.22        23.74
Limited / Lite Documentation ..       32         8,664,646.00        13.29
                                   -----     ----------------       ------
         Total ................      275     $  65,211,794.10       100.00%
                                   =====     ================       ======


                   FICO SCORE FOR THE GROUP II MORTGAGE LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
            FICO SCORE             LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
500 - 524 .....................       6     $   1,093,916.82          1.68%
525 - 549 .....................      10         1,886,526.64          2.89
550 - 574 .....................      24         6,453,579.53          9.90
575 - 599 .....................      15         3,183,074.18          4.88
600 - 624 .....................      24         5,825,559.96          8.93
625 - 649 .....................      17         5,149,588.32          7.90
650 - 674 .....................      51        13,075,873.47         20.05
675 - 699 .....................      52        11,837,382.92         18.15
700 - 724 .....................      45        11,131,885.86         17.07
725 - 749 .....................      18         3,216,076.38          4.93
750 - 774 .....................       5         1,260,349.67          1.93
775 - 799 .....................       7         1,001,402.69          1.54
800 - 824 .....................       1            96,577.66          0.15
                                  -----     ----------------        ------
         Total ................     275     $  65,211,794.10        100.00%
                                  =====     ================        ======


                   LOAN PURPOSE OF THE GROUP II MORTGAGE LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
           LOAN PURPOSE            LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
Refinance - Rate Term .........     128     $  33,096,576.25         50.75%
Refinance - Cashout ...........     146        32,031,588.51         49.12
Purchase ......................       1            83,629.34          0.13
                                  -----     ----------------        ------
         Total ................     275     $  65,211,794.10        100.00%
                                  =====     ================        ======

                                      S-39



       MORTGAGED PROPERTY OCCUPANCY STATUS OF THE GROUP II MORTGAGE LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
         OCCUPANCY STATUS          LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
Primary .......................     261     $  62,368,343.18         95.64%
Non-Owner Occupied ............      14         2,843,450.92          4.36
                                  -----     ----------------        ------
Total .........................     275     $  65,211,794.10        100.00%
                                  =====     ================        ======

The occupancy status of a Mortgaged  Property is as represented by the mortgagor
in its loan application.


                NEXT ADJUSTMENT DATES FOR THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                    ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
       NEXT ADJUSTMENT DATE        LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
February 2005 .................      19     $   7,411,093.42         31.05%
March 2005 ....................      15         5,704,671.81         23.90
April 2005 ....................      21         8,209,292.12         34.39
May 2005 ......................       6         2,544,838.88         10.66
                                  -----     ----------------        ------
         Total ................      61     $  23,869,896.23        100.00%
                                  =====     ================        ======


                     GROSS MARGINS OF THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                    ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
         GROSS MARGIN (%)          LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
4.500 - 4.999 .................       3     $   1,426,812.16          5.98%
5.000 - 5.499 .................       8         3,188,150.59         13.36
5.500 - 5.999 .................       8         2,916,738.50         12.22
6.000 - 6.499 .................      37        14,460,990.34         60.58
6.500 - 6.999 .................       5         1,877,204.64          7.86
                                  -----     ----------------        ------
         Total ................      61     $  23,869,896.23        100.00%
                                  =====     ================        ======

                                      S-40



                MAXIMUM MORTGAGE RATES OF THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
         MAXIMUM MORTGAGE           ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
             RATE (%)              LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
11.500 - 11.999 ...............       3     $   1,324,786.39          5.55%
12.000 - 12.499 ...............       1           598,282.17          2.51
12.500 - 12.999 ...............      19         7,361,073.14         30.84
13.000 - 13.499 ...............       5         1,808,914.76          7.58
13.500 - 13.999 ...............      22         8,229,557.69         34.48
14.000 - 14.499 ...............       1           499,321.78          2.09
14.500 - 14.999 ...............       8         3,261,925.59         13.67
15.500 - 15.999 ...............       1           454,140.46          1.90
17.000 - 17.499 ...............       1           331,894.25          1.39
                                  -----     ----------------        ------
   Total ......................      61     $  23,869,896.23        100.00%
                                  =====     ================        ======


                MINIMUM MORTGAGE RATES OF THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
         MINIMUM MORTGAGE           ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
             RATE (%)              LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
 5.500 -  5.999 ...............       3     $   1,324,786.39          5.55%
 6.000 -  6.499 ...............       1           598,282.17          2.51
 6.500 -  6.999 ...............      19         7,361,073.14         30.84
 7.000 -  7.499 ...............       5         1,808,914.76          7.58
 7.500 -  7.999 ...............      22         8,229,557.69         34.48
 8.000 -  8.499 ...............       1           499,321.78          2.09
 8.500 -  8.999 ...............       8         3,261,925.59         13.67
 9.500 -  9.999 ...............       1           454,140.46          1.90
11.000 - 11.499 ...............       1           331,894.25          1.39
                                  -----     ----------------        ------
   Total ......................      61     $  23,869,896.23        100.00%
                                  =====     ================        ======


              INITIAL PERIODIC RATE CAPS OF THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                    ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
 INITIAL PERIODIC RATE CAP (%)     LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
2.000 .........................      61     $  23,869,896.23        100.00%
                                  -----     ----------------        ------
         Total ................      61     $  23,869,896.23        100.00%
                                  =====     ================        ======

                                      S-41



             SUBSEQUENT PERIODIC RATE CAPS OF THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                    ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
SUBSEQUENT PERIODIC RATE CAP (%)   LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
1.000 .........................      61     $  23,869,896.23        100.00%
                                  -----     ----------------        ------
         Total ................      61     $  23,869,896.23        100.00%
                                  =====     ================        ======


                  LIFETIME RATE CAPS OF THE GROUP II ARM LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                    ARM     OUTSTANDING AS OF  OUTSTANDING AS OF
     LIFETIME RATE CAP (%)         LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
6.000 .........................      61     $  23,869,896.23        100.00%
                                  -----     ----------------        ------
         Total ................      61     $  23,869,896.23        100.00%
                                  -----     ================        ======


            PREPAYMENT PENALTY MONTHS OF THE GROUP II MORTGAGE LOANS


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
   PREPAYMENT PENALTY MONTHS       LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
0 .............................      40     $   6,166,916.99          9.46%
12 ............................      16         2,917,785.65          4.47
24 ............................      14         5,250,189.19          8.05
36 ............................     205        50,876,902.27         78.02
                                  -----     ----------------        ------
         Total ................     275     $  65,211,794.10        100.00%
                                  =====     ================        ======


               GROUP II MORTGAGE LOANS BY ORIGINATING INSTITUTION


                                 NUMBER OF      AGGREGATE        % OF AGGREGATE
                                  GROUP II  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                  MORTGAGE  OUTSTANDING AS OF  OUTSTANDING AS OF
    ORIGINATING INSTITUTION        LOANS     THE CUT-OFF DATE   THE CUT-OFF DATE
- -------------------------------  ---------  -----------------  -----------------
Ameriquest Mortgage Company ...       4     $   1,831,813.90          2.81%
Town & Country
  Credit Corporation ..........     271        63,379,980.20         97.19
                                  -----     ----------------        ------
         Total ................     275     $  65,211,794.10        100.00%
                                  =====     ================        ======

                                      S-42



THE INDEX

     As of any Adjustment Date, the index applicable to the determination of the
Mortgage  Rate on each ARM Loan will  generally be the average of the  interbank
offered rates for six-month  United States dollar  deposits in the London market
as published in THE WALL STREET  JOURNAL and as most recently  available  either
(i) as of the first business day 45 days prior to that  Adjustment  Date or (ii)
as of the first business day of the month  preceding the month of the Adjustment
Date, as specified in the related  mortgage  note  ("Six-Month  LIBOR").  In the
event that the Index becomes unavailable or otherwise unpublished,  the Servicer
will select a comparable  alternative  index over which it has no direct control
and which is readily verifiable.

UNDERWRITING STANDARDS

     TOWN & COUNTRY CREDIT CORP. The  information set forth in this section with
regard to the  underwriting  standards of Town & Country  Credit Corp.  ("Town &
Country")  has been  provided  to the  Depositor  or compiled  from  information
provided to the Depositor by Town & Country. None of the Depositor, the Trustee,
the Servicer, the other Originator, the Mortgage Loan Seller, the Underwriter or
any of their  respective  affiliates has made any independent  investigation  of
this information or has made or will make any  representation as to the accuracy
or completeness of this information.

     Approximately  82.88% of the Mortgage  Loans (the "Town & Country  Mortgage
Loans"),  which will be acquired on the Closing Date by the  Depositor  from the
Mortgage  Loan Seller,  were  acquired by the  Mortgage  Loan Seller from Town &
Country prior to the Closing Date. All of the Town & Country Mortgage Loans were
originated  or acquired by Town & Country in  accordance  with the  underwriting
criteria described in this section.

     All of the Town & Country  Mortgage  Loans were  originated  or acquired by
Town & Country  generally in accordance  with the  underwriting  guidelines (the
"Underwriting  Guidelines")  established  by  Town  &  Country  with  one of the
following  income  documentation  types:  "Full,"  "Limited (also known as "Fast
Trac") or "Stated Income." The Underwriting Guidelines are primarily intended to
evaluate the value and adequacy of the mortgaged  property as collateral and are
also intended to consider the applicant's credit standing and repayment ability.
On a  case  by-case  basis,  Town &  Country  may  determine  that,  based  upon
compensating factors, a prospective applicant, not strictly qualifying under one
of  the  Risk  Categories   described  below,   warrants  an  exception  to  the
requirements set forth in the Underwriting Guidelines.  Compensating factors may
include, but are not limited to, loan-to-value ratio, debt-to-income ratio, good
credit  history,  stable  employment  and time in residence  at the  applicant's
current address.  It is expected that a substantial number of the Mortgage Loans
to be included in the Mortgage Pool will represent such underwriting exceptions.

     The Underwriting Guidelines are less stringent than the standards generally
acceptable to Fannie Mae and Freddie Mac with regard to the property  offered as
collateral and the applicant's credit standing and repayment ability. Applicants
who  qualify  under Town &  Country's  Underwriting  Guidelines  generally  have
payment histories and debt ratios which would not satisfy Fannie Mae and Freddie
Mac  underwriting  guidelines and may have a record of major  derogatory  credit
items such as  outstanding  judgments or prior  bankruptcies.  The  Underwriting
Guidelines  establish the maximum  permitted  loan-to-value  ratio for each loan
type based upon these and other risk factors.

     All of the Town & Country  Mortgage  Loans  are  based on loan  application
packages  submitted by a  prospective  applicant.  Each  applicant  completes an
application   that  includes   information   with  respect  to  the  applicant's
liabilities,  income,  credit history and employment history, as well as certain
other personal information.

     Town & Country also obtains a credit report on each applicant from a credit
reporting  company.  The report  typically  contains  the  reported  information
relating to such matters as credit history with local

                                      S-43



and national  merchants  and lenders,  installment  debt payments and records of
default, bankruptcy, repossession and judgments.

     During the  underwriting  process,  Town & Country reviews and verifies the
loan  applicant's  sources  of  income  (except  under  the  Stated  Income  and
Limited/Fast Trac documentation programs, under which programs, such information
may not be  independently  verified),  calculates  the amount of income from all
such sources  indicated on the loan  application,  reviews the credit history of
the applicant,  calculates the debt-to-income ratio to determine the applicant's
ability to repay the loan,  and reviews the  mortgaged  property for  compliance
with the Underwriting  Guidelines.  The  Underwriting  Guidelines are applied in
accordance  with all  applicable  federal  and state  laws and  regulations  and
requires  (i) an  appraisal  of the  mortgaged  property  which  conforms to the
Uniform  Standards  of  Professional  Appraisal  Practice  standards,  on  forms
generally  acceptable to Fannie Mae and Freddie Mac and (ii) an in-house  review
of such appraisal.  The Underwriting  Guidelines permit loans with loan-to-value
ratios  at  origination  of up to  95%  and  combined  loan-to-value  ratios  at
origination  of up to 100%.  The maximum  allowable  loan-to-value  ratio varies
based upon the  income  documentation,  property  type,  creditworthiness,  debt
service-to-income  ratio of the applicant and the overall risks  associated with
the loan decision.

     A.   INCOME DOCUMENTATION TYPES

     FULL DOCUMENTATION.  The Full documentation program is generally based upon
current year to date income  documentation as well as the previous year's income
documentation  (i.e., tax returns and/or W-2 forms). The documentation  required
is specific to the applicant's  sources of income.  The  applicant's  employment
and/or business licenses are generally verified.

     LIMITED/FAST  TRAC  DOCUMENTATION.   The  Limited/Fast  Trac  documentation
program  is  generally  based on bank  statements  from the past  twelve  months
supported by additional  documentation provided by the applicant or current year
to date documentation.  The applicant's  employment and/or business licenses are
generally verified.

     STATED  INCOME.  The Stated Income  residential  loan program  requires the
applicant's  employment and income sources to be stated on the application.  The
applicant's  income as stated must be reasonable  for the related  occupation in
the loan underwriter's discretion.  However, the applicant's income as stated on
the application is not independently verified. Verbal verification of employment
is generally obtained for salaried applicants.

     B.   PROPERTY REQUIREMENTS

     Properties  that are to secure  mortgage  loans are  appraised by qualified
independent  appraisers who are approved by Town & Country's  in-house appraisal
department.  Generally,  properties  below  average  standards in condition  and
repair are not acceptable as security for mortgage loans under the  Underwriting
Guidelines. 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 subject to review,  prior to the loan  funding,  which
review may be conducted by a representative of Town & Country or a fee appraiser
and,  depending upon the original  principal balance and loan-to-value  ratio of
the mortgaged property, may include a desk review of the original appraisal or a
drive-by review  appraisal of the mortgaged  property.  Town & Country  requires
that all mortgage loans have title insurance.  Town & Country also requires that
fire and  extended  coverage  casualty  insurance be  maintained  on the secured
property  in an amount  equal to the  lesser  of the  principal  balance  of the
mortgage loan and the  replacement  cost of the  property,  subject to any state
limitations.

                                      S-44



     C.   RISK CATEGORIES

     The Underwriting  Guidelines have various risk categories which are used by
Town & Country to grade the  likelihood  that the  mortgagor  will  satisfy  the
repayment  conditions of the mortgage loan. These risk categories  establish the
maximum  permitted  loan  to-value  ratio and loan amount,  given the  occupancy
status of the mortgaged  property and the  mortgagor's  credit  history and debt
ratio.  In general,  higher credit risk mortgage  loans are graded in categories
which  permit  higher debt  ratios and more (or more  recent)  major  derogatory
credit items such as outstanding  judgments or prior bankruptcies;  however, the
Underwriting  Guidelines establish lower maximum  loan-to-value ratios and lower
maximum loan amounts for loans graded in such categories.

     The Underwriting  Guidelines have the following categories and criteria for
grading the potential  likelihood  that an applicant  will satisfy the repayment
obligations of a mortgage loan:


================================================================================
 Credit   Minimum    Mortgage Lates     Bankruptcy or    Maximum Debt-to-
 Grade      FICO    (Last 12 Months)     Foreclosure       Income Ratio    LTV
- --------------------------------------------------------------------------------
   8A       710           none         none in the last         55%        95%
                                          36 months
- --------------------------------------------------------------------------------
   7A       680           none         none in the last         55%        95%
                                          36 months
- --------------------------------------------------------------------------------
   6A       660           none         none in the last         55%        90%
                                          36 months
- --------------------------------------------------------------------------------
   5A       640           none         none in the last         55%        90%
                                          36 months
- --------------------------------------------------------------------------------
   4A       620          1 x 30        none in the last         55%        90%
                                          36 months
- --------------------------------------------------------------------------------
   3A       600          1 x 30        none in the last         55%        90%
                                          36 months
- --------------------------------------------------------------------------------
   2A       550          3 x 30        none in the last         55%        90%
                                          24 months
- --------------------------------------------------------------------------------
   A        550          1 x 60        none in the last         55%        90%
                                          24 months
- --------------------------------------------------------------------------------
   B        520          1 x 60        none in the last         55%        85%
                                          12 months
- --------------------------------------------------------------------------------
   C        500         1 x 120        not in currently         55%        75%
- --------------------------------------------------------------------------------
   D        500           n/a         must be dismissed         55%        60%
                                          at closing
- --------------------------------------------------------------------------------


     AMERIQUEST  MORTGAGE  COMPANY.  Approximately  17.12% of the Mortgage Loans
(the "Ameriquest Mortgage Loans"), which will be acquired on the Closing Date by
the Depositor from the Mortgage Loan Seller,  were acquired by the Mortgage Loan
Seller from Town & Country Credit  Corporation prior to the Closing Date. All of
the Ameriquest  Mortgage Loans were  originated by Ameriquest  substantially  in
accordance with the underwriting  criteria described above under "Town & Country
Credit  Corporation"  and sold by Ameriquest  Mortgage Company to Town & Country
Credit Corporation prior to the Mortgage Loan Seller's purchase thereof.

ADDITIONAL INFORMATION CONCERNING THE MORTGAGE LOANS

     The description in this prospectus  supplement of the Mortgage Pool and the
Mortgaged  Properties is based upon the Mortgage Pool as  constituted  as of the
close of business on the Cut-off Date,  as adjusted for the scheduled  principal
payments due on or before such date. Prior to the issuance of the  certificates,
Mortgage  Loans may be removed from the Mortgage  Pool as a result of incomplete


                                      S-45



documentation  or  otherwise  if the  Depositor  deems the removal  necessary or
desirable,  and may be prepaid at any time. A limited  number of other  mortgage
loans  may be  included  in the  Mortgage  Pool  prior  to the  issuance  of the
certificates  unless  including these mortgage loans would  materially alter the
characteristics of the Mortgage Pool as described in this prospectus supplement.
The  Depositor  believes  that the  information  set  forth  in this  prospectus
supplement will be representative of the characteristics of the Mortgage Pool as
it will be constituted  at the time the  certificates  are issued,  although the
range of Mortgage Rates and maturities and other characteristics of the Mortgage
Loans may vary.


                            YIELD ON THE CERTIFICATES

CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST

     When a  principal  prepayment  in  full is made  on a  Mortgage  Loan,  the
mortgagor  is  charged  interest  only for the  period  from the Due Date of the
preceding  monthly  payment up to the date of the  prepayment,  instead of for a
full month. When a partial principal  prepayment is made on a Mortgage Loan, the
mortgagor is not charged  interest on the amount of the prepayment for the month
in which the prepayment is made. In addition,  the  application of the Soldiers'
and Sailors' Civil Relief Act of 1940, as amended (the "Relief Act") and similar
state  or  local  laws to any  Mortgage  Loan  could  adversely  affect,  for an
indeterminate  period of time,  the  ability of the  Servicer  to  collect  full
amounts of interest on such  Mortgage  Loans.  The  Servicer is obligated to pay
from its own funds only those  interest  shortfalls  attributable  to  principal
prepayments by the mortgagors on the Mortgage Loans; provided,  however that the
obligation  of the  Servicer  to remit the amount of any  shortfall  in interest
resulting  from a principal  prepayment  shall be limited to the  Servicing  Fee
payable to the  Servicer  for the related Due Period.  Any  interest  shortfalls
attributable to voluntary  principal  prepayments  required to be funded but not
funded by the Servicer are required to be paid by the Master Servicer,  but only
to the extent that such amount does not exceed the Master  Servicing Fee for the
related Mortgage Loans for the applicable  Distribution Date.  Accordingly,  the
effect of (i) any principal  prepayments  on the Mortgage  Loans,  to the extent
that any resulting  shortfall (a "Prepayment  Interest  Shortfall")  exceeds any
payments  by  the  Master   Servicer  or  the   Servicer   from  its  own  funds
("Compensating  Interest") or (ii) any shortfalls resulting from the application
of the  Relief  Act or  similar  state  or local  laws,  will be to  reduce  the
aggregate  amount of interest  collected that is available for  distribution  to
certificateholders. Any such shortfalls will be allocated among the certificates
as provided under "Description of the Certificates-Interest Distributions on the
Offered Certificates" and "-Overcollateralization Provisions" in this prospectus
supplement.  See  "Certain  Legal  Aspects of the Mortgage  Loans-Soldiers'  and
Sailors' Civil Relief Act of 1940" in the prospectus.

GENERAL PREPAYMENT CONSIDERATIONS

     The  rate  of  principal  payments  on the  Class  A  Certificates  and the
Mezzanine   Certificates,   the  aggregate   amount  of  distributions  on  such
certificates and the yield to maturity of such  certificates  will be related to
the rate and timing of payments of principal on the Mortgage Loans.  The rate of
principal  payments  on the  Mortgage  Loans  will in turn  be  affected  by the
amortization schedules of the Mortgage Loans as they change from time to time to
accommodate  changes  in  the  Mortgage  Rates  and  by the  rate  of  principal
prepayments  thereon  (including  for  this  purpose,  payments  resulting  from
refinancings,  liquidations  of the Mortgage Loans due to defaults,  casualties,
condemnations and repurchases, whether optional or required, by the Depositor or
the Mortgage Loan Seller).  The Mortgage  Loans may be prepaid by the mortgagors
at any time;  however, as described under "The Mortgage Pool" in this prospectus
supplement,  with  respect to  approximately  91.36% of the Mortgage  Loans,  by
aggregate  principal  balance of the  Mortgage  Loans as of the Cut-off  Date, a
prepayment may subject the related mortgagor to a Prepayment Charge.

     Prepayments, liquidations and repurchases of the Mortgage Loans will result
in  distributions in respect of principal to the holders of the class or classes
of Offered  Certificates then entitled to receive  distributions  that otherwise
would be distributed  over the remaining terms of the Mortgage Loans.  Since


                                      S-46



the rates of payment of principal  on the  Mortgage  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
any class of  Offered  Certificates  may vary from the  anticipated  yield  will
depend  upon the degree to which the Offered  Certificates  are  purchased  at a
discount or premium  and the degree to which the timing of  payments  thereon is
sensitive to  prepayments on the Mortgage  Loans.  Further,  an investor  should
consider,  in the  case of any  Class A  Certificate  or  Mezzanine  Certificate
purchased  at a  discount,  the risk  that a  slower  than  anticipated  rate of
principal  payments on the Mortgage Loans could result in an actual yield to the
investor  that is lower  than  the  anticipated  yield.  In the case of any such
certificate purchased at a premium, the risk that a faster than anticipated rate
of principal  payments  could result in an actual yield to the investor  that is
lower than the  anticipated  yield.  In  general,  the  earlier  prepayments  of
principal are made on the Mortgage Loans, the greater the effect on the yield to
maturity of the Offered  Certificates.  As a result, the effect on an investors'
yield of principal  payments occurring at a rate higher (or lower) than the rate
anticipated by the investor during the period immediately following the issuance
of the Class A Certificates  and the Mezzanine  Certificates  would not be fully
offset by a subsequent  like  reduction  (or  increase) in the rate of principal
payments.

     It is highly  unlikely that the Mortgage  Loans will prepay at any constant
rate until  maturity or that all of the  Mortgage  Loans will prepay at the same
rate.   Moreover,   the  timing  of   prepayments  on  the  Mortgage  Loans  may
significantly affect the yield to maturity on the Offered Certificates,  even if
the average rate of principal payments  experienced over time is consistent with
an investor's expectation.

     The rate of payments (including prepayments), on pools of mortgage loans is
influenced by a variety of economic,  geographic,  social and other factors.  If
prevailing  mortgage  rates fall  significantly  below the Mortgage Rates on the
Mortgage  Loans,  the rate of prepayment  and  refinancing  would be expected to
increase.  Conversely, if prevailing mortgage rates rise significantly above the
Mortgage  Rates on the Mortgage  Loans,  the rate of  prepayment on the Mortgage
Loans would be expected to  decrease.  Other  factors  affecting  prepayment  of
mortgage  loans include  changes in mortgagors'  housing  needs,  job transfers,
unemployment,  mortgagors' net equity in the mortgaged  properties and servicing
decisions.  The prepayment  experience of the Delayed First Adjustment  Mortgage
Loans may  differ  from that of the other  Mortgage  Loans.  The  Delayed  First
Adjustment Mortgage Loans may be subject to greater rates of prepayments as they
approach their initial  Adjustment  Dates even if market interest rates are only
slightly higher or lower than the Mortgage Rates on the Delayed First Adjustment
Mortgage Loans as mortgagors seek to avoid changes in their monthly payments. In
addition,  the existence of the applicable  Periodic Rate Cap,  Maximum Mortgage
Rate and  Minimum  Mortgage  Rate  may  affect  the  likelihood  of  prepayments
resulting  from  refinancings.  There  can be no  certainty  as to the  rate  of
prepayments  on the  Mortgage  Loans  during  any period or over the life of the
certificates. See "Yield Considerations" in the prospectus.

     Because  principal  distributions  are paid to  certain  classes of Offered
Certificates  before other classes,  holders of classes of Offered  Certificates
having a later priority of payment bear a greater risk of losses than holders of
classes having earlier priorities for distribution of principal. This is because
the certificates having a later priority of payment will represent an increasing
percentage   interest  in  the  trust  fund  during  the  period  prior  to  the
commencement of distributions of principal on these  certificates.  As described
under "Description of the  Certificates--Principal  Distributions on the Class A
Certificates  and the Mezzanine  Certificates"  in this  prospectus  supplement,
prior to the Stepdown Date, all principal payments on the Mortgage Loans will be
allocated to the Class A Certificates.  Thereafter, as further described in this
prospectus  supplement,  during certain periods,  subject to certain delinquency
triggers described in this prospectus supplement,  all principal payments on the
Mortgage Loans will be allocated among the Class A Certificates  and all classes
of the Mezzanine  Certificates in the priorities described under "Description of
the  Certificates--Principal  Distributions  on the  Class  A  Certificates  and
Mezzanine Certificates" in this prospectus supplement.

     In general,  defaults on mortgage  loans are expected to occur with greater
frequency in their early years.  In  addition,  default  rates may be higher for
mortgage  loans used to refinance an existing  mortgage  loan. In the event of a
mortgagor's  default on a Mortgage Loan, there can be no assurance that recourse


                                      S-47



will be available beyond the specific Mortgaged Property pledged as security for
repayment.  See "The Mortgage  Pool--Underwriting  Standards" in this prospectus
supplement.

SPECIAL YIELD CONSIDERATIONS

     The  Mortgage  Rates on  approximately  33.28% of the  Mortgage  Loans,  by
aggregate  principal balance as of the Cut-off Date, are fixed and will not vary
with any Index. The Mortgage Rates on the ARM Loans adjust  semi-annually  based
upon Six-Month  LIBOR subject to periodic and lifetime  limitations and after an
initial  period of two or three years with respect to Delayed  First  Adjustment
Mortgage  Loans.  The  Pass-Through  Rate on the  Class A  Certificates  and the
Mezzanine  Certificates adjusts monthly based upon One-Month LIBOR determined as
described  under  "Description  of the  Certificates--Calculation  of  One-Month
LIBOR"  in  this  prospectus  supplement,  subject  to the  applicable  Net  WAC
Pass-Through  Rate, with the result that increases in the Pass-Through  Rates on
such  certificates may be limited for extended periods in a rising interest rate
environment.  Investors  should note that all of the ARM Loans are Delayed First
Adjustment Mortgage Loans. The interest due on the Mortgage Loans during any Due
Period,  net of the  expenses  of the trust may not equal the amount of interest
that would accrue at One-Month  LIBOR plus the applicable  spread on the Class A
Certificates and the Mezzanine  Certificates during the related Interest Accrual
Period;  however,  any  shortfall of this kind will be payable to the holders of
such  certificates,  but only to the extent and in the priority  described under
"Description  of the  Certificates--Overcollateralization  Provisions"  in  this
prospectus  supplement.  In addition,  Six-Month  LIBOR and One-Month  LIBOR may
respond  differently to economic and market factors.  Thus, it is possible,  for
example, that if both One-Month LIBOR and the related Index rise during the same
period,  One-Month  LIBOR  may rise more  rapidly  than the  Index,  potentially
resulting in the application of the applicable Net WAC Pass-Through  Rate on the
Offered Certificates, which would adversely affect the yield to maturity on such
certificates.

     If the  pass-through  rate on the  Class A  Certificates  or the  Mezzanine
Certificates  is limited by the  applicable  Net WAC  Pass-Through  Rate for any
Distribution  Date,  the resulting  interest  shortfalls,  which are referred to
herein as "Net WAC Rate Carryover  Amounts",  may be recovered by the holders of
such certificates on such Distribution Date or on future  Distribution Dates, to
the extent that on such Distribution Date or future Distribution Dates there are
any available funds remaining after certain other  distributions  on the Offered
Certificates  and the payment of certain  fees and  expenses  of the trust.  The
ratings on the Class A  Certificates  and the  Mezzanine  Certificates  will not
address the  likelihood  of any such  recovery of such  interest  shortfalls  by
holders of those certificates.

     As described under "Description of the  Certificates--Allocation of Losses;
Subordination,"  amounts  otherwise  distributable  to holders of the  Mezzanine
Certificates  and the Class CE Certificates may be made available to protect the
holders of the Class A Certificates  against  interruptions in distributions due
to certain mortgagor  delinquencies,  to the extent not covered by P&I Advances.
Such   delinquencies  may  affect  the  yield  to  investors  in  the  Mezzanine
Certificates  and,  even if  subsequently  cured,  will affect the timing of the
receipt of  distributions  by the  holders  of the  Mezzanine  Certificates.  In
addition,  the rate of delinquencies or losses will affect the rate of principal
payments   on   the   Mezzanine   Certificates.    See   "Description   of   the
Certificates--Principal  Distributions on the Class A Certificates and Mezzanine
Certificates" in this prospectus supplement.

WEIGHTED AVERAGE LIVES

     Weighted  average  life  refers to the amount of time that will elapse from
the date of  issuance  of a security  until  each  dollar of  principal  of that
security will be repaid to the investor.  The weighted average life of the Class
A Certificates and the Mezzanine  Certificates will be influenced by the rate at
which  principal  on the  Mortgage  Loans is paid,  which  may be in the form of
scheduled  payments or prepayments  (including  repurchases  and  prepayments of
principal  by  the   mortgagor  as  well  as  amounts   received  by  virtue  of
condemnation,  insurance or foreclosure with respect to the Mortgage Loans), and
the timing of these payments.

                                      S-48



     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment  standard  or model.  The  prepayment  model used in this  prospectus
supplement  with  respect  to the  adjustable  rate  Mortgage  Loans  assumes  a
prepayment  rate for the  mortgage  loans of 28% CPR.  To assume  28% CPR or any
other CPR percentage is to assume that the stated  percentage of the outstanding
principal  balance  of the  pool is  prepaid  over  the  course  of a year.  The
prepayment  model used in this  prospectus  supplement with respect to the fixed
rate Mortgage Loans assumes a prepayment rate of 100% PPC. To assume 100% PPC is
to  assume  (i) a per  annum  prepayment  rate  of 4% of  the  then  outstanding
principal  balance of the  mortgage  loans in the first month of the life of the
mortgage  loans,  (ii) an additional  19%/11 per annum in each month  thereafter
through the eleventh month and (iii) a constant prepayment rate of 23% per annum
beginning in the twelfth month and in each month  thereafter  during the life of
the mortgage  loans.  No  representation  is made that the  Mortgage  Loans will
prepay in accordance with such prepayment  models or any other rate. We refer to
each such prepayment model herein as a "Prepayment Assumption".

     The tables  entitled  "Percent  of Initial  Certificate  Principal  Balance
Outstanding at the Specified Percentages of the Prepayment  Assumption" indicate
the  percentage  of the  initial  Certificate  Principal  Balance of the Class A
Certificates and the Mezzanine Certificates that would be outstanding after each
of the dates shown at various  percentages of CPR and PPC, and the corresponding
weighted  average  lives of these  certificates.  The  tables  are  based on the
following  assumptions  (the  "Modeling  Assumptions"):  (i) the  Mortgage  Pool
consists of 31 mortgage  loans with the  characteristics  set forth below,  (ii)
distributions on the certificates are received, in cash, on the 25th day of each
month,  commencing  in August  2003;  (iii)  the  Mortgage  Loans  prepay at the
percentages of CPR and PPC indicated; (iv) no defaults or delinquencies occur in
the payment by mortgagors of principal and interest on the Mortgage Loans and no
shortfalls  due to the  application  of the Relief Act or similar state or local
laws are incurred;  (v) none of the Depositor,  the Servicer or any other person
purchases  from the trust fund any Mortgage Loan under any  obligation or option
under the Pooling and Servicing  Agreement,  except as indicated in footnote two
in the  tables;  (vi)  scheduled  monthly  payments  on the  Mortgage  Loans are
received  on the first day of each  month  commencing  in August  2003,  and are
computed prior to giving effect to any prepayments  received in the prior month;
(vii) prepayments  representing payment in full of individual Mortgage Loans are
received on the last day of each month  commencing in July 2003,  and include 30
days' interest  thereon;  (viii) the scheduled monthly payment for each Mortgage
Loan is calculated  based on the assumed  mortgage loan  characteristics  stated
below; (ix) the certificates are purchased on July 15, 2003; (x) Six-Month LIBOR
remains constant at 1.12% per annum and the gross mortgage rate on each ARM Loan
is  adjusted  according  to the  assumed  mortgage  loan  characteristics;  (xi)
One-Month  LIBOR  remains  constant  at 1.11% per  annum;  and (xii) the Class P
Certificates have a Certificate Principal Balance equal to zero.

                                      S-49



                  ASSUMED GROUP I MORTGAGE LOAN CHARACTERISTICS




                                    Gross   Expense                    Maximum   Minimum   Initial  Subsequent
     Principal  Remaining         Mortgage  Adjusted            Gross  Mortgage  Mortgage  Periodic  Periodic  Months to  Adjustment
      Balance      Term     Age     Rate    Mortgage   Index   Margin    Rate      Rate    Rate Cap  Rate Cap     Next    Frequency
        ($)      (Months) (Months)   (%)      Rate      Type     (%)      (%)       (%)      (%)        (%)    Adjustment  (Months)
- --------------- --------- ------- --------  -------- --------- ------  --------  --------  -------- ---------- ---------- ----------
                                                                                        
   7,729,707.07    353       3      8.066    6.046   Six-Month  5.853    14.066    8.066    2.000      1.000       21         6
                                                       LIBOR
   2,092,139.04    356       4      7.589    5.569   Six-Month  5.784    13.589    7.589    2.000      1.000       20         6
                                                       LIBOR
   5,373,567.71    356       4      7.936    5.916   Six-Month  5.968    13.936    7.936    2.000      1.000       20         6
                                                       LIBOR
 116,355,546.06    354       3      7.878    5.858   Six-Month  5.910    13.880    7.880    2.000      1.000       21         6
                                                       LIBOR
   3,059,100.69    353       3     10.222    9.682   Six-Month  6.363    16.222   10.222    2.000      1.000       21         6
                                                       LIBOR
     705,168.03    356       4      9.221    8.681   Six-Month  6.427    15.221    9.221    2.000      1.000       20         6
                                                       LIBOR
   1,005,439.48    357       3      8.739    8.199   Six-Month  6.441    14.739    8.739    2.000      1.000       21         6
                                                       LIBOR
  37,637,623.22    356       3      9.001    8.461   Six-Month  6.300    15.001    9.001    2.000      1.000       21         6
                                                       LIBOR
     699,822.13    356       4      9.456    8.916      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
     350,369.26    212       4      8.775    8.235      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
   5,631,357.68    356       4      9.149    8.609      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
     688,286.37    201       5      8.210    7.670      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
   5,396,215.62    356       4      7.617    5.597      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
   2,218,444.23    211       4      7.861    5.841      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
  34,305,486.91    356       4      7.212    5.192      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a
   8,035,175.92    218       4      7.161    5.141      n/a      n/a       n/a      n/a      n/a        n/a        n/a       n/a


                                      S-50



                 ASSUMED GROUP II MORTGAGE LOAN CHARACTERISTICS




                                    Gross   Expense                    Maximum   Minimum   Initial  Subsequent
     Principal  Remaining         Mortgage  Adjusted            Gross  Mortgage  Mortgage  Periodic  Periodic  Months to  Adjustment
      Balance      Term     Age     Rate    Mortgage   Index   Margin    Rate      Rate    Rate Cap  Rate Cap     Next    Frequency
        ($)      (Months) (Months)   (%)      Rate      Type     (%)      (%)       (%)      (%)        (%)    Adjustment  (Months)
- --------------- --------- ------- --------  -------- --------- ------  --------  --------  -------- ---------- ---------- ----------
                                                                                        
     367,776.60    356       4     6.990     4.970   Six-Month  6.250    12.990   6.990     2.000      1.000       20        6
                                                       LIBOR
   3,586,913.40    356       4     7.191     5.171   Six-Month  5.880    13.191   7.191     2.000      1.000       20        6
                                                       LIBOR
   9,959,783.01    356       4     7.590     5.570   Six-Month  5.898    13.590   7.590     2.000      1.000       20        6
                                                       LIBOR
     471,684.07    358       2     6.750     6.210   Six-Month  5.250    12.750   6.750     2.000      1.000       22        6
                                                       LIBOR
     474,264.69    356       4     6.500     5.960   Six-Month  4.750    12.500   6.500     2.000      1.000       20        6
                                                       LIBOR
   1,055,643.75    357       3     6.941     6.401   Six-Month  5.591    12.941   6.941     2.000      1.000       21        6
                                                       LIBOR
   7,953,830.71    356       4     7.942     7.402   Six-Month  6.097    13.942   7.942     2.000      1.000       20        6
                                                       LIBOR
   1,514,459.91    356       4     7.584     7.044      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
     563,624.78    232       4     6.702     6.162      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
   6,334,741.22    356       4     7.328     6.788      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
     272,935.97    213       4     8.040     7.500      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
   2,583,107.82    356       4     8.128     6.108      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
     666,263.81    189       4     8.790     6.770      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
  26,554,535.66    356       4     7.140     5.120      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a
   2,852,228.70    224       4     6.942     4.922      n/a      n/a       n/a     n/a       n/a        n/a        n/a      n/a




                                      S-51



     There  will be  discrepancies  between  the  characteristics  of the actual
Mortgage Loans and the characteristics  assumed in preparing the tables entitled
"Percent of Initial  Certificate  Principal Balance Outstanding at the Specified
Percentages of the Prepayment  Assumption".  Any  discrepancy may have an effect
upon the percentages of the initial Certificate  Principal Balance  outstanding,
and the weighted  average lives,  of the Class A Certificates  and the Mezzanine
Certificates  set forth in the tables.  In addition,  since the actual  Mortgage
Loans will have  characteristics that differ from those assumed in preparing the
tables  and since it is not  likely the level of  Six-Month  LIBOR or  One-Month
LIBOR will  remain  constant as assumed,  the  Offered  Certificates  may mature
earlier or later than indicated by the tables.  In addition,  as described under
"Description  of  the  Certificates-Principal   Distributions  on  the  Class  A
Certificates  and Mezzanine  Certificates"  in this prospectus  supplement,  the
occurrence  of the  Stepdown  Date or a Trigger  Event  will have the  effect of
accelerating or decelerating  the  amortization of the Class A Certificates  and
the  Mezzanine  Certificates,  affecting  the  weighted  average  lives  of such
certificates.  Based on the  foregoing  assumptions,  the  tables  indicate  the
weighted  average  lives of each  class of Class A  Certificates  and  Mezzanine
Certificates and set forth the percentages of the initial Certificate  Principal
Balance  of such  certificates  that  would  be  outstanding  after  each of the
Distribution Dates shown, at various  percentages of the Prepayment  Assumption.
Neither the prepayment  model used in this  prospectus  supplement nor any other
prepayment  model or  assumption  purports  to be a  historical  description  of
prepayment  experience or a prediction of the anticipated  rate of prepayment of
any pool of mortgage  loans,  including  the Mortgage  Loans.  Variations in the
prepayment  experience  and the  balance of the  Mortgage  Loans that prepay may
increase or decrease the percentages of initial Certificate  Principal Balances,
and weighted average lives, shown in the following tables.  These variations may
occur even if the average prepayment experience of all the Mortgage Loans equals
any of the specified percentages of the Prepayment Assumption.

                                      S-52



          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
            AT THE SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION



                                                  CLASS A-1
                                                  ---------

FIXED RATE MORTGAGE LOANS         0% PPC   55% PPC  100% PPC  125% PPC  155% PPC
ADJUSTABLE RATE MORTGAGE LOANS    0% CPR   15% CPR   28% CPR   35% CPR   45% CPR
- --------------------------------  ------   -------   -------   -------   -------

DISTRIBUTION DATE

Initial Percentage .............    100%     100%      100%      100%      100%
July 25, 2004 ..................     99       84        71        64        54
July 25, 2005 ..................     98       69        48        38        26
July 25, 2006 ..................     97       57        32        22        11
July 25, 2007 ..................     95       47        25        17        10
July 25, 2008 ..................     94       39        18        11         6
July 25, 2009 ..................     92       33        13         8         3
July 25, 2010 ..................     90       28        10         5         2
July 25, 2011 ..................     89       23         7         3         1
July 25, 2012 ..................     87       20         5         2         0
July 25, 2013 ..................     85       16         4         1         0
July 25, 2014 ..................     82       14         3         1         0
July 25, 2015 ..................     80       11         2         0         0
July 25, 2016 ..................     77        9         1         0         0
July 25, 2017 ..................     74        8         1         0         0
July 25, 2018 ..................     71        6         0         0         0
July 25, 2019 ..................     67        5         0         0         0
July 25, 2020 ..................     64        4         0         0         0
July 25, 2021 ..................     60        3         0         0         0
July 25, 2022 ..................     56        3         0         0         0
July 25, 2023 ..................     52        2         0         0         0
July 25, 2024 ..................     47        2         0         0         0
July 25, 2025 ..................     43        1         0         0         0
July 25, 2026 ..................     38        1         0         0         0
July 25, 2027 ..................     34        0         0         0         0
July 25, 2028 ..................     29        0         0         0         0
July 25, 2029 ..................     23        0         0         0         0
July 25, 2030 ..................     17        0         0         0         0
July 25, 2031 ..................     11        0         0         0         0
July 25, 2032 ..................      4        0         0         0         0
July 25, 2033 ..................      0        0         0         0         0

Weighted Average Life
  in Years (1)                    19.09     5.43      2.95      2.28      1.66
Weighted Average Life
  in Years (1)(2)                 19.03     5.05      2.72      2.09      1.52

- ----------

(1)  The weighted average life of a certificate is determined by (a) multiplying
     the amount of each  distribution  of  principal by the number of years from
     the date of issuance of the certificate to the related  Distribution  Date,
     (b) adding the results and (c) dividing the sum by the aggregate  amount of
     the distribution of principal described in clause (a) above.

(2)  Assumes the Class CE Certificateholder exercises its option to purchase the
     Mortgage Loans on the earliest  possible  Distribution  Date on which it is
     permitted   to  exercise   this  option.   SEE   "POOLING   AND   SERVICING
     AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT.

                                      S-53



          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
            AT THE SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION


                                                   CLASS A-2
                                                   ---------

FIXED RATE MORTGAGE LOANS        0% PPC   55% PPC   100% PPC  125% PPC  155% PPC
ADJUSTABLE RATE MORTGAGE LOANS   0% CPR   15% CPR    28% CPR   35% CPR   45% CPR
- --------------------------------  ----      ----      ----      ----      ----

DISTRIBUTION DATE

Initial Percentage .............  100%      100%      100%      100%      100%
July 25, 2004 ..................   99        86        74        68        60
July 25, 2005 ..................   97        72        53        43        32
July 25, 2006 ..................   96        60        36        26        16
July 25, 2007 ..................   95        49        28        20        13
July 25, 2008 ..................   93        41        21        14         8
July 25, 2009 ..................   91        35        16        10         5
July 25, 2010 ..................   89        30        12         7         3
July 25, 2011 ..................   87        25         9         4         2
July 25, 2012 ..................   85        21         6         3         1
July 25, 2013 ..................   83        18         5         2         0
July 25, 2014 ..................   80        15         3         1         0
July 25, 2015 ..................   78        13         3         1         0
July 25, 2016 ..................   75        11         2         0         0
July 25, 2017 ..................   72         9         1         0         0
July 25, 2018 ..................   68         7         1         0         0
July 25, 2019 ..................   65         6         0         0         0
July 25, 2020 ..................   61         5         0         0         0
July 25, 2021 ..................   57         4         0         0         0
July 25, 2022 ..................   53         3         0         0         0
July 25, 2023 ..................   49         3         0         0         0
July 25, 2024 ..................   44         2         0         0         0
July 25, 2025 ..................   41         2         0         0         0
July 25, 2026 ..................   37         1         0         0         0
July 25, 2027 ..................   32         1         0         0         0
July 25, 2028 ..................   27         0         0         0         0
July 25, 2029 ..................   22         0         0         0         0
July 25, 2030 ..................   17         0         0         0         0
July 25, 2031 ..................   11         0         0         0         0
July 25, 2032 ..................    5         0         0         0         0
July 25, 2033 ..................    0         0         0         0         0

Weighted Average Life
  in Years (1)                  18.65      5.76      3.26      2.56      1.95
Weighted Average Life
  in Years (1)(2)               18.58      5.32      2.95      2.30      1.74

- ----------
(1)  The weighted average life of a certificate is determined by (a) multiplying
     the amount of each  distribution  of  principal by the number of years from
     the date of issuance of the certificate to the related  Distribution  Date,
     (b) adding the results and (c) dividing the sum by the aggregate  amount of
     the distribution of principal described in clause (a) above.

(2)  Assumes the Class CE Certificateholder exercises its option to purchase the
     Mortgage Loans on the earliest  possible  Distribution  Date on which it is
     permitted   to  exercise   this  option.   SEE   "POOLING   AND   SERVICING
     AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT.

                                      S-54



          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
            AT THE SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION


                                                   CLASS M-1
                                                   ---------

FIXED RATE MORTGAGE LOANS        0% PPC   55% PPC   100% PPC  125% PPC  155% PPC
ADJUSTABLE RATE MORTGAGE LOANS   0% CPR   15% CPR    28% CPR   35% CPR   45% CPR
- -------------------------------- ------   -------    -------   -------   -------

DISTRIBUTION DATE

Initial Percentage .............  100%      100%      100%      100%      100%
July 25, 2004 ..................  100       100       100       100       100
July 25, 2005 ..................  100       100       100       100       100
July 25, 2006 ..................  100       100       100       100       100
July 25, 2007 ..................  100       100        58        40        24
July 25, 2008 ..................  100        88        42        27        14
July 25, 2009 ..................  100        75        31        18         7
July 25, 2010 ..................  100        63        22        12         1
July 25, 2011 ..................  100        53        16         6         0
July 25, 2012 ..................  100        45        12         1         0
July 25, 2013 ..................  100        37         8         0         0
July 25, 2014 ..................  100        31         2         0         0
July 25, 2015 ..................  100        26         0         0         0
July 25, 2016 ..................  100        22         0         0         0
July 25, 2017 ..................  100        18         0         0         0
July 25, 2018 ..................  100        15         0         0         0
July 25, 2019 ..................  100        12         0         0         0
July 25, 2020 ..................  100        10         0         0         0
July 25, 2021 ..................  100         7         0         0         0
July 25, 2022 ..................  100         3         0         0         0
July 25, 2023 ..................  100         0         0         0         0
July 25, 2024 ..................  100         0         0         0         0
July 25, 2025 ..................   94         0         0         0         0
July 25, 2026 ..................   85         0         0         0         0
July 25, 2027 ..................   75         0         0         0         0
July 25, 2028 ..................   64         0         0         0         0
July 25, 2029 ..................   52         0         0         0         0
July 25, 2030 ..................   39         0         0         0         0
July 25, 2031 ..................   25         0         0         0         0
July 25, 2032 ..................   10         0         0         0         0
July 25, 2033 ..................    0         0         0         0         0

Weighted Average Life
  in Years (1)                  25.97      9.63      5.39      4.53      4.09
Weighted Average Life
  in Years (1)(2)               25.85      8.97      4.98      4.20      3.83

- ----------
(1)  The weighted average life of a certificate is determined by (a) multiplying
     the amount of each  distribution  of  principal by the number of years from
     the date of issuance of the certificate to the related  Distribution  Date,
     (b) adding the results and (c) dividing the sum by the aggregate  amount of
     the distribution of principal described in clause (a) above.

(2)  Assumes the Class CE Certificateholder exercises its option to purchase the
     Mortgage Loans on the earliest  possible  Distribution  Date on which it is
     permitted   to  exercise   this  option.   SEE   "POOLING   AND   SERVICING
     AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT.

                                      S-55



          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
            AT THE SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION


                                                   CLASS M-2
                                                   ---------

FIXED RATE MORTGAGE LOANS        0% PPC   55% PPC   100% PPC  125% PPC  155% PPC
ADJUSTABLE RATE MORTGAGE LOANS   0% CPR   15% CPR    28% CPR   35% CPR   45% CPR
- -------------------------------- ------   -------    -------   -------   -------

DISTRIBUTION DATE

Initial Percentage .............  100%      100%      100%      100%      100%
July 25, 2004 ..................  100       100       100       100       100
July 25, 2005 ..................  100       100       100       100       100
July 25, 2006 ..................  100       100       100       100       100
July 25, 2007 ..................  100       100        58        40        24
July 25, 2008 ..................  100        88        42        27         8
July 25, 2009 ..................  100        75        31        15         0
July 25, 2010 ..................  100        63        22         5         0
July 25, 2011 ..................  100        53        12         0         0
July 25, 2012 ..................  100        45         5         0         0
July 25, 2013 ..................  100        37         0         0         0
July 25, 2014 ..................  100        31         0         0         0
July 25, 2015 ..................  100        26         0         0         0
July 25, 2016 ..................  100        21         0         0         0
July 25, 2017 ..................  100        15         0         0         0
July 25, 2018 ..................  100        10         0         0         0
July 25, 2019 ..................  100         5         0         0         0
July 25, 2020 ..................  100         1         0         0         0
July 25, 2021 ..................  100         0         0         0         0
July 25, 2022 ..................  100         0         0         0         0
July 25, 2023 ..................  100         0         0         0         0
July 25, 2024 ..................  100         0         0         0         0
July 25, 2025 ..................   94         0         0         0         0
July 25, 2026 ..................   85         0         0         0         0
July 25, 2027 ..................   75         0         0         0         0
July 25, 2028 ..................   64         0         0         0         0
July 25, 2029 ..................   52         0         0         0         0
July 25, 2030 ..................   39         0         0         0         0
July 25, 2031 ..................   25         0         0         0         0
July 25, 2032 ..................    1         0         0         0         0
July 25, 2033 ..................    0         0         0         0         0

Weighted Average Life
  in Years (1)                  25.92      9.29      5.15      4.28      3.72
Weighted Average Life
  in Years (1)(2)               25.85      8.96      4.96      4.12      3.60

- ----------
(1)  The weighted average life of a certificate is determined by (a) multiplying
     the amount of each  distribution  of  principal by the number of years from
     the date of issuance of the certificate to the related  Distribution  Date,
     (b) adding the results and (c) dividing the sum by the aggregate  amount of
     the distribution of principal described in clause (a) above.

(2)  Assumes the Class CE Certificateholder exercises its option to purchase the
     Mortgage Loans on the earliest  possible  Distribution  Date on which it is
     permitted   to  exercise   this  option.   SEE   "POOLING   AND   SERVICING
     AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT.

                                      S-56



          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
            AT THE SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION


                                                   CLASS M-3
                                                   ---------

FIXED RATE MORTGAGE LOANS        0% PPC   55% PPC   100% PPC  125% PPC  155% PPC
ADJUSTABLE RATE MORTGAGE LOANS   0% CPR   15% CPR    28% CPR   35% CPR   45% CPR
- ------------------------------   ------   -------   --------  --------  --------

DISTRIBUTION DATE

Initial Percentage .............  100%      100%      100%      100%      100%
July 25, 2004 ..................  100       100       100       100       100
July 25, 2005 ..................  100       100       100       100       100
July 25, 2006 ..................  100       100       100       100       100
July 25, 2007 ..................  100       100        58        40         3
July 25, 2008 ..................  100        88        42        10         0
July 25, 2009 ..................  100        75        19         0         0
July 25, 2010 ..................  100        63         0         0         0
July 25, 2011 ..................  100        53         0         0         0
July 25, 2012 ..................  100        45         0         0         0
July 25, 2013 ..................  100        34         0         0         0
July 25, 2014 ..................  100        21         0         0         0
July 25, 2015 ..................  100         9         0         0         0
July 25, 2016 ..................  100         0         0         0         0
July 25, 2017 ..................  100         0         0         0         0
July 25, 2018 ..................  100         0         0         0         0
July 25, 2019 ..................  100         0         0         0         0
July 25, 2020 ..................  100         0         0         0         0
July 25, 2021 ..................  100         0         0         0         0
July 25, 2022 ..................  100         0         0         0         0
July 25, 2023 ..................  100         0         0         0         0
July 25, 2024 ..................  100         0         0         0         0
July 25, 2025 ..................   94         0         0         0         0
July 25, 2026 ..................   85         0         0         0         0
July 25, 2027 ..................   75         0         0         0         0
July 25, 2028 ..................   64         0         0         0         0
July 25, 2029 ..................   52         0         0         0         0
July 25, 2030 ..................   37         0         0         0         0
July 25, 2031 ..................    6         0         0         0         0
July 25, 2032 ..................    0         0         0         0         0
July 25, 2033 ..................    0         0         0         0         0

Weighted Average Life
  in Years (1)                  25.69      8.45      4.65      3.85      3.34
Weighted Average Life
  in Years (1)(2)               25.69      8.45      4.65      3.85      3.34

- ----------
(1)  The weighted average life of a certificate is determined by (a) multiplying
     the amount of each  distribution  of  principal by the number of years from
     the date of issuance of the certificate to the related  Distribution  Date,
     (b) adding the results and (c) dividing the sum by the aggregate  amount of
     the distribution of principal described in clause (a) above.

(2)  Assumes the Class CE Certificateholder exercises its option to purchase the
     Mortgage Loans on the earliest  possible  Distribution  Date on which it is
     permitted   to  exercise   this  option.   SEE   "POOLING   AND   SERVICING
     AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT.

                                      S-57



          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
            AT THE SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION


                                                   CLASS M-4
                                                   ---------

FIXED RATE MORTGAGE LOANS        0% PPC   55% PPC   100% PPC  125% PPC  155% PPC
ADJUSTABLE RATE MORTGAGE LOANS   0% CPR   15% CPR    28% CPR   35% CPR   45% CPR
- ------------------------------   ------   -------    -------   -------   -------

DISTRIBUTION DATE

Initial Percentage .............    100%     100%      100%      100%      100%
July 25, 2004 ..................    100      100       100       100       100
July 25, 2005 ..................    100      100       100       100       100
July 25, 2006 ..................    100      100       100       100       100
July 25, 2007 ..................    100      100        29         0         0
July 25, 2008 ..................    100       81         3         0         0
July 25, 2009 ..................    100       58         0         0         0
July 25, 2010 ..................    100       38         0         0         0
July 25, 2011 ..................    100       22         0         0         0
July 25, 2012 ..................    100        8         0         0         0
July 25, 2013 ..................    100        0         0         0         0
July 25, 2014 ..................    100        0         0         0         0
July 25, 2015 ..................    100        0         0         0         0
July 25, 2016 ..................    100        0         0         0         0
July 25, 2017 ..................    100        0         0         0         0
July 25, 2018 ..................    100        0         0         0         0
July 25, 2019 ..................    100        0         0         0         0
July 25, 2020 ..................    100        0         0         0         0
July 25, 2021 ..................    100        0         0         0         0
July 25, 2022 ..................    100        0         0         0         0
July 25, 2023 ..................    100        0         0         0         0
July 25, 2024 ..................    100        0         0         0         0
July 25, 2025 ..................     91        0         0         0         0
July 25, 2026 ..................     75        0         0         0         0
July 25, 2027 ..................     58        0         0         0         0
July 25, 2028 ..................     39        0         0         0         0
July 25, 2029 ..................     19        0         0         0         0
July 25, 2030 ..................      0        0         0         0         0
July 25, 2031 ..................      0        0         0         0         0
July 25, 2032 ..................      0        0         0         0         0
July 25, 2033 ..................      0        0         0         0         0

Weighted Average Life
  in Years (1)                    24.40     6.63      3.71      3.26      3.11
Weighted Average Life
  in Years (1)(2)                 24.40     6.63      3.71      3.26      3.11

- ----------
(1)  The weighted average life of a certificate is determined by (a) multiplying
     the amount of each  distribution  of  principal by the number of years from
     the date of issuance of the certificate to the related  Distribution  Date,
     (b) adding the results and (c) dividing the sum by the aggregate  amount of
     the distribution of principal described in clause (a) above.

(2)  Assumes the Class CE Certificateholder exercises its option to purchase the
     Mortgage Loans on the earliest  possible  Distribution  Date on which it is
     permitted   to  exercise   this  option.   SEE   "POOLING   AND   SERVICING
     AGREEMENT--TERMINATION" IN THIS PROSPECTUS SUPPLEMENT.

                                      S-58



     There is no assurance  that  prepayments  of the Mortgage Loans included in
the Mortgage Pool will conform to any of the levels of the Prepayment Assumption
indicated in the immediately  preceding  tables,  or to any other level, or that
the actual weighted  average lives of the Class A Certificates and the Mezzanine
Certificates  will conform to any of the weighted average lives set forth in the
immediately  preceding  tables.  Furthermore,  the information  contained in the
tables with respect to the weighted  average  lives of the Class A  Certificates
and the Mezzanine  Certificates  is not  necessarily  indicative of the weighted
average lives that might be calculated or projected  under  different or varying
prepayment assumptions.

     The characteristics of the Mortgage Loans will differ from those assumed in
preparing the immediately preceding tables. In addition, it is unlikely that any
Mortgage Loan will prepay at any constant  percentage until maturity or that all
of the Mortgage Loans will prepay at the same rate. The timing of changes in the
rate of  prepayments  may  significantly  affect the actual yield to maturity to
investors,  even if the average rate of principal prepayments is consistent with
the expectations of investors.

YIELD SENSITIVITY OF THE MEZZANINE CERTIFICATES

     If the Certificate Principal Balances of the Class CE, Class M-4, Class M-3
and Class M-2  Certificates  have been reduced to zero, the yield to maturity on
the Class M-1  Certificates  will become  extremely  sensitive  to losses on the
Mortgage  Loans  (and the timing  thereof)  that are  covered by  subordination,
because the entire  amount of any Realized  Losses (to the extent not covered by
Net Monthly Excess Cashflow) will be allocated to the Class M-1 Certificates. If
the  Certificate  Principal  Balances  of the Class CE,  Class M-4 and Class M-3
Certificates  have been reduced to zero,  the yield to maturity on the Class M-2
Certificates  will become  extremely  sensitive to losses on the Mortgage  Loans
(and the timing thereof) that are covered by  subordination,  because the entire
amount of any Realized  Losses (to the extent not covered by Net Monthly  Excess
Cashflow) will be allocated to the Class M-2  Certificates.  If the  Certificate
Principal  Balances of the Class CE Certificates and Class M-4 Certificates have
been reduced to zero, the yield to maturity on the Class M-3  Certificates  will
become  extremely  sensitive  to losses on the  Mortgage  Loans  (and the timing
thereof)  that are covered by  subordination,  because the entire  amount of any
Realized Losses (to the extent not covered by Net Monthly Excess  Cashflow) will
be allocated to the Class M-3 Certificates. If the Certificate Principal Balance
of the Class CE Certificates  has been reduced to zero, the yield to maturity on
the Class M-4  Certificates  will become  extremely  sensitive  to losses on the
Mortgage  Loans  (and the timing  thereof)  that are  covered by  subordination,
because the entire  amount of any Realized  Losses (to the extent not covered by
Net Monthly Excess  Cashflow)  will be allocated to the Class M-4  Certificates.
The initial  undivided  interests in the trust fund  evidenced by the Class M-1,
Class M-2,  Class M-3,  Class M-4 and Class CE  Certificates  are  approximately
4.00%,   approximately  3.25%,  approximately  1.00%,  approximately  0.75%  and
approximately  0.50%,  respectively.  Investors  in the  Mezzanine  Certificates
should fully consider the risk that Realized  Losses on the Mortgage Loans could
result in the  failure of  investors  to fully  recover  their  investments.  In
addition,   once   Realized   Losses  have  been   allocated  to  the  Mezzanine
Certificates,  their Certificate  Principal Balances will be permanently reduced
by the amounts so allocated. Therefore, the amounts of Realized Losses allocated
to the  Mezzanine  Certificates  will no  longer  accrue  interest,  will not be
reinstated thereafter and no amounts in respect thereof will be distributable to
the holders of the Mezzanine Certificates.

     Unless the Certificate  Principal  Balance of the Class A Certificates  has
been reduced to zero, principal distributions on the Mezzanine Certificates will
only  commence  on or after the  Stepdown  Date and  during  periods  in which a
Trigger Event is not in effect.  As a result,  the weighted average lives of the
Mezzanine  Certificates  will be  longer  than  would  otherwise  be the case if
distributions  of principal  were allocated on a pro rata basis among all of the
Offered  Certificates.  As a result of the longer weighted  average lives of the
Mezzanine Certificates,  the holders of such certificates have a greater risk of
suffering a loss on their investments. For additional considerations relating to
the yield on the  Mezzanine  Certificates,  see  "Yield  Considerations"  in the
prospectus.

                                      S-59



                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Ace Securities  Corp. Home Equity Loan Trust,  Series  2003-TC1,  Asset
Backed  Pass-Through  Certificates will consist of nine classes of certificates,
designated  as (i)  the  Class  A-1  Certificates  and  Class  A-2  Certificates
(together, the "Class A Certificates"); (ii) the Class M-1, Class M-2, Class M-3
and Class M-4, Certificates (the "Mezzanine  Certificates");  (iii) the Class CE
Certificates  (together  with  the  Mezzanine  Certificates,   the  "Subordinate
Certificates");  (iv) the Class P Certificates; and (v) the Class R Certificates
(also  referred  to herein  as the  "Residual  Certificates").  Only the Class A
Certificates  and  the  Mezzanine  Certificates   (collectively,   the  "Offered
Certificates") are offered by this prospectus supplement.

     Distributions on the Offered  Certificates  will be made on the 25th day of
each  month,  or,  if that day is not a  business  day,  on the next  succeeding
business  day,  beginning  in August  2003 to the  persons  in whose  names such
certificates  are  registered  at the close of business on the Record Date.  The
"Record Date" for the Class A Certificates and the Mezzanine Certificates is the
business day immediately  preceding such Distribution  Date, for so long as such
Certificates  are held in book-entry form and the last business day of the month
immediately preceding the month in which the related Distribution Date occurs if
such certificates are held in physical form.

     The certificates represent in the aggregate the entire beneficial ownership
interest  in the  trust  fund  consisting  primarily  of the  Mortgage  Pool  of
conventional,  one- to four-family,  adjustable-rate  and fixed- rate first lien
Mortgage   Loans  having   original  terms  to  maturity  of  not  greater  than
approximately 30 years. The Mortgage Loans have an aggregate  principal  balance
as of the Cut-off  Date of  approximately  $296,495,244,  subject to a permitted
variance as described under "The Mortgage Pool" in this prospectus supplement.

     The  Class A  Certificates  and the  Mezzanine  Certificates  will have the
initial  Certificate  Principal  Balance set forth in the table appearing on the
cover of this  prospectus  supplement.  The  Pass-Through  Rates on the  Offered
Certificates  will be calculated for each  Distribution  Date as described under
"--Pass-Through  Rates"  below.  The Class A  Certificates  evidence  an initial
undivided  interest of  approximately  90.50% in the trust fund,  the Class M-1,
Class  M-2,  Class M-3 and Class M-4  Certificates  evidence  initial  undivided
interests of approximately 4.00%,  approximately 3.25%,  approximately 1.00% and
approximately  0.75%,  respectively,   in  the  trust  fund  and  the  Class  CE
Certificates  evidence an initial undivided  interest of approximately  0.50% in
the trust fund.

BOOK-ENTRY CERTIFICATES

     The Offered  Certificates  will be book-entry  Certificates (for so long as
they are registered in the name of the applicable depository or its nominee, the
"Book-Entry Certificates").  Persons acquiring beneficial ownership interests in
the Book-Entry  Certificates  ("Certificate Owners") will hold such certificates
through  The  Depository  Trust  Company  ("DTC")  in  the  United  States,   or
Clearstream Banking Luxembourg,  formerly known as Cedelbank SA ("Clearstream"),
or the Euroclear  System  ("Euroclear")  in Europe,  if they are participants of
such  systems   ("Clearstream   Participants"   or   "Euroclear   Participants",
respectively),  or indirectly  through  organizations  which are  Clearstream or
Euroclear  Participants.  The Book-Entry  Certificates  will be issued in one or
more  certificates  which equal the aggregate  Certificate  Principal Balance of
such  Certificates  and will  initially be registered in the name of Cede & Co.,
the nominee of DTC.  Clearstream  and Euroclear  will hold omnibus  positions on
behalf  of  their  participants   through  customers'   securities  accounts  in
Clearstreams'   and  Euroclear's   names  on  the  books  of  their   respective
depositaries  which in turn will hold such  positions in  customers'  securities
accounts in the depositaries, names on the books of DTC. Citibank, N.A. will act
as depositary  for  Clearstream,  and JPMorgan Chase Bank will act as depository
for Euroclear (in such capacities,  individually  the "Relevant  Depositary" and
collectively  the "European  Depositories").  Investors may hold such beneficial
interests in the Book-Entry  Certificates in minimum  denominations  of $25,000.
Except as described below, no


                                      S-60



Certificate  Owner  acquiring a  Book-Entry  Certificate  (each,  a  "beneficial
owner")  will be entitled to receive a physical  certificate  representing  such
Certificate  (a   "Definitive   Certificate").   Unless  and  until   Definitive
Certificates are issued, it is anticipated that the only  "Certificateholder" of
the  Offered  Certificates  will be Cede & Co.,  as nominee of DTC.  Certificate
Owners  will not be  Certificateholders  as that term is used in the Pooling and
Servicing  Agreement.  Certificate  Owners are only  permitted to exercise their
rights indirectly through DTC and participants of DTC ("DTC Participants").

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

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

     Certificate Owners will not receive or be entitled to receive  certificates
representing their respective interests in the Book-Entry  Certificates,  except
under the limited  circumstances  described  below.  Unless and until Definitive
Certificates  are issued,  Certificate  Owners who are not DTC  Participants may
transfer ownership of Book-Entry  Certificates only through DTC Participants and
indirect   participants  by  instructing  such  DTC  Participants  and  indirect
participants  to  transfer  Book-Entry  Certificates,  by  book-entry  transfer,
through DTC for the account of the purchasers of such  Book-Entry  Certificates,
which account is maintained with their  respective DTC  Participants.  Under the
Rules and in accordance with DTC's normal procedures,  transfers of ownership of
Book-Entry  Certificates  will be executed  through DTC and the  accounts of the
respective DTC Participants at DTC 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
Certificate Owners.

     Because  of time  zone  differences,  credits  of  securities  received  in
Clearstream  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. Such credits or any transactions
in such  securities  settled  during  such  processing  will be  reported to the
relevant  Euroclear  Participants or Clearstream  Participants  (each as defined
below) on such  business day.  Cash  received in  Clearstream  or Euroclear as a
result  of sales of  securities  by or  through  a  Clearstream  Participant  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  or
Euroclear  cash account only as of the business day following the DTC settlement
date. For information with respect to tax documentation  procedures  relating to
the  Certificates,  see "Global  Clearance and Settlement and Tax  Documentation
Procedures-Certain U.S. Federal Income Tax Documentation  Requirements" in Annex
I hereto.

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


                                      S-61



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

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

     Clearstream,  67  Bd  Grande-Duchesse  Charlotte,  L-1331  Luxembourg,  was
incorporated in 1970 as a limited company under  Luxembourg law.  Clearstream is
owned by banks, securities dealers and financial institutions, and currently has
about  100  shareholders,   including  U.S.  financial   institutions  or  their
subsidiaries.  No single entity may own more than five percent of  Clearstream's
stock.

     Clearstream is registered as a bank in  Luxembourg,  and as such is subject
to regulation by the Institute Monetaire Luxembourgeois, the Luxembourg Monetary
Authority, which supervises Luxembourg banks.

     Clearstream   holds  securities  for  its  customers  and  facilitates  the
clearance and  settlement of securities  transactions  by electronic  book-entry
transfers  between  their  accounts.   Clearstream  provides  various  services,
including   safekeeping,    administration,    clearance   and   settlement   of
internationally   traded  securities  and  securities   lending  and  borrowing.
Clearstream  also deals with domestic  securities  markets in several  countries
through  established  depository and custodial  relationships.  Clearstream  has
established an electronic bridge with the Euroclear  Operator (as defined below)
in Brussels to facilitate  settlement  of trades  between  systems.  Clearstream
currently accepts over 70,000 securities issues on its books.

     Clearstream's  customers are world-wide  financial  institutions  including
underwriters,  securities  brokers  and  dealers,  banks,  trust  companies  and
clearing  corporations.  Clearstream's  United  States  customers are limited to
securities   brokers  and  dealers  and  banks.   Currently,   Clearstream   has
approximately 3,000 customers located in over 60 countries,  including all major
European  countries,   Canada,  and  the  United  States.   Indirect  access  to
Clearstream is available to other institutions which clear through or maintain a
custodial relationship with an account holder of Clearstream.

     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  certificates  and any  risk  from  lack of
simultaneous  transfers of securities and cash.  Transactions  may be settled in
any of 29  currencies,  including  United  States  dollars.  Euroclear  includes
various  other  services,   including   securities  lending  and  borrowing  and
interfaces with domestic markets in several  countries  generally similar to the
arrangements for cross-market  transfers with DTC described above.  Euroclear is
operated by the  Euroclear  Bank  S.A/N.V.  (the  "Euroclear  Operator"),  under
contract  with  Euroclear   Clearance   Systems  S.C.,  a  Belgian   cooperative
corporation (the  "Cooperative").  All operations are conducted by the Euroclear
Operator,  and all Euroclear  securities  clearance  accounts and Euroclear cash
accounts are accounts  with the Euroclear  Operator,  not the  Cooperative.  The
Cooperative   establishes   policy  for   Euroclear   on  behalf  of   Euroclear
Participants.  Euroclear  Participants  include banks (including central banks),
securities brokers and dealers and other

                                      S-62



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.

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

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

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

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

     Definitive  Certificates  will  be  issued  to  Certificate  Owners  of the
Book-Entry Certificates,  or their nominees,  rather than to DTC or its nominee,
only if (a) DTC or the  Depositor  advises the Trustee in writing that DTC is no
longer willing,  qualified or able to discharge properly its responsibilities as
nominee and  depository  with  respect to the  Book-Entry  Certificates  and the
Depositor is unable to locate a qualified successor,  (b) the Depositor,  at its
sole option,  with the consent of the Trustee,  elects to terminate a book-entry
system  through  DTC or (c)  after the  occurrence  of an Event of  Default  (as
defined in the Pooling  and  Servicing  Agreement),  Certificate  Owners  having
percentage   interests   aggregating   not  less  than  51%  of  the  Book-Entry
Certificates advise the Trustee and DTC through the Financial Intermediaries and
the DTC

                                      S-63



Participants in writing that the continuation of a book-entry system through DTC
(or a  successor  thereto)  is no longer in the best  interests  of  Certificate
Owners.

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

     In the event any  Definitive  Certificates  are issued,  surrender  of such
Definitive  Certificates  shall occur at the office designated from time to time
for such purposes by the  certificate  registrar.  As of the Closing  Date,  the
certificate  registrar  designates its offices located at 1 Bank One Plaza, Mail
Suite IL1-0126, Chicago, Illinois 60670, and at 55 Water Street, 15th Floor, New
York, New York 10041 for this purpose.

     Although  DTC,  Clearstream  and  Euroclear  have  agreed to the  foregoing
procedures in order to facilitate transfers of Book-Entry Certificates among DTC
Participants of DTC, Clearstream and Euroclear,  they are under no obligation to
perform or  continue  to perform  such  procedures  and such  procedures  may be
discontinued at any time.

     None of the Depositor,  the Servicer,  the Master Servicer,  the Securities
Administrator 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 Certificates held by Cede & Co., as nominee for DTC,
or for  maintaining,  supervising  or  reviewing  any  records  relating to such
beneficial ownership interests or any transfers thereof.

PASS-THROUGH RATES

     The  pass-through  rate  (the   "Pass-Through   Rate")  on  the  Class  A-1
Certificates will be a rate per annum equal to the lesser of (i) One-Month LIBOR
plus 0.31% in the case of each  Distribution  Date  through  and  including  the
Distribution Date on which the aggregate principal balance of the Mortgage Loans
(and  properties  acquired in respect  thereof)  remaining  in the trust fund is
reduced to less than 10% of the  aggregate  principal  balance  of the  Mortgage
Loans as of the Cut-off Date (the  "Optional  Termination  Date"),  or One-Month
LIBOR plus 0.62%, in the case of any  Distribution  Date thereafter and (ii) the
applicable Net WAC Pass-Through Rate for the Distribution Date.

     The  Pass-Through  Rate on the  Class A-2  Certificates  will be a rate per
annum equal to the lesser of (i) One-Month  LIBOR plus 0.39% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.78%, in the case of any Distribution  Date thereafter and
(ii) the applicable Net WAC Pass-Through Rate for the Distribution Date.

     The  Pass-Through  Rate on the  Class M-1  Certificates  will be a rate per
annum equal to the lesser of (i) One-Month  LIBOR plus 0.75% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 1.125%, in the case of any Distribution Date thereafter and
(ii) the applicable Net WAC Pass-Through Rate for the Distribution Date.

     The  Pass-Through  Rate on the  Class M-2  Certificates  will be a rate per
annum equal to the lesser of (i) One-Month  LIBOR plus 1.95% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 2.925%, in the case of any Distribution Date thereafter and
(ii) the applicable Net WAC Pass-Through Rate for the Distribution Date.

     The  Pass-Through  Rate on the  Class M-3  Certificates  will be a rate per
annum equal to the lesser of (i) One-Month  LIBOR plus 2.60% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 3.90%, in the case of any Distribution  Date thereafter and
(ii) the applicable Net WAC Pass-Through Rate for the Distribution Date.

                                      S-64



     The  Pass-Through  Rate on the  Class M-4  Certificates  will be a rate per
annum equal to the lesser of (i) One-Month  LIBOR plus 3.75% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 5.625%, in the case of any Distribution Date thereafter and
(ii) the applicable Net WAC Pass-Through Rate for the Distribution Date.

GLOSSARY

     "ADMINISTRATION  FEE  RATE":  With  respect  to  each  Mortgage  Loan,  the
Administration Fee Rate is equal to the sum of (i) the Master Servicer Fee Rate,
(ii) the  Servicing  Fee Rate,  (iii) the rate at which the fee  payable  to the
Credit Risk Manager is calculated and (iv) the rate at which the premium payable
to MGIC is calculated, if applicable.

     "AVAILABLE  DISTRIBUTION AMOUNT": The Available Distribution Amount for any
Distribution  Date is equal to the sum, net of amounts  payable or  reimbursable
therefrom to the Servicer,  the Master Servicer,  the Securities  Administrator,
the Custodian or the Trustee,  of an amount equal to (i) the aggregate amount of
scheduled monthly payments on the Mortgage Loans due on the related Due Date and
received  on or  prior  to the  related  Determination  Date;  (ii)  unscheduled
payments in respect of the Mortgage Loans (including  prepayments,  compensating
interest payments,  insurance proceeds,  liquidation  proceeds and proceeds from
repurchases of and  substitutions  for the Mortgage Loans  occurring  during the
Prepayment Period) and (iii) all P&I Advances with respect to the Mortgage Loans
received for the Distribution Date.

     "CERTIFICATE  PRINCIPAL  BALANCE":  The Certificate  Principal Balance of a
Class A Certificate or Mezzanine Certificate  outstanding at any time represents
the then  maximum  amount  that the holder of such  certificate  is  entitled to
receive  as  distributions  allocable  to  principal  from the cash  flow on the
Mortgage Loans and the other assets in the trust fund. The Certificate Principal
Balance of a Class A Certificate  or any class of Mezzanine  Certificates  as of
any date of determination is equal to the initial Certificate  Principal Balance
of such  certificate  reduced by the  aggregate of (i) all amounts  allocable to
principal  previously  distributed with respect to that certificate and (ii) any
reductions in the Certificate  Principal  Balance of such certificate  deemed to
have occurred in connection  with  allocations of Realized  Losses in the manner
described in this prospectus  supplement.  The Certificate  Principal Balance of
the  Class  CE  Certificates  as of any  date of  determination  is equal to the
excess,  if any, of (i) the then  aggregate  principal  balance of the  Mortgage
Loans over (ii) the then aggregate  Certificate Principal Balance of the Class A
Certificates,  the  Mezzanine  Certificates  and the Class P  Certificates.  The
Certificate Principal Balance of the Class P Certificates is equal to $100.

     "CLASS A PRINCIPAL DISTRIBUTION AMOUNT": The Class A Principal Distribution
Amount is an amount  equal to the sum of the  Class A-1  Principal  Distribution
Amount and the Class A-2 Principal Distribution Amount.

     "CLASS  A-1  ALLOCATION  PERCENTAGE":  For  any  Distribution  Date  is the
percentage  equivalent of a fraction,  the numerator of which is (x) the Group I
Principal  Remittance  Amount for such  Distribution Date and the denominator of
which is (y) the Principal Remittance Amount for such Distribution Date.

     "CLASS  A-1  PRINCIPAL   DISTRIBUTION  AMOUNT":  The  Class  A-1  Principal
Distribution  Amount is an  amount  equal to the  excess of (x) the  Certificate
Principal  Balance  of the  Class  A-1  Certificates  immediately  prior  to the
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
81.00% and (ii) the aggregate principal balance of the Group I Mortgage Loans as
of the last day of the  related Due Period  (after  giving  effect to  scheduled
payments of principal due during the related Due Period,  to the extent received
or  advanced,  and  unscheduled  collections  of principal  received  during the
related Prepayment Period) and (B) the aggregate  principal balance of the Group
I Mortgage  Loans as of the last day of the  related  Due Period  (after  giving
effect to scheduled  payments of principal due during the related Due Period, to
the extent  received or  advanced,  and  unscheduled  collections  of  principal
received during the related Prepayment Period) minus approximately $1,156,417.

                                      S-65



     "CLASS  A-2  ALLOCATION  PERCENTAGE": For  any  Distribution  Date  is  the
percentage equivalent of a fraction,  the numerator of which is (x) the Group II
Principal  Remittance  Amount for such  Distribution Date and the denominator of
which is (y) the Principal Remittance Amount for such Distribution Date.

     "CLASS  A-2  PRINCIPAL   DISTRIBUTION  AMOUNT":  The  Class  A-2  Principal
Distribution  Amount is an  amount  equal to the  excess of (x) the  Certificate
Principal  Balance  of the  Class  A-2  Certificates  immediately  prior  to the
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
81.00% and (ii) the aggregate  principal  balance of the Group II Mortgage Loans
as of the last day of the related Due Period  (after  giving effect to scheduled
payments of principal due during the related Due Period,  to the extent received
or  advanced,  and  unscheduled  collections  of principal  received  during the
related Prepayment Period) and (B) the aggregate  principal balance of the Group
II Mortgage  Loans as of the last day of the related  Due Period  (after  giving
effect to scheduled  payments of principal due during the related Due Period, to
the extent  received or  advanced,  and  unscheduled  collections  of  principal
received during the related Prepayment Period) minus approximately $326,059.

     "CLASS  M-1  PRINCIPAL   DISTRIBUTION  AMOUNT":  The  Class  M-1  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
Certificate  Principal  Balance of the Class A  Certificates  after  taking into
account  the  payment  of the  Class  A  Principal  Distribution  Amount  on the
Distribution  Date and (ii) the Certificate  Principal  Balance of the Class M-1
Certificates  immediately  prior to the Distribution Date over (y) the lesser of
(A) the product of (i)  approximately  89.00% and (ii) the  aggregate  principal
balance  of the  Mortgage  Loans as of the last day of the  related  Due  Period
(after giving  effect to scheduled  payments of principal due during the related
Due Period, to the extent received or advanced,  and unscheduled  collections of
principal  received during the related  Prepayment Period) and (B) the aggregate
principal  balance of the  Mortgage  Loans as of the last day of the related Due
Period (after  giving  effect to scheduled  payments of principal due during the
related  Due  Period,  to the  extent  received  or  advanced,  and  unscheduled
collections of principal  received during the related  Prepayment  Period) minus
approximately $1,482,476.

     "CLASS  M-2  PRINCIPAL   DISTRIBUTION  AMOUNT":  The  Class  M-2  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
Certificate  Principal  Balance of the Class A  Certificates  after  taking into
account  the  payment  of the  Class  A  Principal  Distribution  Amount  on the
Distribution  Date,  (ii) the  Certificate  Principal  Balance  of the Class M-1
Certificates  after taking into  account the payment of the Class M-1  Principal
Distribution Amount on the Distribution Date and (iii) the Certificate Principal
Balance of the Class M-2 Certificates immediately prior to the Distribution Date
over (y) the lesser of (A) the product of (i) approximately  95.50% and (ii) the
aggregate  principal  balance  of the  Mortgage  Loans as of the last day of the
related Due Period (after  giving effect to scheduled  payments of principal due
during  the  related  Due  Period,  to the  extent  received  or  advanced,  and
unscheduled  collections  of principal  received  during the related  Prepayment
Period) and (B) the aggregate  principal balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled  collections of principal received during the related Prepayment
Period) minus approximately $1,482,476.

     "CLASS  M-3  PRINCIPAL   DISTRIBUTION  AMOUNT":  The  Class  M-3  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
Certificate  Principal  Balance of the Class A  Certificates  after  taking into
account  the  payment  of the  Class  A  Principal  Distribution  Amount  on the
Distribution  Date,  (ii) the  Certificate  Principal  Balance  of the Class M-1
Certificates  after taking into  account the payment of the Class M-1  Principal
Distribution  Amount on the Distribution  Date, (iii) the Certificate  Principal
Balance of the Class M-2  Certificates  after taking into account the payment of
the Class M-2 Principal  Distribution  Amount on the Distribution  Date and (iv)
the  Certificate  Principal  Balance of the Class M-3  Certificates  immediately
prior to the  Distribution  Date over (y) the  lesser of (A) the  product of (i)
approximately  97.50% and (ii) the aggregate  principal  balance of the Mortgage
Loans as of the last day of the  related  Due  Period  (after  giving  effect to
scheduled payments of principal due during the related

                                      S-66



Due Period, to the extent received or advanced,  and unscheduled  collections of
principal  received during the related  Prepayment Period) and (B) the aggregate
principal  balance of the  Mortgage  Loans as of the last day of the related Due
Period (after  giving  effect to scheduled  payments of principal due during the
related  Due  Period,  to the  extent  received  or  advanced,  and  unscheduled
collections of principal  received during the related  Prepayment  Period) minus
approximately $1,482,476.

     "CLASS  M-4  PRINCIPAL   DISTRIBUTION  AMOUNT":  The  Class  M-4  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
Certificate  Principal  Balance of the Class A  Certificates  after  taking into
account  the  payment  of the  Class  A  Principal  Distribution  Amount  on the
Distribution  Date,  (ii) the  Certificate  Principal  Balance  of the Class M-1
Certificates  after taking into  account the payment of the Class M-1  Principal
Distribution  Amount on the Distribution  Date, (iii) the Certificate  Principal
Balance of the Class M-2  Certificates  after taking into account the payment of
the Class M-2 Principal  Distribution  Amount on the Distribution Date, (iv) the
Certificate  Principal  Balance of the Class M-3 Certificates  after taking into
account  the  payment  of the Class  M-3  Principal  Distribution  Amount on the
Distribution  Date and (v) the  Certificate  Principal  Balance of the Class M-4
Certificates  immediately  prior to the Distribution Date over (y) the lesser of
(A) the product of (i)  approximately  99.00% and (ii) the  aggregate  principal
balance  of the  Mortgage  Loans as of the last day of the  related  Due  Period
(after giving  effect to scheduled  payments of principal due during the related
Due Period, to the extent received or advanced,  and unscheduled  collections of
principal  received during the related  Prepayment Period) and (B) the aggregate
principal  balance of the  Mortgage  Loans as of the last day of the related Due
Period (after  giving  effect to scheduled  payments of principal due during the
related  Due  Period,  to the  extent  received  or  advanced,  and  unscheduled
collections of principal  received during the related  Prepayment  Period) minus
approximately $1,482,476.

     "CREDIT ENHANCEMENT PERCENTAGE":  The Credit Enhancement Percentage for any
Distribution  Date is the  percentage  obtained  by dividing  (x) the  aggregate
Certificate  Principal  Balance  of the  Subordinate  Certificates  by  (y)  the
aggregate principal balance of the Mortgage Loans,  calculated after taking into
account distributions of principal on the Mortgage Loans and distribution of the
Principal  Distribution  Amount to the holders of the certificates then entitled
to distributions of principal on the Distribution Date.

     "DETERMINATION   DATE":  The   Determination   Date  with  respect  to  any
Distribution  Date  will be the 15th  day of the  calendar  month in which  such
Distribution  Date  occurs  or,  if such  15th day is not a  business  day,  the
business day immediately preceding such 15th day.

     "DUE  PERIOD":  The  Due  Period  with  respect  to any  Distribution  Date
commences  on the second  day of the month  immediately  preceding  the month in
which the  Distribution  Date  occurs  and ends on the first day of the month in
which the Distribution Date occurs.

     "EXPENSE ADJUSTED MORTGAGE RATE": The Expense Adjusted Mortgage Rate on any
Mortgage Loan is equal to the then applicable Mortgage Rate on the Mortgage Loan
minus the Administration Fee Rate.

     "EXTRA PRINCIPAL  DISTRIBUTION  AMOUNT":  The Extra Principal  Distribution
Amount  for any  Distribution  Date will be the  lesser  of (i) the Net  Monthly
Excess Cashflow for such  Distribution  Date and (ii) the  Overcollateralization
Increase Amount.

     "GROUP I  INTEREST  REMITTANCE  AMOUNT":  The Group I  Interest  Remittance
Amount for any Distribution  Date is that portion of the Available  Distribution
Amount for such Distribution Date that represents  interest received or advanced
on the  Group I  Mortgage  Loans  minus  any  amounts  payable  or  reimbursable
therefrom to the Servicer,  the Trustee,  the Custodian,  the Master Servicer or
the Securities Administrator.

     "GROUP I PRINCIPAL DISTRIBUTION AMOUNT": The Group I Principal Distribution
Amount for any Distribution Date will be the sum of (i) the principal portion of
all  scheduled  monthly  payments  on the Group I Mortgage  Loans due during the
related  Due  Period,  whether  or not  received  on or  prior  to  the  related
Determination  Date;  (ii) the  principal  portion of all  proceeds  received in
respect  of the  repurchase  of a Group I  Mortgage  Loan (or,  in the case of a
substitution,  certain amounts representing a principal

                                      S-67



adjustment)  as  required  by the Pooling  and  Servicing  Agreement  during the
related Prepayment Period;  (iii) the principal portion of all other unscheduled
collections, including insurance proceeds, liquidation proceeds and all full and
partial principal prepayments, received during the related Prepayment Period, to
the extent  applied as recoveries of principal on the Group I Mortgage Loans and
(iv)   the   Class   A-1   Allocation   Percentage   of   the   amount   of  any
Overcollateralization  Increase Amount for such  Distribution Date MINUS (v) the
Class A-1  Allocation  Percentage  of the  amount  of any  Overcollateralization
Reduction  Amount  for such  Distribution  Date  minus any  amounts  payable  or
reimbursable therefrom to the Servicer,  the Trustee, the Custodian,  the Master
Servicer or the Securities Administrator. In no event will the Group I Principal
Distribution  Amount with respect to any Distribution Date be (x) less than zero
or (y) greater than the then outstanding aggregate Certificate Principal Balance
of the Class A Certificates and the Mezzanine Certificates.

     "GROUP I PRINCIPAL  REMITTANCE  AMOUNT":  The Group I Principal  Remittance
Amount for any  Distribution  Date will be the sum of the amounts  described  in
clauses (i) through (iii) of the  definition  of Group I Principal  Distribution
Amount net of any amounts payable or reimbursable therefrom to the Servicer, the
Trustee, the Custodian, the Master Servicer or the Securities Administrator.

     "GROUP II INTEREST  REMITTANCE  AMOUNT":  The Group II Interest  Remittance
Amount for any Distribution  Date is that portion of the Available  Distribution
Amount for such Distribution Date that represents  interest received or advanced
on the Group II Mortgage Loans minus any amounts  payable or reimbursable to the
Servicer,  the Trustee,  the  Custodian,  the Master  Servicer or the Securities
Administrator.

     "GROUP  II  PRINCIPAL   DISTRIBUTION   AMOUNT":   The  Group  II  Principal
Distribution  Amount  for  any  Distribution  Date  will  be the  sum of (i) the
principal  portion of all  scheduled  monthly  payments on the Group II Mortgage
Loans due during the related Due Period,  whether or not received on or prior to
the related  Determination  Date;  (ii) the  principal  portion of all  proceeds
received in respect of the  repurchase  of a Group II Mortgage  Loan (or, in the
case of a substitution,  certain amounts representing a principal adjustment) as
required by the Pooling and Servicing  Agreement  during the related  Prepayment
Period;  (iii)  the  principal  portion  of all other  unscheduled  collections,
including  insurance  proceeds,  liquidation  proceeds  and all full and partial
principal  prepayments,  received during the related  Prepayment  Period, to the
extent  applied as  recoveries  of principal on the Group II Mortgage  Loans and
(iv)   the   Class   A-2   Allocation   Percentage   of   the   amount   of  any
Overcollateralization  Increase Amount for such  Distribution Date MINUS (v) the
Class A-2  Allocation  Percentage  of the  amount  of any  Overcollateralization
Reduction  Amount  for such  Distribution  Date  minus any  amounts  payable  or
reimbursable therefrom to the Servicer,  the Trustee, the Custodian,  the Master
Servicer  or the  Securities  Administrator.  In no  event  will  the  Group  II
Principal  Distribution Amount with respect to any Distribution Date be (x) less
than  zero or (y)  greater  than  the  then  outstanding  aggregate  Certificate
Principal Balance of the Class A Certificates and the Mezzanine Certificates.

     "GROUP II PRINCIPAL  REMITTANCE AMOUNT":  The Group II Principal Remittance
Amount for any  Distribution  Date will be the sum of the amounts  described  in
clauses (i) through (iii) of the  definition of Group II Principal  Distribution
Amount net of any amounts payable or reimbursable therefrom to the Servicer, the
Trustee, the Custodian, the Master Servicer or the Securities Administrator.

     "INTEREST  ACCRUAL  PERIOD":  The Interest  Accrual  Period for the Class A
Certificates and the Mezzanine  Certificates  and any  Distribution  Date is the
period commencing on the Distribution  Date of the month  immediately  preceding
the month in which such  Distribution  Date occurs (or, in the case of the first
period,  commencing on the Closing  Date),  and ending on the day preceding such
Distribution  Date. All  distributions of interest on such  certificates will be
based on a 360-day year and the actual number of days in the applicable Interest
Accrual Period.

     "INTEREST  CARRY FORWARD  AMOUNT":  The Interest  Carry Forward Amount with
respect to any class of Offered  Certificates and any Distribution Date is equal
to the amount, if any, by which the Interest  Distribution Amount for that class
of certificates for the immediately preceding Distribution Date exceeded


                                      S-68



the actual amount  distributed on the certificates in respect of interest on the
immediately  preceding  Distribution  Date,  together  with any  Interest  Carry
Forward  Amount  with  respect to the  certificates  remaining  unpaid  from the
previous  Distribution  Date,  plus  interest  accrued  thereon  at the  related
Pass-Through  Rate on the  certificates  for the most  recently  ended  Interest
Accrual Period.

     "INTEREST  DISTRIBUTION  AMOUNT": The Interest  Distribution Amount for the
Offered  Certificates of any class on any Distribution Date is equal to interest
accrued during the related Interest Accrual Period on the Certificate  Principal
Balance or Notional Balance of that class  immediately prior to the Distribution
Date at the Pass-Through Rate for that class reduced (to not less than zero), in
the case of each such class,  by the allocable  share, if any, for that class of
Prepayment  Interest  Shortfalls  to the  extent  not  covered  by  Compensating
Interest paid by the Master  Servicer or the Servicer and  shortfalls  resulting
from the application of the Relief Act or similar state or local laws.

     "INTEREST  REMITTANCE  AMOUNT":  The  Interest  Remittance  Amount  for any
Distribution  Date is the sum of the Group I Interest  Remittance Amount and the
Group II Interest Remittance Amount.

     "NET MONTHLY  EXCESS  CASHFLOW":  The Net Monthly  Excess  Cashflow for any
Distribution Date is equal to the sum of (i) any Overcollateralization Reduction
Amount  and (ii) the  excess of (x) the  Available  Distribution  Amount for the
Distribution Date over (y) the sum for the Distribution Date of the aggregate of
the Senior Interest  Distribution  Amounts payable to the holders of the Class A
Certificates,  the aggregate of the Interest Distribution Amounts payable to the
holders of the Mezzanine Certificates and the Principal Remittance Amount.

     "NET  WAC  PASS-THROUGH  RATE":  The  Net  WAC  Pass-Through  Rate  for any
Distribution Date and

(A)  the Class A-1  Certificates,  is a rate per annum  (adjusted for the actual
number of days elapsed in the  Interest  Accrual  Period)  equal to the weighted
average of the Expense Adjusted  Mortgage Rates on the then outstanding  Group I
Mortgage Loans,  weighted based on their Scheduled  Principal Balances as of the
first day of the calendar  month  preceding the month in which the  Distribution
Date occurs.

(B)  the Class A-2  Certificates,  is a rate per annum  (adjusted for the actual
number of days elapsed in the  Interest  Accrual  Period)  equal to the weighted
average of the Expense Adjusted  Mortgage Rates on the then outstanding Group II
Mortgage Loans,  weighted based on their Scheduled  Principal Balances as of the
first day of the calendar  month  preceding the month in which the  Distribution
Date occurs.

(C)  the Mezzanine  Certificates,  is a rate per annum  (adjusted for the actual
number of days elapsed in the  Interest  Accrual  Period)  equal to the weighted
average of the Expense Adjusted Mortgage Rates of (i) the Group I Mortgage Loans
and (ii) the Group II Mortgage  Loans,  weighted in proportion to the results of
subtracting  from  the  aggregate  principal  balance  of each  loan  group  the
Certificate Principal Balance of the related Class A Certificates.

     "NET WAC RATE CARRYOVER  AMOUNT":  With respect to the Class A Certificates
and  the  Mezzanine   Certificates  and  any  Distribution  Date  on  which  the
Pass-Through  Rate is limited to the  applicable Net WAC  Pass-Through  Rate, an
amount  equal to the sum of (i) the  excess of (x) the  amount of  interest  the
Class A  Certificates  or any Class of  Mezzanine  Certificates  would have been
entitled  to  receive  on  such  Distribution  Date  if the  applicable  Net WAC
Pass-Through  Rate would not have been  applicable to such  Certificates on such
Distribution Date over (y) the amount of interest paid on such Distribution Date
at the  applicable Net WAC Pass- Through Rate plus (ii) the related Net WAC Rate
Carryover Amount for the previous  Distribution Date not previously  distributed
together with interest thereon at a rate equal to the Pass-Through Rate for such
class of Certificates for the most recently ended Interest Accrual Period.

     "OVERCOLLATERALIZATION  AMOUNT": The Overcollateralization Amount as of any
Distribution  Date  is  equal  to the  amount  by  which  aggregate  outstanding
principal balance of the Mortgage Loans  immediately  following the Distribution
Date exceeds the sum of the Certificate Principal Balances of the

                                      S-69



Class A Certificates,  the Mezzanine  Certificates  and the Class P Certificates
after  taking into account  payment of the  Principal  Remittance  Amount on the
related Distribution Date.

     "OVERCOLLATERALIZATION  INCREASE AMOUNT": An Overcollateralization Increase
Amount with respect to the Class A Certificates  and the Mezzanine  Certificates
and any Distribution  Date is any amount of Net Monthly Excess Cashflow actually
applied as an  accelerated  payment  of  principal  to the  extent the  Required
Overcollateralization Amount exceeds the Overcollateralization Amount.

     "OVERCOLLATERALIZATION    REDUCTION   AMOUNT":   An   Overcollateralization
Reduction  Amount  for  any  Distribution  Date  is  the  amount  by  which  the
Overcollateralization  Amount exceeds the Required  Overcollateralization Amount
limited to the Principal Remittance Amount. The Overcollateralization  Reduction
Amount is equal to zero when a Trigger Event is in effect.

     "PREPAYMENT PERIOD": The Prepayment Period with respect to any Distribution
Date is the period commencing on the 16th day of the month prior to the month in
which the  related  Distribution  Date  occurs and ending on the 15th day of the
month in which such Distribution Date occurs.

     "PRINCIPAL  DISTRIBUTION AMOUNT": The Principal Distribution Amount for any
Distribution  Date is the sum of the Group I Principal  Distribution  Amount and
the Group II Principal Distribution Amount.

     "PRINCIPAL  REMITTANCE  AMOUNT":  The Principal  Remittance  Amount for any
Distribution Date is the sum of the Group I Principal  Remittance Amount and the
Group II Principal Remittance Amount.

     "REQUIRED OVERCOLLATERALIZATION AMOUNT": Shall mean the amount described in
the Pooling and  Servicing  Agreement  which  initially  shall be  approximately
$1,482,476.

     "SCHEDULED  PRINCIPAL  BALANCE":  The  Scheduled  Principal  Balance of any
Mortgage Loan as of any date of determination is equal to the principal  balance
of the Mortgage Loan as of the Cut-off Date, after  application of all scheduled
principal  payments due on or before the Cut-off Date,  whether or not received,
reduced by (i) the  principal  portion of all monthly  payments due on or before
the date of determination,  whether or not received;  (ii) all amounts allocable
to unscheduled principal that were received prior to the calendar month in which
the date of  determination  occurs and (iii) any Bankruptcy  Loss occurring as a
result of a Deficient Valuation that was incurred prior to the calendar month in
which the date of determination occurs.

     "SENIOR INTEREST  DISTRIBUTION  AMOUNT":  The Senior Interest  Distribution
Amount for any Distribution  Date is equal to the Interest  Distribution  Amount
for such  Distribution  Date for the Class A Certificates and the Interest Carry
Forward Amount, if any, for such Distribution Date for the Class A Certificates.

     "STEPDOWN DATE": The Stepdown Date is the earlier to occur of (i) the later
to occur of (x) the Distribution Date occurring in August 2006 and (y) the first
Distribution Date on which the Credit Enhancement Percentage calculated for this
purpose  only after  taking  into  account  distributions  of  principal  on the
Mortgage  Loans,  but prior to any  distribution  of the Principal  Distribution
Amount to the holders of the  certificates  then  entitled to  distributions  of
principal on the  Distribution  Date), is greater than or equal to approximately
19.00% and (ii) the first  Distribution Date on which the Certificate  Principal
Balance of the Class A Certificates has been reduced to zero.

     "TRIGGER EVENT":  With respect to any Distribution Date, a Trigger Event is
in effect if (x) the percentage obtained by dividing (i) the principal amount of
Mortgage  Loans  delinquent  60  days  or  more  (including  Mortgage  Loans  in
foreclosure  and REO) by (ii) the  aggregate  principal  balance of the Mortgage
Loans,  in each case, as of the last day of the previous  calendar month exceeds
16.50% or (y) the aggregate amount of Realized Losses incurred since the Cut-off
Date  through the last day of the related  Due Period  divided by the  aggregate
principal balance of the Mortgage Loans as of the Cut-off exceeds the applicable
percentages set forth below with respect to such Distribution Date:

                                      S-70



DISTRIBUTION DATE             PERCENTAGE

August 2006 to July 2007      1.60%, plus 1/12 of 0.50% for each month
                              after August 2006

August 2007 to July 2008      2.10%, plus 1/12 of 0.30% for each month
                              after August 2007

August 2008 to July 2009      2.40%, plus 1/12 of 0.25% for each month
                              after August 2008

August 2009 and thereafter    2.65%

INTEREST DISTRIBUTIONS ON THE OFFERED CERTIFICATES

     Holders of the  Offered  Certificates  will be  entitled to receive on each
Distribution  Date,  interest  distributions  in an  aggregate  amount  equal to
interest  accrued during the related  Interest Accrual Period on the Certificate
Principal Balances thereof at the then-applicable Pass-Through Rates thereon, in
the priorities set forth below.

     (A)  On each Distribution Date, the Group I Interest Remittance Amount will
be distributed in the following order of priority.

          FIRST,  to the  holders  of the Class  A-1  Certificates,  the  Senior
Interest Distribution Amount allocable to the Class A-1 Certificates; and

          SECOND,  to the  holders  of the Class A-2  Certificates,  the  Senior
Interest  Distribution  Amount  for the Class A-2  Certificates,  to the  extent
remaining  unpaid after the  distributions  of the Group II Interest  Remittance
Amount as set forth in clause (B) below.

     (B)  On each  Distribution  Date, the Group II Interest  Remittance  Amount
will be distributed in the following order of priority:

          FIRST,  to the  holders  of the Class  A-2  Certificates,  the  Senior
Interest Distribution Amount allocable to the Class A-2 Certificates; and

          SECOND,  to the  holders  of the Class A-1  Certificates,  the  Senior
Interest  Distribution  Amount  for the Class A-1  Certificates,  to the  extent
remaining  unpaid  after the  distributions  of the Group I Interest  Remittance
Amount as set forth in clause (A) above.

     (C)  On each Distribution Date,  following the distributions of interest to
the holders of the Class A Certificates,  any Group I Interest Remittance Amount
and any Group II Interest Remittance Amount remaining will be distributed in the
following order of priority:

          FIRST,  to the  holders of the Class M-1  Certificates,  the  Interest
Distribution Amount allocable to the Class M-1 Certificates;

          SECOND,  to the holders of the Class M-2  Certificates,  the  Interest
Distribution Amount allocable to the Class M-2 Certificates;

          THIRD,  to the  holders of the Class M-3  Certificates,  the  Interest
Distribution Amount allocable to the Class M-3 Certificates; and

          FOURTH,  to the holders of the Class M-4  Certificates,  the  Interest
Distribution Amount allocable to the Class M-4 Certificates.

     On any Distribution Date, any shortfalls  resulting from the application of
the Relief Act or any  similar  state or local law and any  Prepayment  Interest
Shortfalls  to the  extent  not  covered by  Compensating  Interest  paid by the
Servicer or the Master  Servicer will be allocated  FIRST, to Net Monthly Excess
Cashflow  according  to the  priorities  set  forth  under  "Description  of the
Certificates--Overcollateralization  Provisions" in this prospectus  supplement,
SECOND,  to the Class M-4

                                      S-71



Certificates,  THIRD, to the Class M-3  Certificates,  FOURTH,  to the Class M-2
Certificates,  FIFTH, to the Class M-1  Certificates,  and SIXTH, to the Class A
Certificates  on a PRO RATA  basis  based on their  respective  Senior  Interest
Distribution  Amounts  before  such  reduction.   The  holders  of  the  Offered
Certificates  will  be  entitled  to  reimbursement  for any of  these  interest
shortfalls,  subject to  available  funds,  in the  priorities  described  under
"--OVERCOLLATERALIZATION PROVISIONS" in this prospectus supplement.

     With respect to any  Distribution  Date,  to the extent that the  aggregate
Interest Distribution Amount exceeds the Interest Remittance Amount, a shortfall
in interest  distributions on one or more classes of Offered  Certificates  will
result  and  payments  of  Interest   Carry  Forward   Amounts  to  the  Offered
Certificates will be made. The Interest Carry Forward Amount with respect to the
Class A  Certificates,  if any, is  distributed  as part of the Senior  Interest
Distribution Amount on each Distribution Date. The Interest Carry Forward Amount
with respect to the Mezzanine  Certificates,  if any, may be carried  forward to
succeeding   Distribution  Dates  and,  subject  to  available  funds,  will  be
distributed in the manner set forth in  "--OVERCOLLATERALIZATION  PROVISIONS" in
this prospectus supplement.

     Except  as  otherwise  described  in  this  prospectus  supplement,  on any
Distribution Date, distributions of the Interest Distribution Amount for a class
of certificates  will be made in respect of that class of  certificates,  to the
extent provided in this prospectus  supplement,  on a PARI PASSU basis, based on
the Certificate Principal Balance of the certificates of each class.

CALCULATION OF ONE-MONTH LIBOR

     With  respect to each  Interest  Accrual  Period  (other  than the  initial
Interest  Accrual  Period)  and the  Class  A  Certificates  and  the  Mezzanine
Certificates, on the second business day preceding such Interest Accrual Period,
(each such date, an "Interest Determination Date"), the Securities Administrator
will determine One-Month LIBOR for such Interest Accrual Period. With respect to
the initial  Interest  Accrual  Period,  on the  Closing  Date,  the  Securities
Administrator  will determine  One-Month LIBOR for such Interest  Accrual Period
based on information  available on the second business day preceding the Closing
Date (the related "Interest Determination Date"). "One Month LIBOR" means, as of
any Interest Determination Date, the London interbank offered rate for one-month
U.S.  dollar deposits which appears on Telerate Page 3750 (as defined herein) as
of 11:00  a.m.  (London  time) on such  date.  If such rate  does not  appear on
Telerate Page 3750, the rate for that day will be determined on the basis of the
offered rates of the  Reference  Banks (as defined  herein) for  one-month  U.S.
dollar deposits,  as of 11:00 a.m. (London time) on such Interest  Determination
Date. The Securities  Administrator  will request the principal London office of
each of the  Reference  Banks to  provide a  quotation  of its rate.  If on such
Interest  Determination  Date two or more  Reference  Banks provide such offered
quotations, One-Month LIBOR for the related Interest Accrual Period shall be the
arithmetic mean of such offered quotations  (rounded upwards if necessary to the
nearest whole multiple of 0.0625%). If on such Interest Determination Date fewer
than two Reference  Banks provide such offered  quotations,  One-Month LIBOR for
the related  Interest  Accrual Period shall be the higher of (x) One-Month LIBOR
as determined on the previous  Interest  Determination  Date and (y) the Reserve
Interest Rate (as defined herein).

     As used in this section, "business day" means a day on which banks are open
for dealing in foreign  currency  and exchange in London;  "Telerate  Page 3750"
means the display page currently so designated on the Dow Jones Telerate Capital
Markets  Report (or such other page as may replace that page on that service for
the purpose of displaying  comparable rates or prices);  "Reference Banks" means
leading  banks  selected  by  the  Securities   Administrator   and  engaged  in
transactions in Eurodollar deposits in the international Eurocurrency market (i)
with an established place of business in London, (ii) which have been designated
as such by the Securities  Administrator  and (iii) not controlling,  controlled
by, or under common control with, the Depositor or the Securities Administrator,
and  "Reserve  Interest  Rate"  shall be the rate per annum that the  Securities
Administrator  determines to be either (i) the arithmetic mean (rounded  upwards
if necessary to the nearest  whole  multiple of 0.0625%) of the  one-month  U.S.
dollar  lending  rates  which New York City  banks  selected  by the  Securities
Administrator  are quoting on the relevant  Interest  Determination  Date to the
principal London offices of leading banks in the London interbank market or (ii)
in the event that the Securities Administrator can determine no such arithmetic

                                      S-72



mean, the lowest  one-month  U.S.  dollar lending rate which New York City banks
selected  by  the  Securities   Administrator   are  quoting  on  such  Interest
Determination Date to leading European banks.

     The establishment of One-Month LIBOR on each Interest Determination Date by
the Securities Administrator and the Securities  Administrator's  calculation of
the rate of interest  applicable to the Class A  Certificates  and the Mezzanine
Certificates  for the related  Interest  Accrual Period shall (in the absence of
manifest error) be final and binding.

PRINCIPAL DISTRIBUTIONS ON THE CLASS A CERTIFICATES AND MEZZANINE CERTIFICATES

     On each  Distribution  Date,  the  Principal  Distribution  Amount  will be
distributed  to  the  holders  of  the  Class  A   Certificates   and  Mezzanine
Certificates  then  entitled to  principal  distributions.  In no event will the
Principal  Distribution Amount with respect to any Distribution Date be (i) less
than  zero or (ii)  greater  than the  then  outstanding  aggregate  Certificate
Principal Balance of the Class A Certificates and Mezzanine Certificates.

     (A)  On each  Distribution  Date (i) prior to the Stepdown  Date or (ii) on
which a Trigger Event is in effect, distributions in respect of principal to the
extent  of the  Group  I  Principal  Distribution  Amount  will  be  made in the
following amounts and order of priority:

          FIRST,  to the  holders  of the  Class  A-1  Certificates,  until  the
Certificate  Principal Balance of the Class A-1 Certificates has been reduced to
zero; and

          SECOND,  to the holders of the Class A-2  Certificates,  after  taking
into account the distribution of the Group II Principal  Distribution  Amount as
described  below,  until the  Certificate  Principal  Balance  thereof  has been
reduced to zero.

     (B)  On each  Distribution  Date (i) prior to the Stepdown  Date or (ii) on
which a Trigger Event is in effect, distributions in respect of principal to the
extent  of the  Group  II  Principal  Distribution  Amount  will  be made in the
following amounts and order of priority:

          FIRST,  to the  holders  of the  Class  A-2  Certificates,  until  the
Certificate Principal Balance thereof has been reduced to zero; and

          SECOND,  to the holders of the Class A-1  Certificates,  after  taking
into account the  distribution of the Group I Principal  Distribution  Amount as
described  above,  until the  Certificate  Principal  Balance  thereof  has been
reduced to zero.

     (C)  On each  Distribution  Date (i) prior to the Stepdown  Date or (ii) on
which a Trigger Event is in effect, distributions in respect of principal to the
extent of the sum of the Group I Principal  Distribution Amount and the Group II
Principal Distribution Amount remaining undistributed for such Distribution Date
will be made in the following amounts and order of priority:

          FIRST,  to the  holders  of the  Class  M-1  Certificates,  until  the
Certificate  Principal Balance of the Class M-1 Certificates has been reduced to
zero;

          SECOND,  to the  holders  of the  Class  M-2  Certificates,  until the
Certificate  Principal Balance of the Class M-2 Certificates has been reduced to
zero;

          THIRD,  to the  holders  of the  Class  M-3  Certificates,  until  the
Certificate  Principal Balance of the Class M-3 Certificates has been reduced to
zero; and

          FOURTH,  to the  holders  of the  Class  M-4  Certificates,  until the
Certificate  Principal Balance of the Class M-4 Certificates has been reduced to
zero.

                                      S-73



     (D)  On each  Distribution  Date (i) on or after the Stepdown Date and (ii)
on which a Trigger Event is not in effect, distributions in respect of principal
to the extent of the Group I Principal  Distribution  Amount will be made in the
following amounts and order of priority:

          FIRST,  to the  holders of the Class A-1  Certificates,  the Class A-1
Principal  Distribution Amount,  until the Certificate  Principal Balance of the
Class A-1 Certificates has been reduced to zero;

          SECOND,  to the  extent  of the  portion,  if any,  of the  Class  A-1
Principal  Distribution Amount remaining  undistributed pursuant to clause FIRST
above, to the holders of the Class A-2  Certificates,  after taking into account
the  distribution of the Group II Principal  Distribution  Amount,  as described
herein,  until the  Certificate  Principal  Balance  thereof has been reduced to
zero; and

          THIRD, to the holders of the Class A-2 Certificates, after taking into
account the  distribution  of the Group II  Principal  Distribution  Amount,  as
described  herein, up to an amount equal to the amount, if any, of the Class A-2
Principal  Distribution Amount remaining unpaid on such Distribution Date, until
the Certificate Principal Balance thereof has been reduced to zero.

     (E)  On each  Distribution  Date (i) on or after the Stepdown Date and (ii)
on which a Trigger Event is not in effect, distributions in respect of principal
to the extent of the Group II Principal  Distribution Amount will be made in the
following amounts and order of priority:

          FIRST,  to the  holders of the Class A-2  Certificates,  the Class A-2
Principal  Distribution Amount, until the Certificate  Principal Balance thereof
has been reduced to zero;

          SECOND,  to the  extent  of the  portion,  if any,  of the  Class  A-2
Principal  Distribution Amount remaining  undistributed pursuant to clause FIRST
above, to the holders of the Class A-1  Certificates,  after taking into account
the  distribution  of the Group I Principal  Distribution  Amount,  as described
herein,  until the  Certificate  Principal  Balance  thereof has been reduced to
zero; and

          THIRD, to the holders of the Class A-1 Certificates, after taking into
account  the  distribution  of the Group I  Principal  Distribution  Amount,  as
described  herein, up to an amount equal to the amount, if any, of the Class A-1
Principal  Distribution  Amount remaining unpaid on such Distribution Date until
the Certificate Principal Balance thereof has been reduced to zero.

     (F)  On each  Distribution  Date (i) on or after the Stepdown Date and (ii)
on which a Trigger Event is not in effect, distributions in respect of principal
to the extent of the Principal  Distribution Amount remaining  undistributed for
such  Distribution  Date  will be made in the  following  amounts  and  order of
priority:

          FIRST, to the holders of the Class M-1 Certificates, the lesser of (x)
the  excess  of (i) the  Principal  Distribution  Amount  over  (ii) the  amount
distributed to the holders of the Class A Certificates  under (D) and (E) above,
and (y) the Class M-1 Principal Distribution Amount, shall be distributed to the
holders of the Class M-1 Certificates,  until the Certificate  Principal Balance
of the Class M-1 Certificates has been reduced to zero;

          SECOND,  to the holders of the Class M-2  Certificates,  the lesser of
(x) the excess of (i) the Principal Distribution Amount over (ii) the sum of the
amounts distributed to the holders of the Class A Certificates under (D) and (E)
above and to the holders of the Class M-1 Certificates under clause FIRST above,
and (y) the Class M-2 Principal Distribution Amount, shall be distributed to the
holders of the Class M-2 Certificates,  until the Certificate  Principal Balance
of the Class M-2 Certificates has been reduced to zero;

          THIRD, to the holders of the Class M-3 Certificates, the lesser of (x)
the excess of (i) the  Principal  Distribution  Amount  over (ii) the sum of the
amounts distributed to the holders of the Class A Certificates under (D) and (E)
above, to the holders of the Class M-1 Certificates under clause FIRST above

                                      S-74



and to the holders of the Class M-2 Certificates  under clause SECOND above, and
(y) the Class M-3 Principal  Distribution  Amount,  shall be  distributed to the
holders of the Class M-3 Certificates,  until the Certificate  Principal Balance
of the Class M-3 Certificates has been reduced to zero; and

          FOURTH,  to the holders of the Class M-4  Certificates,  the lesser of
(x) the excess of (i) the Principal Distribution Amount over (ii) the sum of the
amounts distributed to the holders of the Class A Certificates under (D) and (E)
above, to the holders of the Class M-1 Certificates under clause FIRST above, to
the holders of the Class M-2  Certificates  under clause SECOND above and to the
holders of the Class M-3  Certificates  under clause  THIRD  above,  and (y) the
Class M-4 Principal  Distribution Amount, shall be distributed to the holders of
the Class M-4 Certificates, until the Certificate Principal Balance of the Class
M-4 Certificates has been reduced to zero.

     The  allocation  of  distributions  in respect of  principal to the Class A
Certificates on each  Distribution Date (a) prior to the Stepdown Date or (b) on
which a Trigger Event has  occurred,  will have the effect of  accelerating  the
amortization  of the Class A  Certificates  while,  in the  absence of  Realized
Losses,  increasing the respective  percentage interest in the principal balance
of the Mortgage Loans  evidenced by the Mezzanine  Certificates.  Increasing the
respective  percentage interest in the trust fund of the Mezzanine  Certificates
relative  to that of the  Class A  Certificates  is  intended  to  preserve  the
availability of the subordination provided by the Mezzanine Certificates.

CREDIT ENHANCEMENT

     The credit enhancement provided for the benefit of the holders of the Class
A Certificates consists of subordination, as described in this section, the MGIC
PMI Policy as described under "The Mortgage  Pool--Mortgage  Guaranty  Insurance
Corporation"  in  this  prospectus  supplement  and  overcollateralization,   as
described   under   "--Overcollateralization   Provisions"  in  this  prospectus
supplement.

     The  rights of the  holders  of the  Subordinate  Certificates  to  receive
distributions will be subordinated,  to the extent described in this section, to
the rights of the holders of the Class A  Certificates.  This  subordination  is
intended  to enhance  the  likelihood  of regular  receipt by the holders of the
Class A Certificates of the full amount of their scheduled  monthly  payments of
interest  and  principal  and to  afford  holders  of the  Class A  Certificates
protection against Realized Losses.

     The protection afforded to the holders of the Class A Certificates by means
of the subordination of the Subordinate Certificates will be accomplished by (i)
the preferential  right of the holders of the Class A Certificates to receive on
any Distribution  Date,  prior to distribution on the Subordinate  Certificates,
distributions  in respect of interest and principal,  subject to available funds
and (ii) if necessary,  the right of the holders of the Class A Certificates  to
receive future  distributions  of amounts that would otherwise be payable to the
holders of the Subordinate Certificates.

     In  addition,  (i) the rights of the holders of the Class M-1  Certificates
will be senior to the rights of holders of the Class M-2,  Class M-3,  Class M-4
and  Class CE  Certificates,  (ii) the  rights of the  holders  of the Class M-2
Certificates will be senior to the rights of the holders of the Class M-3, Class
M-4 and Class CE Certificates,  (iii) the rights of the holders of the Class M-3
Certificates  will be  senior  to the  rights  of the  holders  of the Class M-4
Certificates and Class CE Certificates and (iv) the rights of the holders of the
Class M-4 Certificates  will be senior to the rights of the holders of the Class
CE  Certificates.  This  subordination  is intended to enhance the likelihood of
regular receipt by the holders of more senior  certificates of  distributions in
respect of interest and principal and to afford these holders protection against
Realized Losses.

MORTGAGE GUARANTY INSURANCE CORPORATION

     Mortgage Guaranty Insurance  Corporation  ("MGIC"), a Wisconsin corporation
with its  principal  offices in  Milwaukee,  Wisconsin,  is a  monoline  private
mortgage  insurance  company and a  wholly-owned  subsidiary of MGIC  Investment
Corporation. MGIC is licensed in 50 states and the District of Columbia to

                                      S-75



offer such insurance and is approved as a private mortgage insurer by Fannie Mae
and Freddie Mac. MGIC is rated "AA+" by S&P, "AA+" by Fitch and "Aa2" by Moody's
with respect to its insurer  financial  strength.  The rating agency issuing the
insurer financial strength rating can withdraw or change its rating at any time.
As of March 31, 2003, MGIC reported on a statutory  accounting basis,  assets of
approximately   $5,827,619,000,    policyholders'   surplus   of   approximately
$1,444,520,000   and  a   statutory   contingency   reserve   of   approximately
$3,451,076,000.  As of March 31, 2003, MGIC reported direct primary insurance in
force  of  approximately  $195.7  billion  and  direct  pool  risk in  force  of
approximately  $5.9  billion.  An Annual  Statement  for MGIC for the year ended
December 31, 2002,  prepared on the Convention  Form  prescribed by the National
Association of Insurance Commissioners, is available upon written request to the
Depositor.  For further  information  regarding MGIC,  investors are directed to
MGIC  Investment  Corporation's  periodic  reports  filed with the United States
Securities and Exchange Commission, which are publicly available.

     THE MGIC  PMI  POLICY.  Approximately  76.92%  of the  mortgage  loans,  by
aggregate  principal  balance of the Mortgage Loans as of the Cut-off Date, will
be insured by MGIC, pursuant to a primary mortgage insurance policy. This policy
is  referred  to in this  prospectus  supplement  as the MGIC PMI Policy and the
mortgage loans covered by the MGIC PMI Policy are referred to in this prospectus
supplement as the PMI Mortgage  Loans.  The insured under the MGIC PMI Policy is
the Trustee.  The amount of coverage  provided by the MGIC PMI Policy,  which is
also  referred to below as the "insured  percentage  of the claim,"  varies on a
loan-by-loan basis, based upon the original  loan-to-value ratio of the mortgage
loan, with the actual coverage amounts ranging from 1% to 48%.

     The MGIC PMI Policy is required to remain in force with respect to each PMI
Mortgage Loan until:

     o    the principal balance of the PMI Mortgage Loan is paid in full;

     o    the principal balance of the PMI Mortgage Loan has amortized down to a
          level that results in a  loan-to-value  ratio for the mortgage loan of
          45% or less, provided,  however,  that no coverage of any PMI Mortgage
          Loan  under  the MGIC PMI  Policy  is  required  where  prohibited  by
          applicable law; or

     o    any event  specified in the MGIC PMI Policy occurs that allows for the
          termination of the MGIC PMI Policy by MGIC.

     The MGIC PMI Policy may not be  assigned or  transferred  without the prior
written  consent of MGIC.  MGIC has given consent for the assignment of coverage
on  individual  loans from the  Trustee to the  Mortgage  Loan Seller or related
Originator in connection  with any Mortgage Loan  repurchased or substituted for
by the Mortgage Loan Seller or the applicable Originator.

     The  MGIC PMI  Policy  generally  requires  that  delinquencies  on any PMI
Mortgage  Loan must be reported  to MGIC  within  four  months of  default,  and
appropriate  proceedings  to  obtain  title  to the  property  securing  the PMI
Mortgage  Loan must be  commenced  within  six months of  default.  The MGIC PMI
Policy  under  which the PMI  Mortgage  Loans are  insured  contains  provisions
substantially  as follows:  (i) for the insured to present a claim,  the insured
must have acquired,  and tendered to MGIC,  good and  merchantable  title to the
property  securing  the PMI  Mortgage  Loan,  free and  clear of all  liens  and
encumbrances,  including,  but not  limited to, any right of  redemption  by the
mortgagor  unless such  acquisition  of good and  merchantable  title is excused
under the terms of the MGIC PMI Policy;  (ii) a claim generally  includes unpaid
principal,  accrued  interest to the date of such tender to MGIC by the insured,
and certain expenses;  (iii) when a claim is presented MGIC will have the option
of either (A) paying the claim in full,  taking title to the  property  securing
the PMI  Mortgage  Loan,  and  arranging  for its sale or (B) paying the insured
percentage  of the claim and with the insured  retaining  title to the  property
securing the PMI Mortgage  Loan;  (iv) claims  generally must be filed within 60
days after the insured has acquired good and merchantable  title to the property
securing the PMI Mortgage  Loan;  and (v) a claim  generally must be paid within
180 days after the claim is filed by the insured.

                                      S-76



     No payment  for a loss will be made  under the MGIC PMI  Policy  unless the
property  securing the PMI Mortgage  Loan is in the same  physical  condition as
when the PMI Mortgage Loan was originally  insured,  except for reasonable  wear
and tear, and unless premiums on the standard homeowner's insurance policy, real
estate taxes and  foreclosure  protection  and  preservation  expenses have been
advanced by or on behalf of the insured.

     Unless approved in writing by MGIC, the Servicer may not make any change in
the terms of a PMI Mortgage Loan, including the borrowed amount,  interest rate,
term or amortization  schedule of the PMI Mortgage Loan,  except as specifically
permitted  by the terms of the PMI  Mortgage  Loan;  nor make any  change in the
property or other  collateral  securing the PMI Mortgage  Loan;  nor release any
mortgagor under the PMI Mortgage Loan from liability.  If a PMI Mortgage Loan is
assumed with the insured's  approval,  MGIC's  liability for coverage of the PMI
Mortgage Loan under the MGIC PMI Policy  generally will terminate as of the date
of such assumption, unless MGIC has approved the assumption in writing.

     The MGIC PMI Policy specifically excludes coverage of:

     o    any  claim  resulting  from a default  existing  at the  inception  of
          coverage or occurring after lapse or cancellation of coverage;

     o    certain  claims  where  an  environmental  condition  existed  at  the
          inception of  coverage,  whether or not known by the person or persons
          submitting the application for coverage of the PMI Mortgage Loan;

     o    any claim  involving a PMI Mortgage  Loan which is for the purchase of
          the  mortgaged  property,  and for which the  mortgagor did not make a
          down payment as described in the application for coverage;

     o    any claim, if the mortgage,  deed of trust or other similar instrument
          did not provide the  insured at  origination  with a first lien on the
          property securing the PMI Mortgage Loan;

     o    certain  claims  involving or arising out of any breach by the insured
          of its obligations  under, or its failure to comply with the terms of,
          the MGIC PMI Policy or of its  obligations  as imposed by operation of
          law;

     o    any claim  when,  as of the date of such  claim,  construction  of the
          property securing the PMI Mortgage Loan is not completed in accordance
          with the construction plan and specifications upon which the appraisal
          of the property at origination of the PMI Mortgage Loan was based;

     o    certain  claims  where  fraud  or  misrepresentation  by  the  insured
          materially  contributed  to the  default  resulting  in such  claim or
          increased the loss;

     o    certain claims where  negligence by the insured was material to either
          the  acceptance of the risk or the hazard  assumed by MGIC  materially
          contributed  to the default  resulting in such claim or increased  the
          loss;

     o    certain  claims  occurring  when the  Servicer,  at time of default or
          thereafter, is not approved in writing or in a list published by MGIC;
          and

     o    certain  claims  where,  at any time after the  inception of coverage,
          physical damage to the property  securing the PMI Mortgage Loan occurs
          or manifests itself.

     In issuing the MGIC PMI Policy,  MGIC has relied upon  certain  information
and data  regarding the PMI Mortgage  Loans  furnished to MGIC by the Depositor.
The MGIC PMI Policy  will not  insure  against a loss  sustained  by reason of a
default  arising  from or  involving  certain  matters,  including  (i) fraud or

                                      S-77



negligence in the origination or servicing of the PMI Mortgage Loans, including,
but not limited to, misrepresentation by the borrower,  lender, or certain other
persons  involved in the origination of the PMI Mortgage Loan or the application
for insurance; (ii) failure to construct a property securing a PMI Mortgage Loan
in accordance  with  specified  plans;  or (iii)  physical  damage to a property
securing a PMI Mortgage Loan.

     The  preceding  description  of the MGIC PMI Policy is only a brief outline
and does not purport to summarize or describe all of the  provisions,  terms and
conditions  of the MGIC PMI Policy.  For a more  complete  description  of these
provisions,  terms and conditions,  reference is made to the MGIC PMI Policy,  a
copy of which is available upon request from the Trustee.

OVERCOLLATERALIZATION PROVISIONS

     The weighted average Expense Adjusted  Mortgage Rate for the Mortgage Loans
is expected to be higher than the weighted average of the Pass-Through  Rates on
the Offered Certificates,  thus generating excess interest collections which, in
the  absence  of  Realized  Losses,  will  not be  necessary  to  fund  interest
distributions on the Offered  Certificates.  Additional  excess interest will be
generated   by  the   portion  of  the   Mortgage   Pool   represented   by  the
Overcollateralization Amount. The Pooling and Servicing Agreement requires that,
on each Distribution  Date, the Net Monthly Excess Cashflow,  if any, be applied
on the related  Distribution Date as an accelerated  payment of principal on the
class or classes of Offered Certificates then entitled to receive  distributions
in  respect of  principal,  but only to the  limited  extent  described  in this
section.

     With respect to any Distribution Date, any Net Monthly Excess Cashflow (or,
in the case of clause FIRST below, the Net Monthly Excess Cashflow  exclusive of
any Overcollateralization Reduction Amount) shall be paid as follows:

     FIRST, to the holders of the class or classes of certificates then entitled
to receive  distributions  in respect of  principal,  in an amount  equal to any
Extra Principal  Distribution Amount, payable to such holders in accordance with
the priorities set forth under  "--ALLOCATION  OF EXTRA  PRINCIPAL  DISTRIBUTION
AMOUNT" below;

     SECOND, to the holders of the Class M-1 Certificates, in an amount equal to
the Interest Carry Forward Amount allocable to the Class M-1 Certificates;

     THIRD, to the holders of the Class M-2 Certificates,  in an amount equal to
the Interest Carry Forward Amount allocable to the Class M-2 Certificates;

     FOURTH, to the holders of the Class M-3 Certificates, in an amount equal to
the Interest Carry Forward Amount allocable to the Class M-3 Certificates;

     FIFTH, to the holders of the Class M-4 Certificates,  in an amount equal to
the Interest Carry Forward Amount allocable to the Class M-4 Certificates;

     SIXTH,  concurrently  to the  holders  of the Class A  Certificates,  in an
amount equal to such  certificates'  allocated share of any Prepayment  Interest
Shortfalls  on  the  related  Mortgage  Loans  to  the  extent  not  covered  by
Compensating  Interest  paid by the  Master  Servicer  or the  Servicer  and any
shortfalls  resulting from the application of the Relief Act or similar state or
local law or the bankruptcy code with respect to the related Mortgage Loans;

     SEVENTH,  to the holders of the Class M-1 Certificates,  in an amount equal
to the  Class  M-1  Certificates'  allocated  share of any  Prepayment  Interest
Shortfalls  on the  Mortgage  Loans to the  extent not  covered by  Compensating
Interest  paid  by the  Master  Servicer  or the  Servicer  and  any  shortfalls
resulting  from the  application of the Relief Act or similar state or local law
or the bankruptcy code with respect to the Mortgage Loans;

                                      S-78



     EIGHTH, to the holders of the Class M-2 Certificates, in an amount equal to
the  Class  M-2  Certificates'   allocated  share  of  any  Prepayment  Interest
Shortfalls  on the  Mortgage  Loans to the  extent not  covered by  Compensating
Interest  paid  by the  Master  Servicer  or the  Servicer  and  any  shortfalls
resulting  from the  application of the Relief Act or similar state or local law
or the bankruptcy code with respect to the Mortgage Loans;

     NINTH, to the holders of the Class M-3 Certificates,  in an amount equal to
the  Class  M-3  Certificates'   allocated  share  of  any  Prepayment  Interest
Shortfalls  on the  Mortgage  Loans to the  extent not  covered by  Compensating
Interest  paid  by the  Master  Servicer  or the  Servicer  and  any  shortfalls
resulting  from the  application of the Relief Act or similar state or local law
or the bankruptcy code with respect to the Mortgage Loans;

     TENTH, to the holders of the Class M-4 Certificates,  in an amount equal to
the  Class  M-4  Certificates'   allocated  share  of  any  Prepayment  Interest
Shortfalls  on the  Mortgage  Loans to the  extent not  covered by  Compensating
Interest  paid  by the  Master  Servicer  or the  Servicer  and  any  shortfalls
resulting  from the  application of the Relief Act or similar state or local law
or the bankruptcy code with respect to the Mortgage Loans;

     ELEVENTH,   to  the  Reserve  Fund  (the  "Reserve  Fund")  established  in
accordance  with the terms of the Pooling and Servicing  Agreement the amount by
which the sum of the Net WAC Rate Carryover Amounts, if any, with respect to the
Class A-1  Certificates  and the Class A-2  Certificates  exceeds the sum of any
amounts  received by the Trustee  with respect to the Cap  Agreements  since the
prior  Distribution  Date and any  amounts  in the  Reserve  Fund  that were not
distributed on prior Distribution Dates;

     TWELFTH,  to the  holders of the Class CE  Certificates  as provided in the
Pooling and Servicing Agreement; and

     THIRTEENTH,  to the holders of the  Residual  Certificates,  any  remaining
amounts;  provided  that if such  Distribution  Date  is the  Distribution  Date
immediately following the expiration of the latest prepayment charge term or any
Distribution   Date  thereafter,   then  any  such  remaining  amounts  will  be
distributed  first,  to the  holders  of the  Class P  Certificates,  until  the
Certificate  Principal  Balance thereof has been reduced to zero; and second, to
the holders of the Residual Certificates.

     On each  Distribution  Date, the Trustee will deposit all amounts  received
with respect to the Cap  Agreements in the Reserve  Fund.  On each  Distribution
Date, after making the distributions  required under "Interest  Distributions on
the Offered Certificates",  "Principal Distributions on the Class A Certificates
and Mezzanine Certificates" and after the distribution of the Net Monthly Excess
Cashflow as described above, the Trustee will withdraw from the Reserve Fund the
amounts on deposit therein (which shall include any payments  received under the
Cap Agreements) and distribute such amounts to the Class A Certificates  and the
Mezzanine  Certificates in respect of any Net WAC Rate Carryover  Amounts due to
each such class in the following manner and order of priority:

     (A)  any amounts  received  by the Trustee on account of the Cap  Agreement
relating to the Class A-1 Certificates will be distributed to the holders of the
Class A-1  Certificates in respect of the related Net WAC Rate Carryover  Amount
for such Distribution Date;

     (B)  any amounts  received  by the Trustee on account of the Cap  Agreement
relating to the Class A-2 Certificates will be distributed to the holders of the
Class A-2  Certificates in respect of the related Net WAC Rate Carryover  Amount
for such Distribution Date;

     (C)  any amounts  deposited in the Reserve Fund from the Net Monthly Excess
Cashflow will be distributed:

          FIRST,  concurrently (i) to the holders of the Class A-1 Certificates,
the  related Net WAC Rate  Carryover  Amount for such  Distribution  Date to the
extent not paid pursuant to clause (A) above and (ii)


                                      S-79



to the holders of the Class A-2 Certificates, the related Net WAC Rate Carryover
Amount for such  Distribution Date to the extent not paid pursuant to clause (B)
above, on a PRO RATA basis based on the entitlement of each such class;

          SECOND, to the holders of the Class M-1 Certificates,  the related Net
WAC Rate Carryover Amount for such Distribution Date;

          THIRD, to the holders of the Class M-2  Certificates,  the related Net
WAC Rate Carryover Amount for such Distribution Date;

          FOURTH, to the holders of the Class M-3 Certificates,  the related Net
WAC Rate Carryover Amount for such Distribution Date; and

          FIFTH, to the holders of the Class M-4  Certificates,  the related Net
WAC Rate Carryover Amount for such Distribution Date.

     As of the Closing  Date,  the aggregate  principal  balance of the Mortgage
Loans as of the Cut-off  Date will exceed the sum of the  aggregate  Certificate
Principal Balances of the Class A Certificates,  the Mezzanine  Certificates and
the Class P Certificates by an amount equal to approximately  $1,482,144,  which
is  equal  to  the  initial  Certificate  Principal  Balance  of  the  Class  CE
Certificates.  This  amount  represents  approximately  0.50%  of the  aggregate
principal  balance of the Mortgage  Loans as of the Cut-off  Date,  which is the
initial amount of overcollateralization  required to be provided by the Mortgage
Pool under the Pooling and Servicing Agreement.  Under the Pooling and Servicing
Agreement the  Overcollateralization  Amount is required to be maintained at the
"Required  Overcollateralization  Amount." In the event that Realized Losses are
incurred  on  the  Mortgage  Loans,  such  Realized  Losses  may  result  in  an
overcollateralization  deficiency  since the  Realized  Losses  will  reduce the
principal balance of the Mortgage Loans without a corresponding reduction to the
aggregate  Certificate  Principal  Balances of the Class A Certificates  and the
Mezzanine Certificates. In the event of an overcollateralization deficiency, the
Pooling and  Servicing  Agreement  requires the payment from Net Monthly  Excess
Cashflow,   subject   to   available   funds,   of  an   amount   equal  to  the
overcollateralization   deficiency,   which   shall   constitute   a   principal
distribution  on the Class A  Certificates  and the  Mezzanine  Certificates  in
reduction of the Certificate  Principal Balances of the Class A Certificates and
the Mezzanine Certificates. This has the effect of accelerating the amortization
of the Offered Certificates  relative to the amortization of the Mortgage Loans,
and of increasing the Overcollateralization Amount.

     On and after the Stepdown  Date and provided that a Trigger Event is not in
effect the  Required  Overcollateralization  Amount may be permitted to decrease
("step  down"),  to a level  equal to  approximately  1.00% of the then  current
aggregate  outstanding  principal  balance of the Mortgage  Loans (after  giving
effect to  principal  payments to be  distributed  on the  related  Distribution
Date),  subject to a floor of  approximately  $1,482,476.  In the event that the
Required   Overcollateralization  Amount  is  permitted  to  step  down  on  any
Distribution  Date, the Pooling and Servicing  Agreement provides that a portion
of the  principal  which would  otherwise be  distributed  to the holders of the
Class A Certificates and the Mezzanine  Certificates on the related Distribution
Date shall be distributed to the holders of the Class CE  Certificates  pursuant
to the priorities set forth above.

     With respect to each Distribution Date, the Overcollateralization Reduction
Amount,  after  taking into  account all other  distributions  to be made on the
related  Distribution  Date, shall be distributed as Net Monthly Excess Cashflow
pursuant to the priorities set forth above.  This has the effect of decelerating
the amortization of the Offered Certificates relative to the amortization of the
Mortgage Loans, and of reducing the Overcollateralization Amount. However, if on
any   Distribution   Date  a  Trigger   Event  is  in   effect,   the   Required
Overcollateralization  Amount will not be  permitted to step down on the related
Distribution Date.

                                      S-80



ALLOCATION OF EXTRA PRINCIPAL DISTRIBUTION AMOUNT

     On each  Distribution Date (a) prior to the Stepdown Date or (b) on which a
Trigger Event is in effect,  the Extra  Principal  Distribution  Amount shall be
distributed FIRST, to the Class A Certificates,  until the Certificate Principal
Balances of the Class A Certificates  have been reduced to zero;  SECOND, to the
Class M-1 Certificates, until the Certificate Principal Balance of the Class M-1
Certificates  has been reduced to zero;  THIRD,  to the Class M-2  Certificates,
until the Certificate  Principal  Balance of the Class M-2 Certificates has been
reduced to zero;  FOURTH, to the Class M-3  Certificates,  until the Certificate
Principal  Balance of the Class M-3  Certificates  has been  reduced to zero and
FIFTH, to the Class M-4 Certificates, until the Certificate Principal Balance of
the Class M-4 Certificates has been reduced to zero.

     On each  Distribution  Date (a) on or after  the  Stepdown  Date and (b) on
which a Trigger Event is not in effect,  the holders of the Class A Certificates
and  each  class  of  Mezzanine   Certificates  shall  be  entitled  to  receive
distributions  in respect  of  principal  to the  extent of the Extra  Principal
Distribution Amount in the following amounts and order of priority.

     FIRST, (a) the lesser of (x) the Group I Principal  Distribution Amount and
(y) the Class A-1 Principal  Distribution  Amount,  shall be  distributed to the
holders of the Class A-1 Certificates,  until the Certificate  Principal Balance
of the Class A-1 Certificates has been reduced to zero and (b) the lesser of (x)
the Group II  Principal  Distribution  Amount  and (y) the  Class A-2  Principal
Distribution  Amount,  shall be  distributed  to the  holders  of the  Class A-2
Certificates,   until  the  Certificate  Principal  Balance  of  the  Class  A-2
Certificates has been reduced to zero;

     SECOND,  the  lesser of (x) the  excess of (i) the  Principal  Distribution
Amount  over  (ii)  the  amount  distributed  to  the  holders  of the  Class  A
Certificates  under  clause  FIRST  above,  and  (y)  the  Class  M-1  Principal
Distribution  Amount,  shall be  distributed  to the  holders  of the  Class M-1
Certificates,   until  the  Certificate  Principal  Balance  of  the  Class  M-1
Certificates has been reduced to zero;

     THIRD,  the  lesser  of (x) the  excess of (i) the  Principal  Distribution
Amount over (ii) the sum of the amounts  distributed to the holders of the Class
A  Certificates  under  clause  FIRST  above and to the holders of the Class M-1
Certificates  under  clause  SECOND  above,  and (y)  the  Class  M-2  Principal
Distribution  Amount,  shall be  distributed  to the  holders  of the  Class M-2
Certificates,   until  the  Certificate  Principal  Balance  of  the  Class  M-2
Certificates has been reduced to zero;

     FOURTH,  the  lesser of (x) the  excess of (i) the  Principal  Distribution
Amount over (ii) the sum of the amounts  distributed to the holders of the Class
A  Certificates  under  clause  FIRST  above,  to the  holders  of the Class M-1
Certificates  under  clause  SECOND  above and to the  holders  of the Class M-2
Certificates  under  clause  THIRD  above,  and  (y)  the  Class  M-3  Principal
Distribution  Amount,  shall be  distributed  to the  holders  of the  Class M-3
Certificates,   until  the  Certificate  Principal  Balance  of  the  Class  M-3
Certificates has been reduced to zero; and

     FIFTH,  the  lesser  of (x) the  excess of (i) the  Principal  Distribution
Amount over (ii) the sum of the amounts  distributed to the holders of the Class
A  Certificates  under  clause  FIRST  above,  to the  holders  of the Class M-1
Certificates  under  clause  SECOND  above,  to the  holders  of the  Class  M-2
Certificates  under  clause  THIRD  above  and to the  holders  of the Class M-3
Certificates  under  clause  FOURTH  above  and  (y)  the  Class  M-4  Principal
Distribution  Amount,  shall be  distributed  to the  holders  of the  Class M-4
Certificates,   until  the  Certificate  Principal  Balance  of  the  Class  M-4
Certificates has been reduced to zero.

ALLOCATION OF LOSSES; SUBORDINATION

     With  respect to any  defaulted  Mortgage  Loan that is finally  liquidated
through  foreclosure  sale,  disposition of the related  Mortgaged  Property (if
acquired on behalf of the  certificateholders  by deed in lieu of foreclosure or
otherwise),  the amount of loss realized,  if any, will equal the portion of the
unpaid principal  balance  remaining,  if any, plus interest thereon through the
last day of the month in which the related Mortgage Loan was finally liquidated,
after application of all amounts recovered (net of amounts

                                      S-81



reimbursable  to the Servicer  for P&I  Advances,  servicing  advances and other
related  expenses,  including  attorneys'  fees) towards  interest and principal
owing on the  Mortgage  Loan.  The amount of loss  realized  and any  Bankruptcy
Losses are referred to in this  prospectus  supplement as "Realized  Losses." In
the event that amounts  recovered in connection with the final  liquidation of a
defaulted  Mortgage  Loan are  insufficient  to  reimburse  the Servicer for P&I
Advances and servicing advances, these amounts may be reimbursed to the Servicer
out of any  funds  in the  collection  account  prior to any  remittance  to the
Trustee of funds for distribution on the certificates.

     Any  Realized  Losses  on the  Mortgage  Loans  will  be  allocated  on any
Distribution  Date: FIRST, to Net Monthly Excess Cashflow,  SECOND, to the Class
CE  Certificates,  until  the  Certificate  Principal  Balance  of the  Class CE
Certificates  has been reduced to zero,  THIRD,  to the Class M-4  Certificates,
until the Certificate  Principal  Balance of the Class M-4 Certificates has been
reduced to zero,  FOURTH,  to the Class M-3  Certificates  until the Certificate
Principal Balance of the Class M-3 Certificates has been reduced to zero, FIFTH,
to the Class M-2  Certificates,  until the Certificate  Principal Balance of the
Class M-2  Certificates  has been  reduced to zero and  SIXTH,  to the Class M-1
Certificates   until  the  Certificate   Principal  Balance  of  the  Class  M-1
Certificates has been reduced to zero.

     The Pooling  and  Servicing  Agreement  does not permit the  allocation  of
Realized  Losses  to the  Class A  Certificates  or the  Class  P  Certificates.
Investors in the Class A Certificates  should note that although Realized Losses
cannot be allocated to the Class A  Certificates,  under certain loss  scenarios
there will not be enough principal and interest on the Mortgage Loans to pay the
Class A Certificates  all interest and principal  amounts to which they are then
entitled.

     Once Realized  Losses have been  allocated to the  Mezzanine  Certificates,
such amounts with respect to these  certificates  will no longer accrue interest
nor will such amounts be reinstated thereafter.

     Any allocation of a Realized Loss to a Mezzanine  Certificate  will be made
by reducing the Certificate  Principal Balance of that Mezzanine  Certificate by
the amount so allocated as of the  Distribution  Date in the month following the
calendar month in which the Realized Loss was incurred. Notwithstanding anything
to the contrary  described in this prospectus  supplement,  in no event will the
Certificate  Principal Balance of any Mezzanine Certificate be reduced more than
once in respect of any  particular  amount both (i)  allocable to the  Mezzanine
Certificate  in respect of Realized  Losses and (ii) payable as principal to the
holder of the certificate from Net Monthly Excess Cashflow.

     A "Bankruptcy Loss" is a Deficient  Valuation or a Debt Service  Reduction.
With respect to any Mortgage  Loan, a "Deficient  Valuation" is a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the then  outstanding  indebtedness  under the Mortgage  Loan,  which  valuation
results from a proceeding  initiated under the United States  Bankruptcy Code. A
"Debt  Service  Reduction"  is any  reduction in the amount which a mortgagor is
obligated to pay on a monthly  basis with respect to a Mortgage Loan as a result
of any proceeding  initiated under the United States Bankruptcy Code, other than
a reduction attributable to a Deficient Valuation.

P&I ADVANCES

     Subject  to the  limitations  set  forth in the  following  paragraph,  the
Servicer  will be obligated to advance or cause to be advanced on or before each
Determination  Date its own funds,  or funds in the collection  account that are
not included in the Available Distribution Amount for the Distribution Date. The
amount of the Servicer's advance will be equal to the aggregate of all scheduled
payments of principal  and  interest,  net of the  Servicing  Fee, that were due
during the related Due Period on the Mortgage Loans and that were  delinquent on
the related  Determination Date, plus amounts  representing assumed payments not
covered  by any  current  net income on the  Mortgaged  Properties  acquired  by
foreclosure or deed in lieu of foreclosure.  With respect to any balloon payment
which is not made when due, the Servicer will advance an assumed monthly payment
that would have been due on the related due date based on the original principal
amortization  schedule for such balloon loan.  These advances are referred to in
this prospectus supplement as "P&I Advances".

                                      S-82



     P&I  Advances are required to be made only to the extent they are deemed by
the Servicer to be recoverable from related late collections, insurance proceeds
or liquidation proceeds. The purpose of making the P&I Advances is to maintain a
regular cash flow to the certificateholders,  rather than to guarantee or insure
against losses.  The Servicer will not be required to make any P&I Advances with
respect to  reductions  in the amount of the monthly  payments  on the  Mortgage
Loans due to  bankruptcy  proceedings  or the  application  of the Relief Act or
similar state or local laws.

     All  P&I  Advances  will  be   reimbursable   to  the  Servicer  from  late
collections,  insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which the unreimbursed P&I Advance was made. In addition, any P&I Advances
previously  made in respect of any Mortgage Loan that are deemed by the Servicer
to be  nonrecoverable  from  related  late  collections,  insurance  proceeds or
liquidation  proceeds may be  reimbursed to the Servicer out of any funds in the
collection account prior to the distributions on the certificates.  In addition,
the  Servicer  may  withdraw  from the  collection  account  funds that were not
included in the Available  Distribution  Amount for the  preceding  Distribution
Date to reimburse itself for P&I Advances previously made. In the event that the
Servicer fails in its obligation to make any required P&I Advance, the successor
Servicer (which may be the Trustee or the Master Servicer), will be obligated to
make the P&I  Advance  on the  Distribution  Date for  which  the  Servicer  was
required  to make such P&I  Advance,  to the extent  required in the Pooling and
Servicing Agreement.

     The Pooling and  Servicing  Agreement  provides that the Servicer may enter
into a facility  with any person  which  provides  that such person may fund P&I
Advances or  servicing  advances,  although  no such  facility  shall  reduce or
otherwise  affect  the  Servicer's  obligation  to fund  such  P&I  Advances  or
servicing  advances.  Any  P&I  Advances  or  servicing  advances  funded  by an
advancing  person will be reimbursed to the advancing  person in the same manner
as reimbursements would be made to the Servicer.

     The Pooling and  Servicing  Agreement  also  provides that the Servicer may
pledge its servicing rights under the Pooling and Servicing  Agreement to one or
more  lenders.  Upon an Event of Default by the  Servicer  under the Pooling and
Servicing  Agreement,  the Master  Servicer may  terminate  the Servicer and the
Master  Servicer  will,  or under  certain  circumstances,  the  Servicer or its
designee may, appoint a successor servicer. In any event, the successor servicer
must  meet the  requirements  for  successor  servicers  under the  Pooling  and
Servicing  Agreement  (including receipt of confirmation from each rating agency
that  the   appointment  of  such  successor   servicer  would  not  lead  to  a
qualification,  downgrade  or  withdrawal  of the ratings  then  assigned to the
offered certificates).

REPORTS TO CERTIFICATEHOLDERS

     On each Distribution Date, the Securities Administrator will make available
to each holder of a certificate, a statement (and, at its option, any additional
files containing the same information in an alternative  format)  available each
month via the Securities  Administrator's internet website.  Assistance in using
the website can be obtained by calling the Securities  Administrator's  customer
service  desk at (301)  815-6600.  Parties  that  are  unable  to use the  above
distribution  options are entitled to have a paper copy mailed to them via first
class mail by calling the Securities  Administrator's  customer service desk and
indicating such. The Securities Administrator shall have the right to change the
way such  statements  are  distributed in order to make such  distribution  more
convenient  and/or  more  accessible  to the above  parties  and the  Securities
Administrator  shall  provide  timely  and  adequate  notification  to all above
parties regarding any such changes.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar year, the Trustee will,  upon written  request,  prepare and deliver to
each holder of a  Certificate  of record  during the  previous  calendar  year a
statement  containing  information  necessary  to enable  Certificateholders  to
prepare  their tax  returns.  Such  statements  will not have been  examined and
reported upon by an independent public accountant.

                                      S-83



                                 THE ORIGINATORS

TOWN & COUNTRY CREDIT CORPORATION

     Town & Country Credit Corporation provided the information set forth in the
following paragraphs.  None of the Depositor,  the Trustee, Master Servicer, the
Servicer,  the other  Originator,  the  Mortgage  Loan  Seller,  the  Securities
Administrator or the Underwriter, or any of their respective affiliates has made
or will make any  representation  as to the  accuracy  or  completeness  of such
information.

     Town & Country Credit Corporation  (sometimes referred to herein as "Town &
Country," or the "Originator"),  a Delaware corporation,  is a specialty finance
company engaged in the business of originating, purchasing and selling sub-prime
mortgage loans secured by one-to-four family  residences.  As of March 31, 2003,
Town & Country had 39 origination  offices  (consisting of 18 offices located in
California, 5 offices located in each of Colorado, Minnesota, Illinois and Texas
and 1 office located in Rhode Island).

     LENDING  ACTIVITIES  AND LOAN  SALES.  Town &  Country  Credit  Corporation
currently  originates  real estate loans through its network of retail  offices.
Town & Country also  participates in secondary market  activities by originating
and selling  mortgage loans on a whole loan basis  utilizing  sales  agreements,
which provide for the transfer of servicing rights.

     Town &  Country's  primary  lending  activity  is  funding  loans to enable
mortgagors to purchase or refinance  residential real property,  which loans are
secured  by  first  liens  on  the  related  real  property.  Town  &  Country's
single-family real estate loans are predominantly "conventional  non-conforming"
mortgage  loans,  meaning  that  they are not  insured  by the  Federal  Housing
Administration  or  partially  guaranteed  by the U.S.  Department  of  Veterans
Affairs.

     RETAIL  ORIGINATIONS.  The  following  table  summarizes  Town &  Country's
originated  one-to-four family  residential  mortgage loan origination and sales
activity for the periods shown below.


                                 TWELVE MONTHS ENDING       ||
                                     DECEMBER 31,           ||
                            ==============================  ||
                                                            ||
                                2001              2002      ||  MARCH 31, 2003
                            ------------      ------------  ||  --------------
                                                            ||
     Originations           $506,666,367      $854,010,224  ||   $311,525,345
                                                            ||
     Sales                  $462,402,528      $835,481,064  ||   $292,423,948

AMERIQUEST MORTGAGE COMPANY

     Ameriquest  Mortgage  Company  provided  the  information  set forth in the
following paragraphs.  None of the Depositor,  the Trustee, Master Servicer, the
Servicer,  the other  Originator,  the  Mortgage  Loan  Seller,  the  Securities
Administrator  or the Underwriter,  or any of their  respective  affiliates have
made or will make any  representation as to the accuracy or completeness of such
information.

     Ameriquest  Mortgage Company (sometimes referred to herein as "Ameriquest,"
or the  "Originator"),  a Delaware  corporation,  is a specialty finance company
engaged in the  business  of  originating,  purchasing  and  selling  retail and
wholesale  sub-prime  mortgage loans secured by one- to four-family  residences.
Ameriquest's  mortgage  business  was  begun  in  1979  as a  savings  and  loan
association  and later as a federal  savings  bank.  In 1994  Ameriquest  ceased
depository operations to focus entirely on its mortgage banking business. In May
1997,  Ameriquest  sold its  wholesale  operations  and  reorganized  its retail
lending and servicing operations under the name of "Ameriquest Mortgage Company"
(the  "Reorganization").  In  September  of 1997  Ameriquest  created a separate
retail lending subsidiary, Town


                                      S-84



& Country  Credit  Corporation  (described  above under "-Town & Country  Credit
Corporation").   Approximately  17.12%  of  the  Mortgage  Loans,  by  aggregate
principal balance as of the Cut-off Date, were originated by Ameriquest,  all of
which were sold to Town & Country Credit Corporation.


                                  THE SERVICER

OCWEN FEDERAL BANK FSB

     The information set forth in the following  paragraphs has been provided by
Ocwen Federal Bank FSB.  None of the  Depositor,  the Mortgage Loan Seller,  the
Originators,  the Trustee, the Master Servicer, the Securities  Administrator or
the Underwriter or any of their respective  affiliates has made or will make any
representation as to the accuracy or completeness of this information.

     Ocwen Federal Bank FSB is a federally  chartered savings bank with its home
office in Fort Lee, New Jersey, its servicing operations in Orlando, Florida and
its corporate offices in West Palm Beach,  Florida.  Ocwen Federal Bank FSB is a
wholly owned  subsidiary  of Ocwen  Financial  Corporation,  a public  financial
services  holding company  ("OCN")  headquartered  in West Palm Beach,  Florida.
OCN's primary businesses are the servicing,  special servicing and resolution of
nonconforming,   subperforming  and  nonperforming  residential  and  commercial
mortgage loans for third parties, as well as providing loan servicing technology
and  business-to-business  e-commerce solutions for the mortgage and real estate
industries.

     Ocwen  Federal  Bank FSB is rated  "SQ1" as a primary  servicer of subprime
loans and as a special servicer by Moody's Investors Service,  Inc., is rated as
a "Strong"  residential  subprime  servicer and residential  special servicer by
Standard & Poor's and has an "RPS2" rating as a subprime  servicer and an "RSS2"
rating as special servicer from Fitch Ratings.  In addition,  Ocwen Federal Bank
FSB is an approved Freddie Mac and Fannie Mae  seller/servicer.  As of March 31,
2003, Ocwen Federal Bank FSB provided  servicing for residential  mortgage loans
with an aggregate  unpaid  principal  balance of  approximately  $30.2  billion,
substantially all of which are being serviced for third parties.

     As of March 31,  2003,  OCN had  approximately  $1.242  billion  in assets,
approximately  $939.5 million in liabilities and approximately $302.5 million in
equity.  As of March 31, 2003,  Ocwen  Federal Bank FSB's core capital ratio was
approximately  13.46% and its total risk-based  capital ratio was  approximately
19.61%, as measured by the Office of Thrift  Supervision.  For the quarter ended
March 31, 2003,  OCN's net loss was  approximately  $8.4  million,  down from an
approximate  net loss of $10.0 million  reported for the quarter ended  December
31, 2002. OCN reported approximately $216.8 million of cash and cash equivalents
as of March 31, 2003, up from  approximately  $192.2  million as of December 31,
2002.  On August 14,  2002,  Standard  and Poor's  lowered  its long term credit
rating on Ocwen  Financial  Corporation and Ocwen Federal Bank FSB to B- and B+,
respectively.

     The following tables set forth, for the non-conforming credit mortgage loan
servicing  portfolio  serviced by Ocwen  Federal Bank FSB,  certain  information
relating to the delinquency,  foreclosure,  REO and loss experience with respect
to such mortgage  loans  (including  loans in  foreclosure in Ocwen Federal Bank
FSB's servicing  portfolio (which portfolio does not include mortgage loans that
are subserviced by others)) at the end of the indicated  periods.  The indicated
periods of delinquency are based on the number of days past due on a contractual
basis. No mortgage loan is considered  delinquent for these purposes until it is
one month past due on a contractual basis.

                                      S-85





                                             DELINQUENCY AND FORECLOSURES
                                                (DOLLARS IN THOUSANDS)

                                                       AS OF                                              AS OF
                                                 DECEMBER 31, 2000                                   DECEMBER 31, 2001
                                   ----------------------------------------------     ---------------------------------------------
                                                                          Percent                                           Percent
                                                    By        Percent        By                      By         Percent        By
                                    By No.        Dollar       By No.      Dollar      By No.      Dollar        By No.      Dollar
                                   of Loans       Amount      of Loans     Amount     of Loans     Amount       of Loans     Amount
                                   --------    -----------    -------     -------     -------    -----------    -------     -------
                                                                                                     
Total Portfolio ................     87,846    $ 7,436,096     100.00%     100.00%    186,955    $17,422,016     100.00%     100.00%
Period of Delinquency(1)
30-59 Days .....................      4,654    $   383,087       5.30%       5.15%      8,520    $   719,620       4.56%       4.13%
60-89 Days .....................      2,164    $   178,911       2.46%       2.41%      3,755    $   324,753       2.01%       1.86%
90 Days or more ................     14,119    $ 1,192,144      16.07%      16.03%     22,709    $ 1,896,796      12.15%      10.89%
                                    -------    -----------    -------     -------     -------    -----------    -------     -------
Total Delinquent Loans .........     20,937    $ 1,754,142      23.83%      23.59%     34,984    $ 2,941,169      18.71%      16.88%
                                    =======    ===========    =======     =======     =======    ===========    =======     =======
Loans in Foreclosure(2) ........      6,015    $   530,414       6.85%       7.13%     10,286    $   908,884       5.50%       5.22%


                                                        AS OF                                              AS OF
                                                  DECEMBER 31, 2002                                   MARCH 31, 2003
                                   ----------------------------------------------     ---------------------------------------------
                                                                          Percent                                           Percent
                                                    By        Percent        By                      By         Percent        By
                                    By No.        Dollar       By No.      Dollar      By No.      Dollar        By No.      Dollar
                                   of Loans       Amount      of Loans     Amount     of Loans     Amount       of Loans     Amount
                                   --------    -----------    -------     -------     -------    -----------    -------     -------
                                                                                                     
Total Portfolio ................    229,335    $26,356,007     100.00%     100.00%    222,978    $25,248,125     100.00%     100.00%
Period of Delinquency(1)
30-59 Days .....................      8,483    $   858,552       3.70%       3.26%      6,556    $   693,187       2.94%       2.75%
60-89 Days .....................      3,718    $   393,762       1.62%       1.49%      3,066    $   339,412       1.38%       1.34%
90 Days or more ................     19,823    $ 1,820,509       8.64%       6.91%     20,992    $ 1,970,614       9.41%       7.80%
                                    -------    -----------    -------     -------     -------    -----------    -------     -------
Total Delinquent Loans .........     32,024    $ 3,072,823      13.96%      11.66%     30,614    $ 3,003,213      13.73%      11.89%
                                    =======    ===========    =======     =======     =======    ===========    =======     =======
Loans in Foreclosure(2) ........      4,342    $   436,557       1.89%       1.66%      9,524    $ 1,015,300       4.27%       4.02%


- ----------
(1)  Includes  18,559 loans  totaling  $1,581,233  for March 31, 2003 which were
     delinquent at the time of transfer to Ocwen.

(2)  Loans in foreclosure are also included under the heading "Total  Delinquent
     Loans."

                                      S-86



                                                   REAL ESTATE OWNED
                                                (DOLLARS IN THOUSANDS)



                                  AS OF                      AS OF                       AS OF                        AS OF
                            DECEMBER 31, 2000          DECEMBER 31, 2001           DECEMBER 31, 2002             MARCH 31, 2003
                          ---------------------     -----------------------     -----------------------     -----------------------
                                         By                          By          By No.         By           By No.          By
                          By No.       Dollar       By No.         Dollar         of          Dollar          of           Dollar
                         of Loans      Amount      of Loans        Amount        Loans        Amount         Loans         Amount
                          ------     ----------     -------     -----------     -------     -----------     -------     -----------
                                                                                                
Total Portfolio ........  87,846     $7,436,096     186,955     $17,422,016     229,335     $26,356,007     222,978     $25,248,125
Foreclosed Loans(1) ....   2,982     $  236,264       3,983     $   301,782       3,484     $   285,598       3,925     $   329,968
Foreclosure Ratio(2) ...    3.39%          3.18%       2.13%           1.73%       1.52%           1.08%       1.76%           1.31%


- ----------
(1)  For the purposes of these  tables,  "Foreclosed  Loans" means the principal
     balance of mortgage  loans  secured by  mortgaged  properties  the title to
     which has been acquired by Ocwen.

(2)  The  "Foreclosure  Ratio" is equal to the  aggregate  principal  balance or
     number of Foreclosed Loans divided by the aggregate  principal balance,  or
     number, as applicable,  of mortgage loans in the total portfolio at the end
     of the indicated period.

                                              LOAN GAIN/(LOSS) EXPERIENCE
                                                (DOLLARS IN THOUSANDS)



                                           AS OF                     AS OF                    AS OF                   AS OF
                                     DECEMBER 31, 2000         DECEMBER 31, 2001        DECEMBER 31, 2002         MARCH 31, 2003
                                     -----------------         -----------------        -----------------         --------------
                                                                                                        
Total Portfolio(1).................     $7,436,096                $17,422,016              $26,356,007              $25,248,125
Net Gains/(Losses)(2)(3)...........     $(282,261)                 $(266,262)               $(275,036)               $(231,211)
Net Gains/(Losses) as a
Percentage of Total Portfolio......        (3.80)%                    (1.53)%                  (1.04)%                  (0.92)%


- ----------
(1)  "Total  Portfolio" on the date stated above is the principal balance of the
     mortgage loans outstanding on the last day of the period.

(2)  "Net  Gains/(Losses)"  are actual  gains or losses  incurred on  liquidated
     properties and shortfall  payoffs for the preceding one year period.  Gains
     or losses on liquidated  properties  are  calculated as net sales  proceeds
     less  unpaid  principal  at the  time  of  payoff.  Shortfall  payoffs  are
     calculated as the  difference  between  principal  payoff amount and unpaid
     principal at the time of payoff.

(3)  Includes  $(144,166) as of March 31, 2003 of losses  attributable  to loans
     which were delinquent as of the time of transfer to Ocwen.

     While  the  above  delinquency,  foreclosure,  real  estate  owned and loss
experiences reflect Ocwen's experiences for the periods indicated,  no assurance
can be given  that the  delinquency,  foreclosure,  real  estate  owned and loss
experiences  on the  Mortgage  Loans  in the  Mortgage  Pool  will  be  similar.
Accordingly,  this  information  should not be  considered to reflect the credit
quality of the Mortgage  Loans  included in the Mortgage  Pool, or as a basis of
assessing the  likelihood,  amount or severity of losses on the mortgage  loans.
The  statistical  data in the  tables  is based on all of the  loans in  Ocwen's
relevant  servicing  portfolio.  The Mortgage Loans in the Mortgage Pool may, in
general,  be more  recently  originated  than,  and  are  likely  to have  other
characteristics  which distinguish them from, the majority of the mortgage loans
in Ocwen's servicing portfolio.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The Servicer will provide customary servicing functions with respect to the
Mortgage  Loans.  Among  other  things,  the  Servicer is  obligated  under some
circumstances  to make P&I  Advances  with  respect to the  Mortgage  Loans.  In
managing the  liquidation of defaulted  mortgage  loans,  the Servicer will have
sole   discretion  to  take  such  action  in   maximizing   recoveries  to  the
certificateholders including,


                                      S-87



without  limitation,  selling  defaulted  mortgage  loans and REO  properties as
described in the Pooling and Servicing Agreement.

     The  principal  compensation  to be paid to the  Servicer in respect of the
servicing  activities  performed  by  the  Servicer  will  be  a  servicing  fee
calculated  at a rate set forth in the  Pooling  and  Servicing  Agreement  with
respect to each Mortgage Loan on the  Scheduled  Principal  Balance of each such
Mortgage Loan (the "Servicing Fee Rate"). As additional servicing  compensation,
the Servicer is entitled to retain all assumption  fees,  late payment  charges,
and other  miscellaneous  servicing  fees in respect of the Mortgage Loans (with
the exception of Prepayment Charges, which will be distributed to the holders of
the Class P Certificates),  to the extent  collected from  mortgagors,  together
with any interest or other income earned on funds held in the collection account
and any escrow  accounts.  The  Servicer is  entitled  to retain any  Prepayment
Interest Excess (as defined in the pooling and servicing agreement) with respect
to the Mortgage Loans.

     In general,  the Servicer is obligated  to offset any  Prepayment  Interest
Shortfall  on  any  Distribution  Date,  with  Compensating   Interest  on  such
Distribution  Date;   provided  that  the  Servicer  is  only  required  to  pay
Compensating  Interest up to its servicing fee. The Servicer is obligated to pay
insurance premiums and other ongoing expenses associated with the Mortgage Loans
incurred  by the  Servicer in  connection  with its  responsibilities  under the
Pooling and  Servicing  Agreement  and is entitled  to  reimbursement  for these
expenses as provided in the Pooling and Servicing Agreement. See "Description of
the  Agreements-Material  Terms of the  Pooling  and  Servicing  Agreements  and
Underlying Servicing  Agreements-Retained  Interest,  Servicing Compensation and
Payment of  Expenses"  in the  prospectus  for  information  regarding  expenses
payable by the Servicer.


                               THE MASTER SERVICER

GENERAL

     The information  set forth in the following  paragraph has been provided by
the Master Servicer. None of the Depositor,  the Originators,  the Mortgage Loan
Seller,  the Servicer,  the Trustee,  the Underwriter or any of their respective
affiliates  has  made or will  make any  representation  as to the  accuracy  or
completeness of the information.

     Wells Fargo Bank Minnesota,  National  Association,  is a national  banking
association,  with its master  servicing  offices  located at 9062 Old Annapolis
Road,  Columbia,  Maryland  21045  Attention:  ACE  2003-TC1.  Wells  Fargo Bank
Minnesota,  National  Association is engaged in the business of master servicing
single family residential mortgage loans secured by properties located in all 50
states and the District of Columbia.

     Primary servicing of the Mortgage Loans will be provided by the Servicer in
accordance with the terms and conditions of the Pooling and Servicing Agreement.
The Servicer will be responsible  for the servicing of the Mortgage  Loans,  and
the Master  Servicer will be required to monitor the performance of the Servicer
under the  Pooling  and  Servicing  Agreement.  In the event of a default by the
Servicer under the Pooling and Servicing Agreement,  under certain circumstances
specified  therein the Master Servicer will either appoint a successor  servicer
or assume primary servicing obligations for the Mortgage Loans itself.

MASTER SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal  compensation to be paid to the Master Servicer in respect of
its master servicing  activities for the certificates will be a master servicing
fee calculated at a rate set forth in the Pooling and Servicing Agreement on the
Scheduled  Principal  Balance of each such Mortgage Loan (the "Master  Servicing
Fee Rate")  together  with any interest or other income  earned on funds held in
the Distribution Account.

                                      S-88



     In the event that the  Servicer  fails to pay the amount of any  Prepayment
Interest  Shortfall  required to be paid on any  Distribution  Date,  the Master
Servicer  shall pay such  amount up to the master  servicing  fee payable to the
Master Servicer on such Distribution Date.


                                   THE TRUSTEE

     Bank One  National  Association  will be the Trustee  under the Pooling and
Servicing  Agreement.  The Depositor and the Master  Servicer may maintain other
banking  relationships in the ordinary course of business with the Trustee.  The
Trustee's  corporate  trust  office is located  at 1 Bank One Plaza,  Mail Suite
IL1-0126,  Chicago, Illinois 60670, Attention: ACE Securities Corp., Home Equity
Loan  Trust,  Series  2003-TC1  or at such  other  address  as the  Trustee  may
designate from time to time.

     The Master  Servicer  will pay the Trustee the  trustee's fee in respect of
its  obligations  under the Pooling  and  Servicing  Agreement.  The Pooling and
Servicing  Agreement  will provide that the Trustee and any  director,  officer,
employee or agent of the Trustee  will be  indemnified  by the trust and will be
held harmless against any loss,  liability,  expense or cost including,  without
limitation,   attorneys   fees  and  expenses   (not   including   expenses  and
disbursements  incurred  or made by the  Trustee in the  ordinary  course of the
Trustee's  performance  in  accordance  with the  provisions  of the Pooling and
Servicing  Agreement)  incurred by the Trustee in connection with any pending or
threatened  legal action or arising out of or in connection  with the acceptance
or  administration of its obligations and duties which has a high probability of
being filed under the Pooling and Servicing Agreement, the Certificates, the Cap
Agreements or the Custodial Agreement, other than any loss, liability or expense
(i) resulting from a breach of the Servicer's  obligations  and duties under the
Pooling and Servicing  Agreement (for which the Trustee receives  indemnity from
the  Servicer) or (ii) incurred by reason of willful  misfeasance,  bad faith or
negligence  in the  performance  of the  Trustee's  duties under the Pooling and
Servicing  Agreement,  the  Certificates,  the Cap  Agreements  or the Custodial
Agreement or by reason of reckless disregard,  of the Trustee's  obligations and
duties under the Pooling and  Servicing  Agreement,  the  Certificates,  the Cap
Agreements or the Custodial Agreement.


                          THE SECURITIES ADMINISTRATOR

     Wells  Fargo  Bank  Minnesota,  National  Association,  as  the  Securities
Administrator  under the Pooling and Servicing  Agreement,  will perform certain
securities  and tax  administration  services for the Trust for so long as it is
the Master Servicer.  The Securities  Administrator's  corporate trust office is
located at 9062 Old Annapolis Road,  Columbia,  Maryland 21045,  Attention:  ACE
Securities  Corp.,  Home  Equity Loan  Trust,  Series  2003-TC1 or at such other
address as the Securities Administrator may designate from time to time.

     The Securities  Administrator may resign at any time including at such time
as the Master Servicer is removed or terminated, in which event the Trustee will
be obligated to appoint a successor  Securities  Administrator.  The Trustee may
also remove the Securities  Administrator if the Securities Administrator ceases
to be eligible to continue as such under the Pooling and Servicing  Agreement or
if the Securities Administrator becomes incapable of acting, bankrupt, insolvent
or if a receiver or public officer takes charge of the Securities  Administrator
or its property,  or if the Master Servicer is terminated or removed.  Upon such
resignation  or removal of the  Securities  Administrator,  the Trustee  will be
entitled  to  appoint  a  successor  Securities  Administrator.  The  Securities
Administrator  may also be  removed at any time by the  holders of  certificates
evidencing  ownership  of not less than 51% of the  trust.  Any  resignation  or
removal  of  the  Securities   Administrator  and  appointment  of  a  successor
Securities  Administrator  will not become  effective  until  acceptance  of the
appointment   by  the  successor   Securities   Administrator.   The  Securities
Administrator  and the Master Servicer will be indemnified by the Trust Fund for
certain expenses as provided in the Pooling and Servicing Agreement.

                                      S-89



                                  THE CUSTODIAN

     The mortgage loan files with respect to the Mortgage Loans, will be held by
Wells  Fargo  Bank  Minnesota,   National   Association,   a  national   banking
association, pursuant to a custodial agreement to be entered into among Bank One
National  Association,   as  Trustee,  Wells  Fargo  Bank  Minnesota,   National
Association,  in its capacity as  custodian,  and the Servicer.  For  additional
information  about Wells Fargo Bank  Minnesota,  National  Association  see "The
Master Servicer" in this prospectus supplement.


                             THE CREDIT RISK MANAGER

     The Murrayhill  Company,  as credit risk manager for the trust (the "Credit
Risk Manager") will monitor the performance of, and make  recommendations to the
Servicer  regarding  certain  delinquent  and defaulted  Mortgage Loans and will
report to the Depositor on the performance of such Mortgage Loans, pursuant to a
Credit Risk  Management  Agreement to be entered into by the Credit Risk Manager
and the Servicer on or prior to the Closing  Date.  The Credit Risk Manager will
rely  upon  mortgage  loan  data  that  is  provided  to it by the  Servicer  in
performing its advisory and monitoring  functions.  The Credit Risk Manager will
be entitled to receive a "Credit Risk  Manager's  Fee" until the  termination of
the  trust  or  until  its  removal  by a  vote  of at  least  66  2/3%  of  the
Certificateholders.  Such fee will be paid by the  trust  and will be equal to a
per annum  percentage  of the then current  aggregate  principal  balance of the
Mortgage Loans.


                         POOLING AND SERVICING AGREEMENT

GENERAL

     The certificates  will be issued under the Pooling and Servicing  Agreement
(the  "Pooling  and  Servicing  Agreement"),  dated as of July 1, 2003 among the
Depositor,  the Servicer, the Master Servicer, the Securities  Administrator and
the  Trustee,  a form of  which  is  filed  as an  exhibit  to the  registration
statement. A Current Report on Form 8-K relating to the certificates  containing
a copy of the Pooling and  Servicing  Agreement as executed will be filed by the
Depositor  with the Securities  and Exchange  Commission  ("SEC") within fifteen
days of the initial issuance of the  certificates.  The trust fund created under
the Pooling and Servicing  Agreement will consist of (i) all of the  Depositor's
right,  title and interest in the Mortgage  Loans,  the related  mortgage notes,
mortgages and other related  documents;  (ii) all payments on or  collections in
respect of the  Mortgage  Loans due after the Cut-off  Date,  together  with any
proceeds of the  Mortgage  Loans;  (iii) any  Mortgaged  Properties  acquired on
behalf of  certificateholders  by foreclosure or by deed in lieu of foreclosure,
and any revenues received on these mortgaged properties;  (iv) the rights of the
Trustee under all insurance policies required to be maintained under the Pooling
and Servicing Agreement; (v) the rights of the Depositor under the Mortgage Loan
Purchase  Agreement;  (vi) the  Reserve  Fund and any  amounts on deposit in the
Reserve  Fund  from  time to time and any  proceeds  thereof  and  (vii) the Cap
Agreements.  Reference is made to the  prospectus  for important  information in
addition to that set forth in this  prospectus  supplement  regarding  the trust
fund,  the terms and  conditions of the Pooling and Servicing  Agreement and the
Offered  Certificates.  The Depositor  will provide to a  prospective  or actual
certificate holder without charge, on written request, a copy, without exhibits,
of the Pooling and  Servicing  Agreement.  Requests  should be addressed to 6525
Morrison Blvd., Suite 318, Charlotte, North Carolina 28211.

ASSIGNMENT OF THE MORTGAGE LOANS

     On the Closing Date,  the  Depositor  will transfer to the trust all of its
right,  title and interest in and to each Mortgage  Loan,  the related  mortgage
note,  mortgage,  assignment of mortgage in  recordable  form to the Trustee and
other related documents (collectively,  the "Related Documents"),  including all
scheduled payments with respect to each such Mortgage Loan due after the Cut-off
Date.  The  Trustee,   concurrently   with  such  transfer,   will  deliver  the
certificates to the Depositor. Each Mortgage Loan

                                      S-90



transferred  to the trust will be identified on a schedule (the  "Mortgage  Loan
Schedule") delivered to the Trustee and the Servicer pursuant to the Pooling and
Servicing Agreement. The Mortgage Loan Schedule will include information such as
the principal balance of each Mortgage Loan as of the Cut-off Date, its Mortgage
Rate as well as other information with respect to each Mortgage Loan.

     The Pooling and  Servicing  Agreement  will require  that,  within the time
period specified therein, the Depositor will deliver or cause to be delivered to
the Trustee (or the  Custodian,  as the  Trustee's  agent for such  purpose) the
mortgage notes endorsed to the Trustee on behalf of the  certificateholders  and
the Related  Documents.  In lieu of delivery of original  mortgages  or mortgage
notes,  if such original is not available or lost,  the Depositor may deliver or
cause to be delivered  true and correct  copies  thereof,  or, with respect to a
lost  mortgage  note, a lost note  affidavit.  The  assignments  of mortgage are
generally  required  to be  recorded  by or on  behalf of the  Depositor  in the
appropriate offices for real property records.

     On or prior to the Closing Date, the Trustee or the Custodian on its behalf
will review the Mortgage Loans and the Related Documents pursuant to the Pooling
and Servicing Agreement and if any Mortgage Loan or Related Document is found to
be defective in any material respect and such defect is not cured within 90 days
following notification thereof to the Mortgage Loan Seller by the Trustee or the
Servicer,  the Mortgage Loan Seller will be obligated  either to (i)  substitute
for such Mortgage  Loan a Qualified  Substitute  Mortgage  Loan;  however,  such
substitution  is permitted only within two years of the Closing Date and may not
be made  unless an  opinion  of counsel  is  provided  to the  effect  that such
substitution  will not  disqualify  any of the REMICs (as defined in the Pooling
and Servicing  Agreement) as a REMIC or result in a prohibited  transaction  tax
under the Code; or (ii)  purchase  such Mortgage Loan at a price (the  "Purchase
Price") equal to the outstanding  principal  balance of such Mortgage Loan as of
the date of purchase, plus all accrued and unpaid interest thereon,  computed at
the Mortgage Rate through the end of the calendar month in which the purchase is
effected,  plus the  amount  of any  unreimbursed  P&I  Advances  and  servicing
advances made by the Servicer  plus all costs and damages  incurred by the trust
and the Trustee in connection  with such  Mortgage Loan prior to such  purchase.
The  Purchase  Price will be required to be remitted to the Servicer for deposit
in the  Collection  Account (as defined  herein) for  remittance  to the Trustee
prior to the next succeeding Distribution Date after such obligation arises. The
obligation of the Mortgage Loan Seller to repurchase or substitute for a Deleted
Mortgage  Loan (as defined  herein) is the sole remedy  regarding any defects in
the Mortgage Loans and Related Documents available to the certificateholders.

     In connection  with the  substitution  of a Qualified  Substitute  Mortgage
Loan,  the  Mortgage  Loan Seller will be required to remit to the  Servicer for
deposit in the  Collection  Account for  remittance  to the Trustee prior to the
next succeeding  Distribution  Date after such obligation  arises an amount (the
"Substitution Shortfall Amount") equal to the excess of the principal balance of
the related Deleted  Mortgage Loan over the principal  balance of such Qualified
Substitute Mortgage Loan.

     A "Qualified Substitute Mortgage Loan" is a mortgage loan substituted for a
Deleted Mortgage Loan which must, on the date of such substitution,  (i) have an
outstanding principal balance (or in the case of a substitution of more than one
Mortgage Loan for a Deleted Mortgage Loan, an aggregate principal balance),  not
in excess of the principal  balance of the Deleted  Mortgage  Loan;  (ii) have a
Mortgage Rate not less than the Mortgage  Rate of the Deleted  Mortgage Loan and
not more than 1% in excess of the Mortgage Rate of such Deleted  Mortgage  Loan;
(iii) have a Maximum  Mortgage Rate and Minimum  Mortgage Rate not less than the
respective  rate for the Deleted  Mortgage Loan and have a Gross Margin equal to
or greater than the Deleted  Mortgage  Loan;  (iv) have the same Due Date as the
Deleted  Mortgage  Loan; (v) have a remaining term to maturity not more than one
year  earlier and not later than the  remaining  term to maturity of the Deleted
Mortgage  Loan;  (vi) comply  with each  representation  and  warranty as to the
Mortgage Loans set forth in the Mortgage Loan Purchase  Agreement  (deemed to be
made as of the date of  substitution);  (vii) be of the  same or  better  credit
quality  as the  Mortgage  Loan  being  replaced;  (viii) be a first lien on the
related mortgaged  property and (ix) satisfy certain other conditions  specified
in the Pooling and Servicing Agreement.

                                      S-91



     The Mortgage Loan Seller will make certain  representations  and warranties
as to the accuracy in all material respects of certain information  furnished to
the Trustee with respect to each Mortgage  Loan. In addition,  the Mortgage Loan
Seller will  represent and warrant,  as of the Closing Date,  that,  among other
things:  (i) at the time of transfer to the Depositor,  the Mortgage Loan Seller
has  transferred  or  assigned  all of its  right,  title and  interest  in each
Mortgage Loan and the Related  Documents,  free of any lien;  (ii) each Mortgage
Loan  complied,  at the  time of  origination,  in all  material  respects  with
applicable  state and federal  laws  including,  but not  limited to,  predatory
lending laws;  (iii) the Mortgage Loans are not subject to the  requirements  of
the Home  Ownership  and Equity  Protection  Act of 1994 and no Mortgage Loan is
classified and/or defined as a "high cost",  "covered" or "predatory" loan under
any other federal, state or local law or ordinance or regulation including,  but
not  limited  to, the States of  Georgia or North  Carolina,  or the City of New
York;  (iv) no proceeds  from any  Mortgage  Loan were used to  purchase  single
premium  credit  insurance  policies  as part  of the  origination  of,  or as a
condition to closing,  such Mortgage Loan; (v) no Mortgage Loan originated on or
prior to October 1, 2002 has a  Prepayment  Charge that is  applicable  during a
period longer than five years after its date of origination and no Mortgage Loan
originated  after  October 1, 2002 has a  Prepayment  Charge that is  applicable
during a period longer than three years after its date of origination;  and (vi)
with respect to each Group I Mortgage  Loan,  to the best of the  Mortgage  Loan
Seller's  knowledge,  any prior  servicer has  accurately and fully reported its
mortgagor  credit files to each of the credit  repositories  in a timely manner.
Upon  discovery  of a  breach  of any such  representation  and  warranty  which
materially and adversely affects the interests of the  certificateholders in the
related Mortgage Loan and Related Documents,  the Mortgage Loan Seller will have
a period of 90 days after the earlier of discovery or receipt of written  notice
of the  breach  to  effect a cure;  provided,  however  that any  breach  of the
representations  and warranties set forth in clauses (ii), (iii),  (iv), (v) and
(vi)  above  with  respect  to any  [Group I]  Mortgage  Loan shall be deemed to
materially and adversely affect the interests of the  certificateholders  in the
related [Group I] Mortgage Loan. If the breach cannot be cured within the 90-day
period,  the Mortgage Loan Seller will be obligated to (i)  substitute  for such
Deleted Mortgage Loan a Qualified Substitute Mortgage Loan or (ii) purchase such
Deleted  Mortgage Loan from the trust.  The same procedure and limitations  that
are set forth above for the  substitution or purchase of Deleted  Mortgage Loans
as a result  of  deficient  documentation  relating  thereto  will  apply to the
substitution or purchase of a Deleted Mortgage Loan as a result of a breach of a
representation  or  warranty  in  the  Mortgage  Loan  Purchase  Agreement  that
materially and adversely affects the interests of the certificateholders.

     Mortgage  Loans  required to be  transferred to the Mortgage Loan Seller as
described  in the  preceding  paragraphs  are  referred to as "Deleted  Mortgage
Loans."

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

     The  Servicer  will  establish  and  maintain or cause to be  maintained  a
separate  trust  account  (the  "Collection  Account")  for the  benefit  of the
certificateholders.  The  Collection  Account  will be an  Eligible  Account (as
defined in the Pooling and Servicing Agreement). Upon receipt by the Servicer of
amounts in respect of the Mortgage Loans  (excluding  amounts  representing  the
Servicing Fee or other servicing  compensation,  reimbursement  for P&I Advances
and servicing  advances and insurance  proceeds to be applied to the restoration
or repair of a Mortgaged  Property or similar items),  the Servicer will deposit
such amounts in the Collection Account.  Amounts so deposited may be invested in
Permitted  Investments  (as  defined in the  Pooling  and  Servicing  Agreement)
maturing no later than one Business Day prior to the date on which the amount on
deposit therein is required to be remitted to the Trustee. All investment income
on funds in the Collection Account shall be for the benefit of the Servicer.

     The Trustee will  establish an account (the  "Distribution  Account")  into
which will be deposited  amounts remitted to it by the Servicer for distribution
to  certificateholders  on a  Distribution  Date and payment of certain fees and
expenses of the trust.  The  Distribution  Account will be an Eligible  Account.
Amounts on deposit therein may be invested in Permitted  Investments maturing on
or before the  Business Day prior to the related  Distribution  Date unless such
Permitted  Investments  are  invested in  investments  managed or advised by the
Trustee or an affiliate  thereof,  in which case such Permitted  investments may
mature on the related Distribution Date.

                                      S-92



EVENTS OF DEFAULT

     Upon the occurrence of events of default  described  under  "Description of
the  Agreements-Material  Terms of the  Pooling  and  Servicing  Agreements  and
Underlying  Servicing  Agreements-Events  of Default  under the  Agreement"  and
"-Rights Upon Events of Default under the  Agreements"  in the  prospectus,  the
Servicer may be removed as the Servicer of the Mortgage Loans in accordance with
the terms of the Pooling and Servicing  Agreement.  As further  described in the
Pooling and Servicing  Agreement,  immediately  upon the removal of the Servicer
after the occurrence of an Event of Default,  the successor  Servicer (which may
be the Master  Servicer)  will become the  successor to the  Servicer  under the
Pooling  and  Servicing  Agreement;   provided,   however  that,  under  certain
circumstances,  the Servicer or its designee may designate a successor  Servicer
if it has been terminated as Servicer under the Pooling and Servicing Agreement.
Any successor Servicer appointed by the Servicer or its designee must qualify as
a successor  Servicer under the Pooling and Servicing  Agreement and be approved
by the Rating  Agencies  (by written  confirmation  that such  appointment  of a
successor Servicer would not result in the reduction or withdrawal of the rating
of any outstanding class of  certificates).  Any proceeds received in connection
with the  appointment  of a  successor  Servicer  shall be the  property  of the
terminated Servicer or its designee.

     Any  successor to the Servicer  appointed  under the Pooling and  Servicing
Agreement  must be a housing  loan  servicing  institution,  acceptable  to each
rating  agency,  with a net  worth  at the time of the  appointment  of at least
$15,000,000.  See "Description of the  Agreements-Material  Terms of the Pooling
and Servicing Agreements and Underlying  Servicing  Agreements-Events of Default
under the Agreement"  and "-Rights Upon Events of Default under the  Agreements"
in the prospectus.

VOTING RIGHTS

     At all times,  98% of all voting rights will be allocated among the holders
of the  Class A  Certificates,  the  Mezzanine  Certificates,  and the  Class CE
Certificates  in  proportion  to  the  then  outstanding  Certificate  Principal
Balances  of their  respective  certificates,  1% of all voting  rights  will be
allocated to the holders of the Class P  Certificates  in proportion to the then
outstanding  Certificate Principal Balances of their respective certificates and
1% of all  voting  rights  will be  allocated  to the  holders  of the  Residual
Certificates.

TERMINATION

     The  circumstances  under which the obligations  created by the Pooling and
Servicing  Agreement will terminate in respect of the certificates are described
in "Description of the  Securities-Termination"  in the prospectus. The Class CE
Certificateholder  will have the right to purchase all remaining  Mortgage Loans
and any  properties  acquired  in  respect  thereof  and  thereby  effect  early
retirement of the certificates on any Distribution Date following the Due Period
during  which  the  aggregate  principal  balance  of  the  Mortgage  Loans  and
properties  acquired in respect thereof  remaining in the trust fund at the time
of purchase is reduced to less than 10% of the  aggregate  principal  balance of
the  Mortgage  Loans  as of  the  Cut-off  Date.  In  the  event  the  Class  CE
Certificateholder exercises the option, the purchase price payable in connection
with the option will be equal to the greater of par or the fair market  value of
the Mortgage Loans and such properties,  plus accrued interest for each Mortgage
Loan at the  related  Mortgage  Rate to but not  including  the first day of the
month in which the repurchase  price is  distributed,  together with all amounts
due and  owing  to the  Trustee,  the  Servicer,  the  Master  Servicer  and the
Securities Administrator.  In the event the Class CE Certificateholder exercises
this  option,  the  portion  of the  purchase  price  allocable  to the  Offered
Certificates  will be, to the extent of  available  funds,  (i) 100% of the then
outstanding Certificate Principal Balance of the Offered Certificates, plus (ii)
one month's interest on the then outstanding  Certificate  Principal  Balance of
the Offered Certificates at the then applicable Pass-Through Rate for the class,
plus  (iii) any  previously  accrued  but unpaid  interest  thereon to which the
holders of the Offered  Certificates  are entitled,  together with the amount of
any Net WAC Rate  Carryover  Amounts.  The holders of the Residual  Certificates
shall  pledge  any  amount  received  in a  termination  in excess of par to the
holders of the Class CE Certificates.  In no event will the trust created by the
Pooling and Servicing

                                      S-93



Agreement  continue  beyond  the  expiration  of 21 years  from the death of the
survivor  of the  persons  named in the Pooling  and  Servicing  Agreement.  See
"Description of the Securities-Termination" in the prospectus.

OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

     As to any Mortgage  Loan which is delinquent in payment by 90 days or more,
the Servicer or an affiliate of the Servicer  may, at its option,  purchase such
Mortgage Loan from the Trust at the Purchase Price for such Mortgage Loan, under
the circumstances described in the Pooling and Servicing Agreement.


                       CAP AGREEMENTS AND THE CAP PROVIDER

     The Class A-1  Certificates  and the Class A-2  Certificates  will have the
benefit of an interest rate cap agreement (each, a "Cap Agreement") with respect
to the related Mortgage Loans. Each Cap Agreement will be documented pursuant to
a  confirmation  incorporating  the  terms  and  conditions  of an  ISDA  Master
Agreement  (Multicurrency-Cross Border), as supplemented by a schedule. Pursuant
to the Cap Agreement  relating to the Class A-1 Certificates,  The Royal Bank of
Scotland plc (together with any successor, the "Cap Provider") will agree to pay
to the Trustee for the  benefit of the holders of the Class A-1  Certificates  a
monthly payment in an amount equal to the product of:

     (1)  the excess,  if any, of  One-Month  LIBOR over the strike rate for the
related  Distribution  Date  (provided,  however that if One-Month LIBOR exceeds
11.00% the payment due will be calculated as if One-Month LIBOR were 11.00%);

     (2)  the Group I Scheduled  Notional  Amount for the  related  Distribution
Date; and

     (3)  a  fraction,  the  numerator  of which is the  actual  number  of days
elapsed  from  the  previous  Distribution  Date to but  excluding  the  current
Distribution  Date (or, for the first  Distribution  Date,  the actual number of
days  elapsed  from the Closing  Date to but  excluding  the first  Distribution
Date), and the denominator of which is 360.

     The Group I Scheduled  Notional  Amount with  respect to each  Distribution
Date, which declines in accordance with the expected amortization of the Group I
Mortgage Loans, is set forth below.


                                     GROUP I
                               SCHEDULED NOTIONAL
      DISTRIBUTION DATE              AMOUNT               STRIKE RATE
      -----------------        ------------------         -----------
        February 2004             $199,417,000               6.08%
         March 2004                194,254,000               6.49
         April 2004                189,134,000               6.07
          May 2004                 184,148,000               6.27
          June 2004                179,294,000               6.06
          July 2004                174,568,000               6.26
         August 2004               169,965,000               6.05
       September 2004              165,485,000               6.05
        October 2004               161,122,000               6.24

                                      S-94



        November 2004              156,874,000               6.04
        December 2004              152,737,000               6.23
        January 2005               148,710,000               6.03
        February 2005              144,789,000               6.02
         March 2005                140,970,000               6.66
         April 2005                137,253,000               6.07
          May 2005                 133,634,000               7.45
          June 2005                130,133,000               7.20
          July 2005                126,724,000               7.42
         August 2005               123,403,000               7.16
       September 2005              120,170,000               7.14
        October 2005               117,021,000               7.39
        November 2005              113,955,000               7.67
        December 2005              110,976,000               7.90
        January 2006               108,076,000               7.62
        February 2006              105,250,000               7.59
         March 2006                102,499,000               8.38
         April 2006                 99,819,000               7.57
          May 2006                  97,210,000               8.31
          June 2006                 94,674,000               8.01
          July 2006                 92,204,000               8.24
         August 2006                89,799,000               7.94
       September 2006               87,456,000               7.91
        October 2006                85,174,000               8.16
        November 2006               82,952,000               8.33
        December 2006               80,791,000               8.56
        January 2007                78,687,000               8.25
        February 2007               76,638,000               8.21
         March 2007                 74,641,000               9.05
         April 2007                 72,697,000               8.15
          May 2007                  70,803,000               8.82
          June 2007                 68,961,000               8.49


                                      S-95



          July 2007                 67,168,000               8.73
         August 2007                65,420,000               8.40
       September 2007               63,719,000               8.35
        October 2007                62,061,000               8.59
        November 2007               60,446,000               8.26
        December 2007               58,873,000               8.49
        January 2008                57,341,000               8.18

     The Group I Cap  Agreement  will be effective as the  Distribution  Date in
February 2004 and will terminate after the Distribution Date in January 2008.

Pursuant to the Group Cap Agreement  relating to the Class A-2 Certificate,  the
Cap Provider  will agree to pay to the Trustee for the benefit of the holders of
the Class A-2 Certificates  and the Mezzanine  Certificates a monthly payment in
an amount equal to the product of:

     (1)  the excess,  if any, of  One-Month  LIBOR over the strike rate for the
related  Distribution  Date  (provided,  however that if One-Month LIBOR exceeds
11.00% the payment due will be calculated as if One-Month LIBOR were 11.00%);

     (2)  the Group II Scheduled  Notional  Amount for the related  Distribution
Date; and

     (3)  a  fraction,  the  numerator  of which is the  actual  number  of days
elapsed  from  the  previous  Distribution  Date to but  excluding  the  current
Distribution  Date (or, for the first  Distribution  Date,  the actual number of
days  elapsed  from the Closing  Date to but  excluding  the first  Distribution
Date), and the denominator of which is 360.

     The Group II Scheduled  Notional  Amount with respect to each  Distribution
Date,  which declines in accordance with the expected  amortization of the Group
II Mortgage Loans, is set forth below.




                                    GROUP II
                                   SCHEDULED
     DISTRIBUTION DATE           NOTIONAL AMOUNT           STRIKE RATE
     -----------------           ---------------           -----------
        August 2003                $65,212,000                4.23%
      September 2003                64,115,000                5.59
       October 2003                 62,974,000                5.77
       November 2003                61,791,000                5.58
       December 2003                60,566,000                5.76
       January 2004                 59,299,000                5.57
       February 2004                57,994,000                5.57
        March 2004                  56,651,000                5.95
        April 2004                  55,272,000                5.56
         May 2004                   53,926,000                5.74


                                      S-96



         June 2004                  52,614,000                5.55
         July 2004                  51,333,000                5.73
        August 2004                 50,084,000                5.55
      September 2004                48,865,000                5.54
       October 2004                 47,676,000                5.72
       November 2004                46,515,000                5.54
       December 2004                45,383,000                5.72
       January 2005                 44,278,000                5.53
       February 2005                43,200,000                5.53
        March 2005                  42,149,000                6.11
        April 2005                  41,123,000                5.96
         May 2005                   40,125,000                6.17
         June 2005                  39,152,000                5.97
         July 2005                  38,202,000                6.15
        August 2005                 37,275,000                5.94
      September 2005                36,371,000                5.93
       October 2005                 35,488,000                6.31
       November 2005                34,628,000                6.10
       December 2005                33,789,000                6.29
       January 2006                 32,970,000                6.08

     The Group II Cap Agreement will terminate  after the  Distribution  Date in
January 2006.

     The Cap Agreements will be governed by and construed in accordance with the
laws of the State of New York.  The  obligations of the Cap Provider are limited
to those specifically set forth in the Cap Agreements.

     The Cap Provider is a Scottish banking  organization  and a direct,  wholly
owned  subsidiary  of The Royal  Bank of  Scotland  Group plc ("RBS  Group"),  a
diversified  financial  services  group  engaged  in a wide  range  of  banking,
financial   and  finance   related   activities   in  the  United   Kingdom  and
internationally.  The Cap Provider currently has a long-term counterparty credit
rating of "AA-" from S&P and "Aa1" from Moody's and a short-term  credit  rating
of "A-1+" from S&P and "P-1" from Moody's.

     Except for the  information  provided in the preceding  paragraph,  the Cap
Provider and RBS Group have not been involved in the  preparation of, and do not
accept any  responsibility  for, this prospectus  supplement or the accompanying
prospectus.

                                      S-97



                         FEDERAL INCOME TAX CONSEQUENCES

     In the  opinion of  Thacher  Proffitt  & Wood,  counsel  to the  Depositor,
assuming compliance with the provisions of the Pooling and Servicing  Agreement,
for  federal  income  tax  purposes,  each of the REMICs  established  under the
Pooling and Servicing Agreement will qualify as a REMIC under the Code.

     For  federal  income  tax  purposes  (i)  the  Residual  Certificates  will
represent the  "residual  interests" in each REMIC elected by the trust and (ii)
the  Offered  Certificates  (exclusive  of any  right  of  the  holder  of  such
certificates  to receive  payments  from the Reserve  Fund in respect of Net WAC
Rate Carryover Amounts),  the Class P Certificates and the Class CE Certificates
will  represent  the  "regular  interests"  of,  and  will  be  treated  as debt
instruments of, a REMIC. See "Material Federal Income Tax Considerations-REMICs"
in the prospectus.

     For federal income tax purposes,  the Class M-4 Certificates  will, and the
other  Offered  Certificates  will not,  be treated as having  been  issued with
original  issue  discount.  The  prepayment  assumption  that  will  be  used in
determining the rate of accrual of original issue discount,  market discount and
premium, if any, for federal income tax purposes will be based on the assumption
that,  subsequent to the date of any determination the fixed rate Mortgage Loans
will prepay at a rate equal to 100% PPC and the  adjustable-rate  Mortgage Loans
prepay at a rate equal to 28% CPR. No  representation  is made that the Mortgage
Loans  will  prepay at that rate or at any other  rate.  See  "Material  Federal
Income Tax  Consideration-General"  and  "-REMICs-Taxation  of Owners of Regular
Securities" in the prospectus.

     The  holders of the  Offered  Certificates  will be  required to include in
income  interest on their  certificates in accordance with the accrual method of
accounting.

     The Internal Revenue Service (the "IRS") has issued original issue discount
regulations (the "OID Regulations") under sections 1271 to 1275 of the Code that
address the treatment of debt  instruments  issued with original issue discount,
Purchasers of the Offered  Certificates should be aware that the OID Regulations
do not adequately  address certain issues relevant to, or are not applicable to,
prepayable  securities such as the Offered Certificates.  In addition,  there is
considerable  uncertainty  concerning the  application of the OID Regulations to
REMIC Regular Certificates that provide for payments based on an adjustable rate
such as the Class A Certificates and the Mezzanine Certificates.  Because of the
uncertainty concerning the application of Section 1272(a)(6) of the Code to such
certificates  and  because  the rules of the OID  Regulations  relating  to debt
instruments  having  an  adjustable  rate  of  interest  are  limited  in  their
application in ways that could preclude their  application to such  certificates
even in the absence of Section 1272(a)(6) of the Code, the IRS could assert that
the  Offered  Certificates  should be  treated  as issued  with  original  issue
discount  or should be  governed  by the rules  applicable  to debt  instruments
having  contingent  payments  or by some  other  method  not yet  set  forth  in
regulations.  Prospective  purchasers of the Offered Certificates are advised to
consult their tax advisors concerning the tax treatment of such certificates.

     In certain  circumstances  the OID Regulations  permit the holder of a debt
instrument to recognize original issue discount under a method that differs from
that used by the issuer.  Accordingly,  the holder of an Offered Certificate may
be able to select a method for recognizing  original issue discount that differs
from that used by the Trust in preparing reports to the  certificateholders  and
the IRS.

     If the method for computing original issue discount described above results
in a negative  amount for any period with  respect to a  Certificateholder,  the
amount of original issue discount allocable to that period would be zero and the
Certificateholder  will be permitted to offset that negative amount only against
future original issue discount, if any, attributable to those Certificates.

     Certain of the  certificates may be treated for federal income tax purposes
as having been issued at a premium.  Whether any holder of a certificate will be
treated as holding such certificate with amortizable bond premium will depend on
such certificateholders purchase price and the distributions

                                      S-98



remaining to be made on such  certificate at the time of its acquisition by such
certificateholder.  Holders of such  certificates  should  consult their own tax
advisors  regarding  the  possibility  of making an election  to  amortize  such
premium.  See "Material Federal Income Tax  Considerations-  REMICs--Taxation of
Owners of Regular Securities" in the Prospectus.

     Each  holder  of  Class A or  Mezzanine  Certificate  is  deemed  to own an
undivided  beneficial  ownership  interest  in a REMIC and the right to  receive
payments from the Reserve Fund in respect of Net WAC Rate Carryover Amounts. The
Reserve Fund is not an asset of any REMIC.

     The  treatment  of  amounts  received  by a holder of Class A or  Mezzanine
Certificate  under  that  certificateholder's  right to  receive  a Net WAC Rate
Carryover Amount will depend on the portion, if any, of the  certificateholder's
purchase price allocable thereto. Under the REMIC Regulations, each holder of an
Offered  Certificate  must  allocate  its  purchase  price for such  certificate
between  its  undivided  interest  in the  regular  interest  of a REMIC and its
undivided  interest in the right to receive  payments  from the Reserve  Fund in
respect of Net WAC Rate Carryover Amounts in accordance with the relative,  fair
market values of each property right.  The Pooling and Servicing  Agreement will
provide that the Securities  Administrator is required to treat payments made to
the holders of the Class A  Certificates  and the  Mezzanine  Certificates  with
respect to a Net WAC Rate Carryover  Amount as includible in income based on the
regulations  relating  to  notional  principal  contracts.  The OID  regulations
provide that the trust's allocation of the issue price is binding on all holders
unless the holder explicitly  discloses on its tax return that its allocation is
different  from  the  trust's  allocation.   For  tax  reporting  purposes,  the
Securities Administrator will be directed to treat the right to receive payments
from the Reserve Fund in respect of Net WAC Rate  Carryover  Amounts as having a
DE MINIMIS value.  However,  this  assignment of value is not binding on the IRS
and the IRS could argue that a greater  value should have been  allocated to the
right to  receive  payments  from the  Reserve  Fund in  respect of Net WAC Rate
Carryover Amounts. If an argument of this kind were to be sustained, the Class A
Certificates  and the  Mezzanine  Certificates  could be viewed  as having  been
issued with original issue discount. Under the REMIC Regulations, the Trustee is
required  to account  for the REMIC  Regular  Interest  and the right to receive
payments from the Reserve Fund in respect of Net WAC Rate  Carryover  Amounts as
discrete  property  rights.  Holders of the Offered  Certificates are advised to
consult their own tax advisors regarding the allocation of issue price,  timing,
character and source of income and  deductions  resulting  from the ownership of
the Offered  Certificates.  Treasury  regulations  have been  promulgated  under
Section  1275  of  the  Code  generally  providing  for  the  integration  of  a
"qualifying  debt  instrument"  with a hedge if the  combined  cash flows of the
components  are  substantially  equivalent  to the cash flows on a variable rate
debt instrument. However, these regulations specifically disallow integration of
debt instruments subject to Section 1272(a)(6) of the Code.  Therefore,  holders
of the  Offered  Certificates  will  be  unable  to use the  integration  method
provided for under these  regulations with respect to the Offered  Certificates.
Ownership  of the  right to Net WAC Rate  Carryover  Amounts  will  nevertheless
entitle the owner to amortize the  separate  price paid for the right to Net WAC
Rate  Carryover  Amounts under the  regulations  relating to notional  principal
contracts if this right is treated as a "notional principal contract."

     In the  event  that a  certificateholder's  right to  receive  Net WAC Rate
Carryover Amounts is characterized as a "Notional Principal  Contract," upon the
sale of a Class A Certificate  or Mezzanine  Certificate  the amount of the sale
allocated to the selling  certificateholder's right to receive payments from the
Reserve  Fund  in  respect  of the Net  WAC  Rate  Carryover  Amounts  would  be
considered a "termination  payment" under the  regulations  relating to Notional
Principal  Contracts allocable to the related  certificate.  A certificateholder
will have gain or loss from a termination of the right to receive  payments from
the Reserve Fund in respect of Net WAC Rate  Carryover  Amounts equal to (i) any
termination  payment it  received or is deemed to have  received  minus (ii) the
unamortized portion of any amount paid (or deemed paid) by the certificateholder
upon entering  into or acquiring  its interest in the right to receive  payments
from the Reserve Fund in respect of Net WAC Rate Carryover Amounts.

     Gain or loss realized upon the termination of the right to receive payments
from  the  Reserve  Fund in  respect  of Net WAC  Rate  Carryover  Amounts  will
generally be treated as capital gain or loss. Moreover,

                                      S-99



in the case of a bank or thrift  institution,  Code Section  582(c) would likely
not apply to treat such gain or loss as ordinary.

     This  paragraph  applies  to the  Class A  Certificates  and the  Mezzanine
Certificates   exclusive  of  any  rights  in  the  Reserve  Fund.  The  Offered
Certificates  will be treated as assets described in Section  7701(a)(19)(C)  of
the Code  and  "real  estate  assets"  under  Section  856(c)(4)(A)  of the Code
generally  in the same  proportion  that the  assets  of the  trust  would be so
treated.  In addition,  interest on the Offered  Certificates will be treated as
"interest on obligations  secured by mortgages on real  property"  under Section
856(c)(3)(B) of the Code to the extent that the Offered Certificates are treated
as "real estate assets" under Section  856(c)(4)(A) of the Code.  Moreover,  the
Offered Certificates will be "qualified mortgages" within the meaning of Section
860G(a)(3)  of the Code if  transferred  to another  REMIC on its startup day in
exchange  for a regular or residual  interest  therein.  However,  as  mentioned
above, no portion of a Class A or Mezzanine  Certificateholder's basis or income
allocable  to a Basis Risk  Arrangement  will qualify for such  treatment.  As a
result, those Certificates are not suitable investments for inclusion in another
REMIC.  See "Pooling and Servicing  Agreement--Termination"  in this  prospectus
supplement    and    "Material     Federal    Income    Tax     Considerations--
REMICs--Characterization of Investments in REMIC Securities" in the prospectus.

     The  holders of the  Offered  Certificates  will be  required to include in
income  interest on their  certificates in accordance with the accrual method of
accounting.  As noted above, each holder of a Class A Certificate or a Mezzanine
Certificate  will be required to allocate a portion of the  purchase  price paid
for such  certificates to the right to receive payments from the Reserve Fund in
respect of Net WAC Rate Carryover Amounts. The value of the right to receive any
Net WAC Rate  Carryover  Amount is a question  of fact which could be subject to
differing interpretations. Because Net WAC Rate Carryover Amounts are treated as
a separate  right of the Class A  Certificates  and Mezzanine  Certificates  not
payable by the REMIC,  this right will not be treated as a qualifying  asset for
any certificateholder  that is a mutual savings bank, domestic building and loan
association,  real estate investment  trust, or real estate mortgage  investment
conduit and any amounts  received  from the reserve fund will not be  qualifying
real estate income for real estate investment trusts.

     For  further  information  regarding  federal  income tax  consequences  of
investing  in  the  Offered  Certificates,  see  "Material  Federal  Income  Tax
Considerations--REMICs" in the prospectus.


                             METHOD OF DISTRIBUTION

     Subject to the terms and  conditions  set forth in the amended and restated
underwriting agreement,  dated as of July 8, 2002 and a terms agreement dated as
of July  15,  2003  (collectively,  the  "Underwriting  Agreement"),  among  the
Underwriter  and  the  Depositor,  the  Depositor  has  agreed  to  sell  to the
Underwriter,  and the Underwriter has agreed to purchase from the Depositor, the
Offered Certificates.

     Distribution of the Offered  Certificates will be made from time to time in
negotiated  transactions  or otherwise at varying prices to be determined at the
time  of  sale.  Proceeds  to  the  Depositor  from  the  sale  of  the  Offered
Certificates,  before deducting expenses payable by the Depositor,  will be 100%
of  the  aggregate  initial  Certificate   Principal  Balance  of  the  Class  A
Certificates and the Mezzanine Certificates. In connection with the purchase and
sale of the Offered Certificates, the Underwriter may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

     The Offered  Certificates  are offered subject to receipt and acceptance by
the  Underwriter,  to prior  sale and to the  Underwriter's  right to reject any
order in whole or in part and to  withdraw,  cancel or modify the offer  without
notice.  It is expected that delivery of the Offered  Certificates  will be made
through the facilities of DTC,  Clearstream and the Euroclear System on or about
the Closing  Date.  The Offered  Certificates  will be offered in Europe and the
United States of America.

                                     S-100



     The Underwriting  Agreement  provides that the Depositor will indemnify the
Underwriter  against  those  civil  liabilities  set  forth in the  Underwriting
Agreement,  including  liabilities under the Securities Act of 1933, as amended,
or will  contribute  to  payments  the  Underwriter  may be  required to make in
respect of these liabilities.


                                SECONDARY MARKET

     There is  currently no secondary  market for the Offered  Certificates  and
there can be no assurance that a secondary  market for the Offered  Certificates
will develop or, if it does  develop,  that it will  continue.  The  Underwriter
intends  to  establish  a  market  in  the  Offered  Certificates  but it is not
obligated to do so. There can be no assurance  that any  additional  information
regarding the Offered  Certificates  will be available through any other source.
In  addition,  the  Depositor  is not aware of any source  through  which  price
information  about the  Offered  Certificates  will be  available  on an ongoing
basis. The limited nature of the information  regarding the Offered Certificates
may  adversely  affect the  liquidity  of the  Offered  Certificates,  even if a
secondary market for the Offered  Certificates  becomes  available.  The primary
source of information available to investors concerning the Offered Certificates
will be the  monthly  statements  discussed  herein  under  "Description  of the
Certificates-Reports to Certificateholders" which will include information as to
the outstanding  principal balance of the Offered Certificates and the status of
the applicable form of credit enhancement.


                                 LEGAL OPINIONS

     Legal matters relating to the Offered  Certificates will be passed upon for
the Depositor and the  Underwriter  by Thacher  Proffitt & Wood,  New York,  New
York.


                                     RATINGS

     It is a  condition  to the  issuance of the  certificates  that the Class A
Certificates be rated "AAA" by Standard & Poor's,  a division of The McGraw-Hill
Companies,  Inc. ("S&P"),  "AAA" by Fitch Ratings ("Fitch") and "Aaa" by Moody's
Investors Service, Inc. ("Moody's"), that the Class M-1 Certificates be rated as
least  "AA" by S&P,  "AA" by Fitch  and  "Aa2" by  Moody's,  that the  Class M-2
Certificates  be rated at least "A" by S&P,  "A" by Fitch  and "A2" by  Moody's,
that the Class M-3 Certificates be rated at least "A-" by S&P, "A-" by Fitch and
"A3" by Moody's and that the Class M-4  Certificates be rated at least "BBB+" by
S&P, "BBB+" by Fitch and "Baa1" by Moody's.

     The  ratings  assigned to mortgage  pass-through  certificates  address the
likelihood of the receipt by  certificateholders  of all  distributions to which
the certificateholders are entitled. The rating process addresses structural and
legal  aspects  associated  with the  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  mortgagors  or the  degree  to  which  such
prepayments  will differ from that  originally  anticipated.  The ratings do not
address  the  possibility  that  certificateholders  might  suffer a lower  than
anticipated  yield due to  non-credit  events.  In addition,  the ratings on the
Class  A  Certificates  and  the  Mezzanine  Certificates  do  not  address  the
likelihood  of receipt by the  holders of such  certificates  of any  amounts in
respect of Net WAC Rate Carryover Amounts.

     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.

                                     S-101



     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 any other 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 in this section.


                                LEGAL INVESTMENT

     The Class A  Certificatesand  the Class M-1  Certificates  will  constitute
"mortgage  related  securities"  for  purposes  of SMMEA for so long as they are
rated not lower than the second highest rating category by a rating agency, and,
therefore,  will be legal  investments for those entities to the extent provided
in SMMEA.  SMMEA,  however,  provides for state  limitation  on the authority of
entities  to  invest  in  "mortgage  related   securities"   provided  that  the
restrictive  legislation  was  enacted  prior to October 3, 1991.  There are ten
states that have enacted  legislation which overrides the preemption  provisions
of SMMEA. The Class M-2  Certificates  and the Class M-3  Certificates  will not
constitute "mortgage related securities" for purposes of SMMEA.

     The Depositor makes no representations as to the proper characterization of
any class of Offered Certificates for legal investment or other purposes,  or as
to the  ability  of  particular  investors  to  purchase  any  class of  Offered
Certificates under applicable legal investment restrictions. These uncertainties
may  adversely  affect  the  liquidity  of any  class of  Offered  Certificates.
Accordingly,  all institutions whose investment  activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory  authorities  should consult with their legal advisors in determining
whether and to what extent any class of Offered Certificates constitutes a legal
investment  or is subject to  investment,  capital  or other  restrictions.  See
"Legal Investment" in the Prospectus.


                    CONSIDERATIONS FOR BENEFIT PLAN INVESTORS

     A  fiduciary  of any  employee  benefit  plan or other plan or  arrangement
subject  to  ERISA or  Section  4975 of the Code (a  "Plan"),  or any  insurance
company,  whether through its general or separate accounts,  or any other person
investing plan assets of a Plan, should carefully review with its legal advisors
whether  the  purchase or holding of Offered  Certificates  could give rise to a
transaction  prohibited or not otherwise permissible under ERISA or Section 4975
of the Code. The purchase or holding of the Offered Certificates by or on behalf
of, or with Plan assets of, a Plan may qualify for  exemptive  relief  under the
Underwriters'  Exemption,  as currently in effect and as described  under "ERISA
Considerations" in the prospectus.  The Underwriters'  Exemption relevant to the
Offered  Certificates  was  granted  by the  Department  of Labor as  Prohibited
Transaction  Exemption  ("PTE") 94-84 and FAN 97-03E, as amended by PTE 97-34 at
62 F.R.  39021,  PTE 2000-58 at 65 F.R. 67765 and PTE 2002-41 at 67 F.R.  54487.
The Underwriters' Exemption was amended by PTE 2002-41 to permit a trustee to be
affiliated  with an  underwriter  despite the  restriction in PTE 2000-58 to the
contrary.  However, the Underwriters'  Exemption contains a number of conditions
which must be met for the exemption to apply,  including the  requirements  that
the Offered  Certificates be rated at least "BBB-" (or its equivalent) by Fitch,
Moody's or S&P at the time of the Plan's  purchase and that the  investing  Plan
must be an  "accredited  investor" as defined in Rule  501(a)(1) of Regulation D
under the  Securities  Act. A fiduciary of a Plan  contemplating  purchasing  an
Offered  Certificate  must make its own  determination  that the  conditions set
forth in the  Underwriters'  Exemption  will be  satisfied  with  respect to the
certificates.

     Each beneficial  owner of a Mezzanine  Certificate or any interest  therein
shall be deemed to have represented,  by virtue of its acquisition or holding of
that certificate or interest therein, that either (i) it is not a plan investor,
(ii) it has acquired and is holding such Mezzanine  Certificates  in reliance on
the  Underwriters'  Exemption,  and that it  understands  that there are certain
conditions to the availability of the  Underwriters'  Exemption,  including that
the Mezzanine  Certificates  must be rated,  at the time of purchase,  not lower
than "BBB-" (or its equivalent) by Fitch,  Moody's or S&P, or (iii) (1) it is an
insurance company,

                                     S-102



(2) the  source of funds used to acquire  or hold the  certificate  or  interest
therein is an "insurance  company  general  account," as such term is defined in
PTCE 95-60, and (3) the conditions in Sections I and III of PTCE 95-60 have been
satisfied.

     If any Mezzanine Certificate or any interest therein is acquired or held in
violation of the  conditions  described  in the  preceding  paragraph,  the next
preceding permitted  beneficial owner will be treated as the beneficial owner of
that Mezzanine Certificate, retroactive to the date of transfer to the purported
beneficial owner. Any purported beneficial owner whose acquisition or holding of
any such  certificate  or interest  therein was  effected  in  violation  of the
conditions  described  in the  preceding  paragraph  shall  indemnify  and  hold
harmless the Depositor,  the Trustee, the Servicer,  the Master Servicer and the
Securities  Administrator  and the  trust  fund  from  and  against  any and all
liabilities,  claims, costs or expenses incurred by those parties as a result of
that acquisition or holding.

     Any fiduciary or other  investor of Plan assets that proposes to acquire or
hold the  Offered  Certificates  on behalf  of or with  Plan  assets of any Plan
should  consult with its counsel  with respect to: (i) whether,  with respect to
the Offered  Certificates,  the  specific and general  conditions  and the other
requirements  in the  Underwriters'  Exemption  would be satisfied  and (ii) the
potential  applicability of the general fiduciary  responsibility  provisions of
ERISA and the prohibited transaction provisions of ERISA and Section 4975 of the
Internal Revenue Code to the proposed investment.  SEE "ERISA CONSIDERATIONS" IN
THE PROSPECTUS.

     The sale of any of the  Offered  Certificates  to a Plan is in no respect a
representation by the Depositor or the related underwriter that an investment in
the Offered  Certificates  meets all  relevant  legal  requirements  relating to
investments by Plans generally or any particular  Plan, or that an investment in
the Offered  Certificates  is appropriate  for Plans generally or any particular
Plan.

                                     S-103



                                     ANNEX I

          GLOBAL CLEARANCE AND SETTLEMENT AND DOCUMENTATION PROCEDURES

     Except in certain limited  circumstances,  the Offered Certificates will be
offered  globally  (the  "Global  Securities")  and  will be  available  only in
book-entry  form.  Investors  in the  Global  Securities  may hold  such  Global
Securities through any of DTC,  Clearstream or 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  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.

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

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

INITIAL SETTLEMENT

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

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

     Investors electing to hold their Global Securities  through  Clearstream 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  sellers
accounts are located to ensure that  settlement can be made on the desired value
date.

     TRADING  BETWEEN DTC  PARTICIPANTS.  Secondary  market trading  between DTC
Participants  will be settled using the procedures  applicable to prior mortgage
loan asset-backed certificates issues in same-day funds.

                                      I-1



     TRADING BETWEEN CLEARSTREAM AND/OR EUROCLEAR PARTICIPANTS. Secondary market
trading  between  Clearstream  Participants  or Euroclear  Participants  will be
settled using the procedures  applicable to  conventional  eurobonds in same-day
funds.

     TRADING  BETWEEN DTC SELLER AND  CLEARSTREAM OR EUROCLEAR  PURCHASER.  When
Global Securities are to be transferred from the account of a DTC Participant to
the  account  of a  Clearstream  Participant  or a  Euroclear  Participant,  the
purchaser  will  send   instructions  to  Clearstream  or  Euroclear  through  a
Clearstream Participant or Euroclear Participant at least one business day prior
to settlement. Clearstream or Euroclear will instruct the respective Depositary,
as the case may be, to receive the Global  Securities  against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon payment date to and excluding the  settlement  date, on the basis of
the actual  number of days in such accrual  period and a year assumed to consist
of 360 days. For  transactions  settling on the 31st of the month,  payment will
include  interest accrued to and excluding the first day of the following month.
Payment will then be made by the respective  Depositary 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 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 or Euroclear cash debt will be valued instead as
of the actual settlement date.

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

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

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

     TRADING BETWEEN  CLEARSTREAM OR EUROCLEAR SELLER AND DTC PURCHASER.  Due to
time zone  differences in their favor,  Clearstream  Participants  and Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depository,  to a DTC Participant.  The seller will send
instructions  to Clearstream or Euroclear  through a Clearstream  Participant or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases  Clearstream  or Euroclear  will instruct the  respective  Depositary,  as
appropriate,  to deliver the Global Securities to the DTC Participant's  account
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement  date
on the basis of the  actual  number of days in such  accrual  period  and a year
assumed to consist of 360 days.  For  transactions  settling  on the 31st of the
month, payment will include interest

                                      I-2



accrued to and excluding the first day of the following  month. The payment will
then be reflected  in the account of the  Clearstream  Participant  or Euroclear
Participant  the  following  day,  and  receipt  of  the  cash  proceeds  in the
Clearstream   Participant's   or  Euroclear   Participant's   account  would  be
back-valued to the value date (which would be the preceding day, when settlement
occurred  in  New  York).  Should  the  Clearstream   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  Participant's or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

     EXEMPTION FOR NON-U.S.  PERSONS (FORM W-8BEN).  Beneficial owners of Global
Securities  that are non-U.S.  Persons can obtain a complete  exemption from the
withholding tax by filing a signed Form W-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 such
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  ineffectively  connected with its conduct
of a trade or business in the United  States,  can 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  Certificate  Owners  residing in a
country that has a tax treaty with the United  States can obtain an exemption or
reduced  tax  rate  (depending  on the  treaty  terms)  by  filing  Form  W-8BEN

                                      I-3



(Certificate  of  Foreign  Status of  Beneficial  Owner for  United  States  Tax
Withholding). Form W-8BEN may be filed by the Certificate Owners or his agent.

     EXEMPTION FOR U.S.  PERSONS (FORM W-9). U.S.  Persons can obtain a complete
exemption  from the  withholding  tax by filing  Form W-9  (Payers  Request  for
Taxpayer Identification Number and Certification).

     U.S.  FEDERAL INCOME TAX REPORTING  PROCEDURE.  The Certificate  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  effective
until the third succeeding calendar year from the date such form is signed.

     The term  "U.S.  Person"  means (i) a citizen  or  resident  of the  United
States, (ii) a corporation, partnership or other entity treated as a corporation
or partnership  for United States  federal  income tax purposes  organized in or
under the laws of the  United  States or any state  thereof or the  District  of
Columbia (unless,  in the case of a partnership,  Treasury  regulations  provide
otherwise),  (iii) an estate the income of which is  includible  in gross income
for United States tax purposes,  regardless of its source,  or (iv) a trust if a
court within the United States is able to exercise primary  supervision over the
administration of the trust and one or more United States persons have authority
to control all substantial decisions of the trust. Notwithstanding the preceding
sentence,  to the extent  provided in Treasury  regulations,  certain  trusts in
existence on August 20,1996,  and treated as United States persons prior to such
date, that elect to continue to be treated as United States persons will also be
a U.S.  Person.  This  summary  does not deal with all  aspects of U.S.  Federal
income tax  withholding  that may be relevant  to foreign  holders of the Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.

                                      I-4



                                   PROSPECTUS

                            Asset Backed Certificates

                               Asset Backed Notes
                              (Issuable in Series)

                              ACE Securities Corp.,
                                    Depositor

THE TRUST FUNDS:

     Each trust fund will be established to hold assets transferred to it by ACE
Securities Corp. The assets in each trust fund will generally  consist of one or
more of the following:

     o    mortgage loans secured by one- to four-family residential properties;

     o    unsecured home improvement loans;

     o    manufactured housing installment sale contracts;

     o    mortgage  pass-through  securities  issued or guaranteed by Ginne Mae,
          Fannie Mae, or Freddie Mac; or

     o    previously issued asset-backed or mortgage-backed securities backed by
          mortgage loans secured by residential  properties or participations in
          those types of loans.

     The assets in your trust fund are  specified in the  prospectus  supplement
for that particular  trust fund,  while the types of assets that may be included
in a trust fund,  whether or not in your trust fund,  are  described  in greater
detail in this prospectus.

THE SECURITIES:

     ACE  Securities  Corp.  will sell the  securities  pursuant to a prospectus
supplement.  The securities will be grouped into one or more series, each having
is own distinct  designation.  Each series will be issued in one or more classes
and will evidence  beneficial  ownership of, or be secured by, the assets in the
trust fund that the series relates to. A prospectus supplement for a series will
specify all of the terms of the series and of each of the classes in the series.

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

                  The date of this prospectus is July 10, 2003.




                                TABLE OF CONTENTS


DESCRIPTION OF THE TRUST FUNDS.................................................3
USE OF PROCEEDS...............................................................17
YIELD CONSIDERATIONS..........................................................17
THE DEPOSITOR.................................................................24
DESCRIPTION OF THE SECURITIES.................................................24
DESCRIPTION OF THE AGREEMENTS.................................................39
DESCRIPTION OF CREDIT SUPPORT.................................................63
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.......................................66
CERTAIN LEGAL ASPECTS OF THE CONTRACTS........................................80
MATERIAL FEDERAL INCOME TAX CONSIDERATIONS....................................84
STATE AND OTHER TAX CONSIDERATIONS...........................................127
ERISA CONSIDERATIONS.........................................................127
LEGAL INVESTMENT.............................................................134
METHODS OF DISTRIBUTION......................................................136
ADDITIONAL INFORMATION.......................................................137
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE..............................138
LEGAL MATTERS................................................................138
FINANCIAL INFORMATION........................................................138
RATING   ....................................................................139
INDEX OF DEFINED TERMS.......................................................140

                                       2



                         DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The primary  assets of each trust fund (the  "Assets") will include some or
all of the following types of assets:

     o    mortgage  loans on  residential  properties,  which may  include  Home
          Equity Loans, home improvement contracts and Land Sale Contracts (each
          as defined in this prospectus);

     o    home improvement installment sales contracts or installment loans that
          are unsecured called unsecured home improvement Loans;

     o    manufactured  housing  installment  sale contracts or installment loan
          agreements referred to as contracts;

     o    any  combination  of  "fully  modified  pass-through"  mortgage-backed
          certificates   guaranteed   by  the   Government   National   Mortgage
          Association   ("Ginnie   Mae"),   guaranteed   mortgage   pass-through
          securities   issued  by  Fannie  Mae   ("Fannie   Mae")  and  mortgage
          participation  certificates  issued by the Federal Home Loan  Mortgage
          Corporation ("Freddie Mac") (collectively, "Agency Securities");

     o    previously issued asset-backed  certificates,  collateralized mortgage
          obligations or participation  certificates  (each,  and  collectively,
          "Mortgage Securities")  evidencing interests in, or collateralized by,
          mortgage loans or Agency Securities; or

     o    a combination of mortgage  loans,  unsecured home  improvement  loans,
          contracts, Agency Securities and/or Mortgage Securities.

     The  mortgage  loans will not be  guaranteed  or insured by ACE  Securities
Corp. or any of its affiliates. The mortgage loans will be guaranteed or insured
by a governmental  agency or  instrumentality or other person only if and to the
extent  expressly  provided in the  prospectus  supplement.  The depositor  will
select each Asset to include in a trust fund from among those it has  purchased,
either directly or indirectly,  from a prior holder (an "Asset  Seller"),  which
may be an  affiliate of the  depositor  and which prior holder may or may not be
the originator of that mortgage loan.

     The Assets  included  in the trust  fund for your  series may be subject to
various types of payment provisions:

     o    "Level Payment Assets," which may provide for the payment of interest,
          and full  repayment of  principal,  in level  monthly  payments with a
          fixed rate of interest computed on their declining principal balances;

     o    "Adjustable  Rate Assets," which may provide for periodic  adjustments
          to their rates of  interest to equal the sum of a fixed  margin and an
          index;

     o    "Buy Down Assets," which are Assets for which funds have been provided
          by someone other than the related  borrowers to reduce the  borrowers'
          monthly  payments  during the early period after  origination of those
          Assets;

     o    "Increasing Payment Assets," as described below;

                                       3



     o    "Interest  Reduction Assets," which provide for the one-time reduction
          of the interest rate payable on these Assets;

     o    "GEM Assets," which provide for (1) monthly  payments during the first
          year after  origination  that are at least  sufficient to pay interest
          due on these Assets,  and (2) an increase in those monthly payments in
          later years at a predetermined rate resulting in full repayment over a
          shorter term than the initial amortization terms of those Assets;

     o    "GPM Assets," which allow for payments during a portion of their terms
          which are or may be less  than the  amount  of  interest  due on their
          unpaid principal  balances,  and this unpaid interest will be added to
          the principal balances of those Assets and will be paid, together with
          interest on the unpaid interest, in later years;

     o    "Step-up Rate Assets"  which provide for interest  rates that increase
          over time;

     o    "Balloon Payment Assets;"

     o    "Convertible  Assets"  which are  Adjustable  Rate  Assets  subject to
          provisions  pursuant  to which,  subject to  limitations,  the related
          borrowers  may exercise an option to convert the  adjustable  interest
          rate to a fixed interest rate; and

     o    "Bi-weekly Assets," which provide for payments to be made by borrowers
          on a bi-weekly basis.

     An  "Increasing  Payment  Asset"  is an Asset  that  provides  for  monthly
payments that are fixed for an initial  period to be specified in the prospectus
supplement and which increase thereafter (at a predetermined rate expressed as a
percentage of the monthly payment during the preceding  payment period,  subject
to any caps on the amount of any single monthly  payment  increase) for a period
to be specified in the prospectus supplement from the date of origination, after
which the  monthly  payment  is fixed at a  level-payment  amount so as to fully
amortize the Asset over its remaining  term to maturity.  The scheduled  monthly
payment for an Increasing  Payment Asset is the total amount required to be paid
each month in accordance with its terms and equals the sum of (1) the borrower's
monthly payments referred to in the preceding  sentence and (2) payments made by
the  respective  servicers  pursuant  to  buy-down  or subsidy  agreements.  The
borrower's initial monthly payments for each Increasing Payment Asset are set at
the  level-payment  amount  that would  apply to an  otherwise  identical  Level
Payment Asset having an interest rate some number of percentage points below the
Asset Rate of that Increasing  Payment Asset. The borrower's monthly payments on
each Increasing Payment Asset, together with any payments made on the Increasing
Payment  Asset  by  the  related  servicers  pursuant  to  buy-down  or  subsidy
agreements, will in all cases be sufficient to allow payment of accrued interest
on the Increasing  Payment Asset at the related interest rate,  without negative
amortization.  A borrower's monthly payments on an Increasing Payment Asset may,
however,  not be sufficient to result in any reduction of the principal  balance
of that Asset until after the period when those payments may be increased.

     The Notes or Certificates,  as applicable, will be entitled to payment only
from the assets of the  related  trust fund and will not be entitled to payments
from the assets of any other trust fund established by the depositor. The assets
of a trust fund may consist of certificates  representing  beneficial  ownership
interests in, or  indebtedness  of, another trust fund that contains the Assets,
if specified in the prospectus supplement.

                                       4



MORTGAGE LOANS

     GENERAL

     Each  mortgage  loan will  generally  be secured by a lien on (1) a one- to
four-family  residential  property (including a manufactured home) or a security
interest in shares issued by a cooperative housing corporation (a "Single Family
Property") or (2) a primarily residential property that consists of five or more
residential  dwelling units,  referred to as a multifamily  property,  which may
include  limited  retail,  office  or  other  commercial  space  ("Multi  Family
Property" and together with Single Family Property, "Mortgaged Properties"). The
mortgage  loans will be secured by first  and/or  junior  mortgages  or deeds of
trust or other similar security  instruments  creating a first or junior lien on
Mortgaged Property.

     The Mortgaged Properties may also include:

     o    Apartment   buildings  owned  by  cooperative   housing   corporations
          ("Cooperatives"); and

     o    Leasehold interests in properties, the title to which is held by third
          party lessors.  The term of these  leaseholds  will exceed the term of
          the  related  mortgage  note by at least five years or some other time
          period specified in the prospectus supplement.

     The  principal  balance of mortgage  loans  secured by  Mortgaged  Property
     consisting  of  Multi  Family  Property  or  apartment  buildings  owned by
     Cooperatives  shall not exceed 5% of the principal  balance of all mortgage
     loans conveyed to the trust fund.

     The mortgage loans may include:

     o    Closed-end  and/or  revolving  home equity  loans or balances of these
          home equity loans ("Home Equity Loans");

     o    Secured  home  improvement  installment  sales  contracts  and secured
          installment loan agreements, known as home improvement contracts; and

     o    Mortgage loans evidenced by contracts  ("Land Sale Contracts") for the
          sale of properties  pursuant to which the borrower promises to pay the
          amount  due on the  mortgage  loans to the  holder  of the  Land  Sale
          Contract  with fee title to the related  property  held by that holder
          until the borrower has made all of the payments  required  pursuant to
          that Land Sale  Contract,  at which time fee title is  conveyed to the
          borrower.

     The originator of each mortgage loan will have been a person other than the
depositor.  The  prospectus  supplement  will  indicate if any  originator is an
affiliate of the  depositor.  The  mortgage  loans will be evidenced by mortgage
notes secured by mortgages,  deeds of trust or other security  instruments  (the
"Mortgages")  creating  a  lien  on  the  Mortgaged  Properties.  The  Mortgaged
Properties  will be  located in any one of the fifty  states,  the  District  of
Columbia,  Guam,  Puerto Rico or any other  territory of the United  States.  If
provided in the  prospectus  supplement,  the mortgage  loans may include  loans
insured  by  the  Federal  Housing   Administration  (the  "FHA")  or  partially
guaranteed by the Veteran's  Administration  (the "VA"). See "--FHA Loans and VA
Loans" below.

                                       5



     LOAN-TO-VALUE RATIO

     The "Loan-to-Value  Ratio" of a mortgage loan at any particular time is the
ratio (expressed as a percentage) of the then outstanding  principal  balance of
the mortgage loan to the Value of the related Mortgaged Property. The "Value" of
a Mortgaged Property, other than for Refinance Loans, is generally the lesser of
(a) the appraised value determined in an appraisal obtained by the originator at
origination of that loan and (b) the sales price for that  property.  "Refinance
Loans" are loans made to refinance existing loans. Unless otherwise specified in
the  prospectus  supplement,  the Value of the  Mortgaged  Property  securing  a
Refinance Loan is the appraised value of the Mortgaged Property determined in an
appraisal  obtained at the time of origination of the Refinance  Loan. The value
of a Mortgaged Property as of the date of initial issuance of the related series
may be less than the Value at  origination  and will fluctuate from time to time
based upon changes in economic conditions and the real estate market.

     PRIMARY MORTGAGE INSURANCE

     Except in the case of high loan-to-value  loans and as otherwise  specified
in the related prospectus supplement,  each mortgage loan having a loan-to-value
ratio at  origination  in excess of 80%,  is required to be covered by a primary
mortgage  guaranty  insurance  policy insuring  against default on such mortgage
loan as to at least the principal  amount thereof  exceeding 75% of the value of
the mortgaged  property at origination of the mortgage loan. This insurance must
remain in force at least until the mortgage loan amortizes to a level that would
produce a loan-to-value  ratio lower than 80%. See "--Primary Mortgage Insurance
Policies".

     MORTGAGE LOAN INFORMATION IN THE PROSPECTUS SUPPLEMENTS

     Your  prospectus  supplement  will  contain  information,  as of the  dates
specified in that  prospectus  supplement and to the extent then  applicable and
specifically  known  to the  depositor,  with  respect  to the  mortgage  loans,
including:

     o    the total outstanding principal balance and the largest,  smallest and
          average  outstanding  principal  balance of the mortgage  loans as of,
          unless otherwise specified in that prospectus supplement, the close of
          business  on the first day of the month of  formation  of the  related
          trust fund (the "Cut-off Date");

     o    the type of property securing the mortgage loans;

     o    the  weighted  average  (by  principal  balance) of the  original  and
          remaining terms to maturity of the mortgage loans;

     o    the range of maturity dates of the mortgage loans;

     o    the range of the  Loan-to-Value  Ratios at origination of the mortgage
          loans;

     o    the mortgage rates or range of mortgage rates and the weighted average
          mortgage rate borne by the mortgage loans;

     o    the state or  states in which  most of the  Mortgaged  Properties  are
          located;

     o    information  regarding  the  prepayment  provisions,  if  any,  of the
          mortgage loans;

     o    for mortgage loans with adjustable  mortgage rates ("ARM Loans"),  the
          index,  the frequency of the  adjustment  dates,  the range of margins
          added to the index, and the

                                       6



          maximum mortgage rate or monthly payment  variation at the time of any
          adjustment of and over the life of the ARM Loan;

     o    information  regarding  the payment  characteristics  of the  mortgage
          loans, including balloon payment and other amortization provisions;

     o    the number of  mortgage  loans that are  delinquent  and the number of
          days  or  ranges  of the  number  of days  those  mortgage  loans  are
          delinquent; and

     o    the material underwriting standards used for the mortgage loans.

     If specific  information  respecting  the mortgage  loans is unknown to the
depositor at the time the Notes or  Certificates,  as applicable,  are initially
offered, more general information of the nature described above will be provided
in the prospectus  supplement,  and specific  information will be set forth in a
report  that  will  be  available  to   purchasers   of  the  related  Notes  or
Certificates,  as applicable, at or before the initial issuance of that Security
and will be filed as part of a Current  Report  on Form 8-K with the  Securities
and  Exchange  Commission  (the  "Commission")  within  fifteen  days after that
initial issuance.  The characteristics of the mortgage loans included in a trust
fund will not vary by more than five percent (by total  principal  balance as of
the  Cut-off  Date)  from the  characteristics  of the  mortgage  loans that are
described in the prospectus supplement.

     The prospectus  supplement  will specify whether the mortgage loans include
(1) Home  Equity  Loans,  which may be secured by  Mortgages  that are junior to
other  liens on the  related  Mortgaged  Property  and/or  (2) home  improvement
contracts originated by a home improvement  contractor and secured by a mortgage
on the related mortgaged property that is junior to other liens on the mortgaged
property.  The home improvements  purchased with the home improvement  contracts
typically include  replacement  windows,  house siding,  roofs,  swimming pools,
satellite dishes,  kitchen and bathroom  remodeling goods, solar heating panels,
patios,  decks,  room  additions and garages.  The  prospectus  supplement  will
specify  whether the home  improvement  contracts  are FHA loans and, if so, the
limitations on any FHA insurance.  In addition,  the prospectus  supplement will
specify whether the mortgage loans contain some mortgage loans evidenced by Land
Sale Contracts.

     PAYMENT PROVISIONS OF THE MORTGAGE LOANS

     All of the mortgage loans will provide for payments of principal,  interest
or both, on due dates that occur monthly,  quarterly or semi-annually or at some
other interval as is specified in the  prospectus  supplement or for payments in
another manner  described in the prospectus  supplement.  Each mortgage loan may
provide for no accrual of  interest  or for accrual of interest on the  mortgage
loan at a mortgage rate that is fixed over its term or that adjusts from time to
time, or that may be converted  from an adjustable to a fixed mortgage rate or a
different  adjustable  mortgage rate, or from a fixed to an adjustable  mortgage
rate, from time to time pursuant to an election or as otherwise specified in the
related  mortgage note, in each case as described in the prospectus  supplement.
Each mortgage  loan may provide for  scheduled  payments to maturity or payments
that adjust from time to time to accommodate  changes in the mortgage rate or to
reflect the occurrence of particular events or that adjust on the basis of other
methodologies,   and  may  provide  for  negative  amortization  or  accelerated
amortization,  in each case as  described  in the  prospectus  supplement.  Each
mortgage loan may be fully  amortizing  or require a balloon  payment due on its
stated  maturity date, in each case as described in the  prospectus  supplement.
Each mortgage loan may contain  prohibitions  on prepayment (a "Lockout  Period"
and, the date of expiration  thereof, a "Lock-out Date") or require payment of a
premium or a yield  maintenance  penalty (a "Prepayment  Premium") in connection
with a prepayment,  in each case as described in the prospectus  supplement.  If
the holders of any class or classes of Offered Notes or Offered Certificates, as
applicable,  are  entitled  to  all or a  portion  of  any  Prepayment  Premiums
collected from the mortgage  loans,  the prospectus  supplement will specify the
method  or  methods  by  which  any of  these  amounts  will be  allocated.  See
"--Assets" above.

                                       7



     REVOLVING CREDIT LINE LOANS

     As more fully  described in the prospectus  supplement,  the mortgage loans
may consist,  in whole or in part, of revolving Home Equity Loans or balances of
these Home  Equity  Loans  ("Revolving  Credit  Line  Loans").  Interest on each
Revolving Credit Line Loan,  excluding  introductory  rates offered from time to
time during  promotional  periods,  may be computed  and payable  monthly on the
average  daily  outstanding  principal  balance of that loan.  From time to time
before the expiration of the related draw period specified in a Revolving Credit
Line Loan,  principal  amounts on that  Revolving  Credit Line Loan may be drawn
down (up to a  maximum  amount  as set forth in the  prospectus  supplement)  or
repaid. If specified in the prospectus supplement,  new draws by borrowers under
the Revolving Credit Line Loans will automatically become part of the trust fund
described in the prospectus  supplement.  As a result,  the total balance of the
Revolving  Credit  Line  Loans  will  fluctuate  from day to day as new draws by
borrowers  are added to the trust fund and  principal  payments  are  applied to
those  balances  and  those  amounts  will  usually  differ  each  day,  as more
specifically described in the prospectus  supplement.  Under some circumstances,
under a Revolving  Credit Line Loan,  a borrower  may,  during the related  draw
period,  choose an interest  only payment  option,  during which the borrower is
obligated to pay only the amount of interest that accrues on the loan during the
billing cycle,  and may also elect to pay all or a portion of the principal.  An
interest  only  payment  option may  terminate  at the end of the  related  draw
period,  after which the borrower  must begin paying at least a minimum  monthly
portion of the average outstanding principal balance of the loan.

     UNSECURED HOME IMPROVEMENT LOANS

     The unsecured home improvement loans may consist of conventional  unsecured
home  improvement  loans,   unsecured   installment  loans  and  unsecured  home
improvement  loans  that are FHA loans.  Except as  otherwise  described  in the
prospectus  supplement,  the  unsecured  home  improvement  loans  will be fully
amortizing and will bear interest at a fixed or variable annual percentage rate.

     UNSECURED HOME IMPROVEMENT LOAN INFORMATION IN PROSPECTUS SUPPLEMENTS

     Each  prospectus  supplement  will  contain  information,  as of the  dates
specified in the  prospectus  supplement  and to the extent then  applicable and
specifically  known  to  the  depositor,  with  respect  to any  unsecured  home
improvement loans, including:

     o    the total outstanding principal balance and the largest,  smallest and
          average   outstanding   principal   balance  of  the  unsecured   home
          improvement loans as of the applicable cut-off date;

     o    the  weighted  average,  by  principal  balance,  of the  original and
          remaining terms to maturity of the unsecured home improvement loans;

     o    the earliest  and latest  origination  date and  maturity  date of the
          unsecured home improvements loans;

     o    the interest rates or range of interest rates and the weighted average
          interest rates borne by the unsecured home improvement loans;

     o    the state or states in which most of the  unsecured  home  improvement
          loans were originated.

     o    information  regarding  the  prepayment  provisions,  if  any,  of the
          unsecured home improvement loans;

                                       8



     o    with respect to the unsecured home  improvement  loans with adjustable
          interest  rates,  called ARM unsecured  home  improvement  loans,  the
          index,  the frequency of the  adjustment  dates,  the range of margins
          added to the index,  and the maximum  interest rate or monthly payment
          variation at the time of any  adjustment  thereof and over the life of
          the ARM unsecured home improvement loan;

     o    information  regarding  the payment  characteristics  of the unsecured
          home improvement loans;

     o    the number of unsecured home improvement loans that are delinquent and
          the number of days or ranges of the number of days that unsecured home
          improvement loans are delinquent; and

     o    the  material  underwriting  standards  used  for the  unsecured  home
          improvement loans.

     If specific information  respecting the unsecured home improvement loans is
unknown to the depositor at the time Notes or Certificates,  as applicable,  are
initially offered,  more general  information of the nature described above will
be provided in the prospectus  supplement,  and specific information will be set
forth in a report that will be available to  purchasers  of the related Notes or
Certificates,  as applicable, at or before the initial issuance thereof and will
be filed as part of a  Current  Report  on Form 8-K with the  Commission  within
fifteen days after the related  initial  issuance.  The  characteristics  of the
unsecured home improvement  loans included in a trust fund will not vary by more
than five percent,  by total principal  balance as of the cut-off date, from the
characteristics thereof that are described in the prospectus supplement.

CONTRACTS

     GENERAL

     To the extent provided in the prospectus supplement,  each contract will be
secured by a security  interest  in a new or used  manufactured  home,  called a
Manufactured  Home. The contracts may include  contracts that are FHA loans. The
method of computing the  Loan-to-Value  Ratio of a contract will be described in
the prospectus supplement.

     CONTRACT INFORMATION IN PROSPECTUS SUPPLEMENTS

     Each prospectus  supplement relating to a trust fund whose assets include a
substantial proportion of contracts will contain certain information,  as of the
dates specified in that prospectus  supplement and to the extent then applicable
and  specifically  known  to the  depositor,  with  respect  to  any  contracts,
including:

     o    the total outstanding principal balance and the largest,  smallest and
          average  outstanding  principal  balance  of the  contracts  as of the
          applicable cut-off date;

     o    whether the manufactured  homes were new or used as of the origination
          of the related contracts;

     o    the  weighted  average,  by  principal  balance,  of the  original and
          remaining terms to maturity of the contracts;

     o    the range of maturity dates of the contracts;

     o    the range of the Loan-to-Value Ratios at origination of the contracts;

                                       9



     o    the annual  percentage rate on each contract,  called a contract rate,
          or range of contract  rates and the  weighted  average  contract  rate
          borne by the contracts;

     o    the  state or  states  in which  most of the  manufactured  homes  are
          located at origination;

     o    information  regarding  the  prepayment  provisions,  if  any,  of the
          contracts;

     o    for  contracts  with  adjustable  contract  rates,  referred to as ARM
          contracts,  the index, the frequency of the adjustment  dates, and the
          maximum contract rate or monthly payment  variation at the time of any
          adjustment thereof and over the life of the ARM contract;

     o    the number of contracts  that are delinquent and the number of days or
          ranges of the number of days those contracts are delinquent;

     o    information  regarding the payment  characteristics  of the contracts;
          and

     o    the material underwriting standards used for the contracts.

     If  specific  information  respecting  the  contracts  is  unknown  to  the
depositor at the time the Notes or  Certificates,  as applicable,  are initially
offered, more general information of the nature described above will be provided
in the prospectus  supplement,  and specific  information will be set forth in a
report  that  will  be  available  to   purchasers   of  the  related  Notes  or
Certificates,  as applicable, at or before the initial issuance thereof and will
be filed as part of a  Current  Report  on Form 8-K with the  Commission  within
fifteen days after the related  initial  issuance.  The  characteristics  of the
contracts  included in a trust fund will not vary by more than five  percent (by
total principal balance as of the cut-off date) from the characteristics thereof
that are described in the prospectus supplement.

     The information described above regarding the contracts in a trust fund may
be  presented  in  the  prospectus   supplement  in  combination   with  similar
information regarding the mortgage loans in the trust fund.

     PAYMENT PROVISIONS OF THE CONTRACTS

     All of the contracts  will provide for payments of  principal,  interest or
both, on due dates that occur monthly or at some other  interval as is specified
in the prospectus  supplement or for payments in another manner described in the
prospectus  supplement.  Each contract may provide for no accrual of interest or
for accrual of interest  thereon at a contract  rate that is fixed over its term
or that adjusts from time to time, or as otherwise  specified in the  prospectus
supplement.  Each  contract  may provide for  scheduled  payments to maturity or
payments  that adjust from time to time to  accommodate  changes in the contract
rate as otherwise described in the prospectus supplement.

AGENCY SECURITIES

     The  Agency  Securities  will  consist  of any  combination  of Ginnie  Mae
certificates,  Fannie Mae certificates and Freddie Mac  certificates,  which may
include Stripped Agency Securities, as described below.

     GINNIE MAE

     Ginnie Mae is a wholly-owned corporate instrumentality of the United States
within the Department of Housing and Urban Development.  Section 306(g) of Title
III of the Housing Act authorizes  Ginnie Mae to guarantee the timely payment of
the principal of and interest on certificates

                                       10



that are  based on and  backed by a pool of FHA  loans,  VA loans or by pools of
other eligible residential loans.

     Section  306(g) of the Housing Act provides that "the full faith and credit
of the  United  States is  pledged to the  payment  of all  amounts  that may be
required  to be paid  under any  guaranty  under this  subsection."  To meet its
obligations under that guaranty, Ginnie Mae is authorized,  under Section 306(d)
of the  National  Housing Act of 1934 (the  "Housing  Act"),  to borrow from the
United  States  Treasury  with no  limitations  as to  amount,  to  perform  its
obligations under its guarantee.

     GINNIE MAE CERTIFICATES

     Each  Ginnie  Mae  certificate  will  be a  "fully  modified  pass-through"
mortgage-backed  certificate issued and serviced by an issuer approved by Ginnie
Mae or Fannie  Mae as a  seller-  servicer  of FHA loans or VA loans,  except as
described below regarding  Stripped  Agency  Securities (as defined below).  The
loans underlying  Ginnie Mae certificates may consist of FHA loans, VA loans and
other  loans  eligible  for  inclusion  in  loan  pools  underlying  Ginnie  Mae
certificates.  Ginnie Mae certificates may be issued under either or both of the
Ginnie  Mae I  program  and the  Ginnie  Mae II  program,  as  described  in the
prospectus supplement. If the trust fund includes Ginnie Mae certificates,  your
prospectus supplement will include any material additional information regarding
the Ginnie Mae guaranty  program,  the  characteristics  of the pool  underlying
those Ginnie Mae certificates, the servicing of the related pool, the payment of
principal and interest on Ginnie Mae  certificates  and other  relevant  matters
regarding the Ginnie Mae certificates.

     Except as otherwise specified in the prospectus  supplement or as described
below with respect to Stripped  Agency  Securities,  each Ginnie Mae certificate
will provide for the payment,  by or on behalf of the issuer,  to the registered
holder of that  Ginnie Mae  certificate  of monthly  payments of  principal  and
interest equal to the holder's proportionate interest in the total amount of the
monthly  principal  and  interest  payments on each related FHA loan or VA loan,
minus  servicing  and guaranty  fees totaling the excess of the interest on that
FHA  loan or VA loan  over  the  Ginnie  Mae  certificates'  interest  rate.  In
addition,  each  payment to a holder of a Ginnie Mae  certificate  will  include
proportionate  pass-through  payments  to  that  holder  of any  prepayments  of
principal of the FHA loans or VA loans underlying the Ginnie Mae certificate and
the holder's  proportionate  interest in the remaining  principal balance in the
event of a foreclosure or other disposition of any related FHA loan or VA loan.

     The Ginnie Mae  certificates  do not constitute a liability of, or evidence
any recourse against,  the issuer of the Ginnie Mae certificates,  the depositor
or any affiliates of the depositor, and the only recourse of a registered holder
(for example, the trustee) is to enforce the guaranty of Ginnie Mae.

     Ginnie  Mae will have  approved  the  issuance  of each of the  Ginnie  Mae
certificates included in a trust fund in accordance with a guaranty agreement or
contract  between  Ginnie Mae and the  issuer of the  Ginnie  Mae  certificates.
Pursuant  to that  agreement,  that  issuer,  in its  capacity as  servicer,  is
required to perform customary functions of a servicer of FHA loans and VA loans,
including  collecting payments from borrowers and remitting those collections to
the registered holder,  maintaining escrow and impoundment accounts of borrowers
for  payments of taxes,  insurance  and other  items  required to be paid by the
borrower, maintaining primary hazard insurance, and advancing from its own funds
to make timely payments of all amounts due on the Ginnie Mae  certificate,  even
if the  payments  received  by that  issuer on the loans  backing the Ginnie Mae
certificate  are less  than the  amounts  due.  If the  issuer is unable to make
payments on a Ginnie Mae certificate as they become due, it must promptly notify
Ginnie Mae and request Ginnie Mae to make that payment.  Upon that  notification
and  request,  Ginnie Mae will make those  payments  directly to the  registered
holder of the  Ginnie  Mae  certificate.  In the event no payment is made by the
issuer  and the  issuer  fails to notify  and  request  Ginnie  Mae to make that
payment,  the  registered  holder of the Ginnie  Mae  certificate  has  recourse
against only Ginnie Mae to obtain that payment.  The trustee or its nominee,  as
registered

                                       11



holder of the Ginnie Mae  certificates  included in a trust fund, is entitled to
proceed directly against Ginnie Mae under the terms of the guaranty agreement or
contract relating to the Ginnie Mae certificates for any amounts that are unpaid
when due under each Ginnie Mae certificate.

     The  Ginnie  Mae  certificates  included  in a trust  fund may  have  other
characteristics  and terms,  different from those described above so long as the
Ginnie Mae  certificates and underlying  residential  loans meet the criteria of
the  rating  agency or  agencies.  The Ginnie Mae  certificates  and  underlying
residential loans will be described in the prospectus supplement.

     FANNIE MAE

     Fannie  Mae is a  federally  chartered  and  stockholder-owned  corporation
organized and existing under the Federal National Mortgage  Association  Charter
Act, as amended (the "Charter  Act").  Fannie Mae was originally  established in
1938 as a United States government agency to provide  supplemental  liquidity to
the mortgage market and was transformed into a stockholder-  owned and privately
managed corporation by legislation enacted in 1968.

     Fannie Mae provides  funds to the mortgage  market by  purchasing  mortgage
loans  from  lenders.  Fannie Mae  acquires  funds to  purchase  loans from many
capital market investors, thus expanding the total amount of funds available for
housing.  Operating nationwide,  Fannie Mae helps to redistribute mortgage funds
from  capital-surplus  to  capital-short  areas. In addition,  Fannie Mae issues
mortgage-backed  securities  primarily in exchange  for pools of mortgage  loans
from  lenders.  Fannie Mae receives  fees for its guaranty of timely  payment of
principal and interest on its mortgage-backed securities.

     FANNIE MAE CERTIFICATES

     Fannie Mae certificates are Guaranteed Mortgage  Pass-Through  Certificates
typically issued pursuant to a prospectus that is periodically revised by Fannie
Mae. Fannie Mae certificates  represent fractional undivided interests in a pool
of  mortgage  loans  formed  by Fannie  Mae.  Each  mortgage  loan must meet the
applicable  standards  of  the  Fannie  Mae  purchase  program.  Mortgage  loans
comprising  a pool are either  provided by Fannie Mae from its own  portfolio or
purchased pursuant to the criteria of the Fannie Mae purchase program.  Mortgage
loans underlying  Fannie Mae certificates  included in a trust fund will consist
of  conventional  mortgage  loans,  FHA  loans or VA loans.  If the  trust  fund
includes Fannie Mae  certificates,  your prospectus  supplement will include any
material  additional   information   regarding  the  Fannie  Mae  program,   the
characteristics  of  the  pool  underlying  the  Fannie  Mae  certificates,  the
servicing of the related  pool,  payment of principal and interest on the Fannie
Mae certificates and other relevant matters about the Fannie Mae certificates.

     Except as  described  below with  respect to  Stripped  Agency  Securities,
Fannie Mae guarantees to each registered holder of a Fannie Mae certificate that
it will distribute  amounts  representing that holder's  proportionate  share of
scheduled principal and interest at the applicable interest rate provided for by
that Fannie Mae  certificate on the underlying  mortgage  loans,  whether or not
received,  and that holder's proportionate share of the full principal amount of
any prepayment or foreclosed or other finally liquidated  mortgage loan, whether
or not the related principal amount is actually recovered.

     The obligations of Fannie Mae under its guarantees are  obligations  solely
of Fannie Mae and are not backed by, nor  entitled to, the full faith and credit
of the United  States.  If Fannie Mae were unable to satisfy those  obligations,
distributions to the holders of Fannie Mae certificates  would consist solely of
payments and other recoveries on the underlying loans and, accordingly,  monthly
distributions  to the  holders of Fannie Mae  certificates  would be affected by
delinquent payments and defaults on those loans.

                                       12



     Fannie Mae  certificates  evidencing  interests in pools of mortgage  loans
formed on or after May 1, 1985  (other than  Fannie Mae  certificates  backed by
pools  containing  graduated  payment  mortgage loans or multifamily  loans) are
available  in  book-entry  form  only.  For a Fannie Mae  certificate  issued in
book-entry  form,  distributions  on the Fannie Mae certificate  will be made by
wire, and for a fully registered Fannie Mae certificate,  distributions  will be
made by check.

     The  Fannie  Mae  certificates  included  in a trust  fund may  have  other
characteristics and terms,  different from those described above, as long as the
Fannie Mae certificates  and underlying  mortgage loans meet the criteria of the
rating agency or agencies rating the  Certificates.  The Fannie Mae certificates
and underlying mortgage loans will be described in the prospectus supplement.

     FREDDIE MAC

     Freddie Mac is a corporate  instrumentality  of the United  States  created
pursuant to Title III of the Emergency Home Finance Act of 1970, as amended (the
"Freddie Mac Act").  Freddie Mac was  established  primarily  for the purpose of
increasing  the  availability  of mortgage  credit for the  financing  of needed
housing.  It seeks to provide an enhanced  degree of liquidity  for  residential
mortgage  investments  primarily by assisting  in the  development  of secondary
markets  for  conventional  mortgages.  The  principal  activity  of Freddie Mac
currently  consists  of the  purchase of first  lien,  conventional  residential
mortgage loans or participation interests in those mortgage loans and the resale
of the mortgage loans so purchased in the form of mortgage securities, primarily
Freddie Mac  certificates.  Freddie Mac is  confined  to  purchasing,  so far as
practicable,  mortgage loans and participation interests in mortgage loans which
it deems to be of the quality,  type and class as to meet generally the purchase
standards imposed by private institutional mortgage investors.

     FREDDIE MAC CERTIFICATES

     Each Freddie Mac certificate  represents an undivided interest in a pool of
residential loans that may consist of first lien conventional residential loans,
FHA loans or VA loans  (the  "Freddie  Mac  Certificate  Group").  Each of these
mortgage loans must meet the  applicable  standards set forth in the Freddie Mac
Act. A Freddie Mac  Certificate  Group may include  whole  loans,  participation
interests  in  whole  loans  and  undivided  interests  in  whole  loans  and/or
participations  comprising  another Freddie Mac Certificate  Group. If the trust
fund includes Freddie Mac certificates,  your prospectus supplement will include
any material additional  information regarding the Freddie Mac guaranty program,
the  characteristics  of the pool underlying that Freddie Mac  certificate,  the
servicing of the related pool,  payment of principal and interest on the Freddie
Mac  certificate   and  any  other  relevant   matters  about  the  Freddie  Mac
certificates.

     Except as  described  below with  respect to  Stripped  Agency  Securities,
Freddie Mac guarantees to each  registered  holder of a Freddie Mac  certificate
the timely payment of interest on the underlying mortgage loans to the extent of
the applicable  interest rate on the  registered  holder's pro rata share of the
unpaid  principal  balance  outstanding on the underlying  mortgage loans in the
Freddie Mac  Certificate  Group  represented  by that  Freddie Mac  certificate,
whether or not received.  Freddie Mac also guarantees to each registered  holder
of a Freddie Mac  certificate  collection by that holder of all principal on the
underlying  mortgage  loans,  without any offset or deduction,  to the extent of
that holder's pro rata share of the  principal,  but does not,  except if and to
the extent specified in the prospectus supplement,  guarantee the timely payment
of scheduled principal. Pursuant to its guarantees,  Freddie Mac also guarantees
ultimate collection of scheduled  principal  payments,  prepayments of principal
and the  remaining  principal  balance  in the event of a  foreclosure  or other
disposition of a mortgage loan.  Freddie Mac may remit the amount due on account
of its  guarantee of  collection  of  principal at any time after  default on an
underlying mortgage loan, but not later than 30 days following the latest of

          (1)  foreclosure sale;

                                       13



          (2)  payment of the claim by any mortgage insurer; and

          (3)  the  expiration of any right of  redemption,  but in any event no
     later  than one year  after  demand  has been  made upon the  borrower  for
     accelerated payment of principal.

     In taking actions  regarding the  collection of principal  after default on
the mortgage loans underlying Freddie Mac certificates,  including the timing of
demand  for  acceleration,  Freddie  Mac  reserves  the  right to  exercise  its
servicing  judgment  for the  mortgage  loans in the same manner as for mortgage
loans  that it has  purchased  but not sold.  The length of time  necessary  for
Freddie Mac to determine that a mortgage loan should be accelerated  varies with
the particular  circumstances of each borrower,  and Freddie Mac has not adopted
servicing  standards  that require that the demand be made within any  specified
period.

     Freddie Mac  certificates are not guaranteed by the United States or by any
Federal Home Loan Bank and do not constitute  debts or obligations of the United
States or any Federal Home Loan Bank.  The  obligations of Freddie Mac under its
guarantee  are  obligations  solely of  Freddie  Mac and are not  backed by, nor
entitled to, the full faith and credit of the United States. If Freddie Mac were
unable to satisfy  those  obligations,  distributions  to holders of Freddie Mac
certificates  would  consist  solely of  payments  and other  recoveries  on the
underlying mortgage loans and, accordingly,  monthly distributions to holders of
Freddie Mac certificates  would be affected by delinquent  payments and defaults
on those mortgage loans.

     The  Freddie  Mac  certificates  included  in a trust  fund may have  other
characteristics and terms,  different from those described above, so long as the
Freddie Mac certificates and underlying  mortgage loans meet the criteria of the
rating agency or agencies rating the Notes or Certificates,  as applicable.  The
Freddie Mac certificates and underlying  mortgage loans will be described in the
prospectus supplement.

     STRIPPED AGENCY SECURITIES

     The  Ginnie  Mae  certificates,  Fannie Mae  certificates  or  Freddie  Mac
certificates  may be  issued  in the  form  of  certificates  ("Stripped  Agency
Securities")  that represent an undivided  interest in all or part of either the
principal  distributions  (but not the interest  distributions)  or the interest
distributions  (but  not the  principal  distributions),  or in  some  specified
portion  of the  principal  or  interest  distributions  (but  not all of  those
distributions),  on an  underlying  pool of mortgage  loans or other  Ginnie Mae
certificates,  Fannie Mae certificates or Freddie Mac certificates.  Ginnie Mae,
Fannie Mae or Freddie Mac, as applicable,  will  guarantee each Stripped  Agency
Security to the same extent as that entity guarantees the underlying  securities
backing the Stripped  Agency  Securities or to the extent  described above for a
Stripped Agency Security  backed by a pool of mortgage loans,  unless  otherwise
specified in the  prospectus  supplement.  If the trust fund  includes  Stripped
Agency  Securities,   your  prospectus  supplement  will  include  any  material
additional  information  regarding the  characteristics of the assets underlying
the Stripped  Agency  Securities,  the payments of principal and interest on the
Stripped Agency  Securities and other relevant matters about the Stripped Agency
Securities.

MORTGAGE SECURITIES

     The Mortgage Securities will represent beneficial interests in loans of the
type that would  otherwise  be  eligible to be mortgage  loans,  unsecured  home
improvement loans, contract or Agency Securities, or collateralized  obligations
secured by mortgage loans,  unsecured home improvement loans, contract or Agency
Securities. The Mortgage Securities will have been

          (1)  issued by an entity other than the depositor or its affiliates;

                                       14



          (2)  acquired in bona fide secondary market  transactions from persons
     other than the issuer of the Mortgage Securities or its affiliates; and

          (3)  (a)  offered  and  distributed  to  the  public  pursuant  to  an
     effective  registration  statement or (b)  purchased in a  transaction  not
     involving any public  offering from a person who is not an affiliate of the
     issuer of those  securities  at the time of sale (nor an  affiliate  of the
     issuer at any time during the preceding three months); provided a period of
     two years elapsed since the later of the date the securities  were acquired
     from the issuer.

     Although  individual  Underlying  Loans may be insured or guaranteed by the
United States or an agency or  instrumentality  of the United States,  they need
not be, and Mortgage Securities themselves will not be so insured or guaranteed.
Except as otherwise set forth in the prospectus supplement,  Mortgage Securities
will generally be similar to Notes or Certificates, as applicable, offered under
this prospectus.

     The prospectus supplement for the Notes or Certificates,  as applicable, of
each series evidencing  interests in a trust fund including Mortgage  Securities
will include a description  of the Mortgage  Securities  and any related  credit
enhancement,  and the related mortgage loans,  unsecured home improvement loans,
contracts,  or  Agency  Securities  will be  described  together  with any other
mortgage loans or Agency  Securities  included in the trust fund of that series.
As  used  in  this  prospectus,  the  terms  "mortgage  loans,"  unsecured  home
improvement  loans,  contracts,  include  the  mortgage  loans,  unsecured  home
improvement loans, contracts, as applicable,  underlying the Mortgage Securities
in your trust fund.  References  in this  prospectus  to advances to be made and
other actions to be taken by the master  servicer in connection  with the Assets
may include any advances made and other  actions taken  pursuant to the terms of
the applicable Mortgage Securities.

FHA LOANS AND VA LOANS

     FHA loans will be insured by the FHA as  authorized  under the Housing Act,
and the United States Housing Act of 1937, as amended.  One- to four-family  FHA
loans will be insured  under  various FHA  programs  including  the standard FHA
203-b programs to finance the  acquisition of one- to four-family  housing units
and the FHA 245 graduated  payment  mortgage  program.  The FHA loans  generally
require a minimum down  payment of  approximately  5% of the original  principal
amount  of the FHA  loan.  No FHA  loan may have an  interest  rate or  original
principal balance exceeding the applicable FHA limits at the time of origination
of that FHA loan.

     Mortgage loans, unsecured home improvement loans,  contracts,  that are FHA
loans are insured by the FHA (as described in the prospectus  supplement,  up to
an amount  equal to 90% of the sum of the unpaid  principal  of the FHA loan,  a
portion of the unpaid interest and other liquidation  costs) pursuant to Title I
of the Housing Act.

     There  are two  primary  FHA  insurance  programs  that are  available  for
multifamily loans. Sections 221(d)(3) and (d)(4) of the Housing Act allow HUD to
insure multifamily loans that are secured by newly constructed and substantially
rehabilitated  multifamily  rental  projects.  Section  244 of the  Housing  Act
provides  for  co-insurance  of those loans made under  Sections  221(d)(3)  and
(d)(4) by HUD/FHA and a HUD-approved co-insurer. Generally the term of this type
of  multifamily  loan may be up to 40 years and the ratio of the loan  amount to
property replacement cost can be up to 90%.

     Section  223(f) of the Housing Act allows HUD to insure  multifamily  loans
made for the purchase or refinancing of existing  apartment projects that are at
least three years old.  Section 244 also provides for  co-insurance  of mortgage
loans made under Section 223(f).  Under Section 223(f), the loan proceeds cannot
be used for substantial  rehabilitation work, but repairs may be made for up to,
in general,  the greater of 15% of the value of the project and a dollar  amount
per apartment unit

                                       15



established from time to time by HUD. In general the loan term may not exceed 35
years and a loan-to-value ratio refinancing of a project.

     VA loans  will be  partially  guaranteed  by the VA under the  Servicemen's
Readjustment Act of 1944, as amended (the "Servicemen's  Readjustment Act"). The
Servicemen's Readjustment Act permits a veteran (or in some instances the spouse
of a veteran) to obtain a mortgage  loan  guarantee by the VA covering  mortgage
financing of the  purchase of a one- to  four-family  dwelling  unit at interest
rates permitted by the VA. The program has no mortgage loan limits,  requires no
down payment from the  purchasers and permits the guarantee of mortgage loans of
up to 30 years' duration.  However,  no VA loan will have an original  principal
amount  greater than five times the partial VA guarantee  for that VA loan.  The
maximum  guarantee  that may be issued by the VA under this  program will be set
forth in the prospectus supplement.

PRE-FUNDING ACCOUNTS

     To the  extent  provided  in a  prospectus  supplement,  a  portion  of the
proceeds  of the  issuance  of  Notes or  Certificates,  as  applicable,  may be
deposited into an account maintained with the trustee (a "Pre-Funding Account").
In that case, the depositor will be obligated to sell at a  predetermined  price
- -- and the  trust  fund for the  related  series  of Notes or  Certificates,  as
applicable,  will be obligated to purchase -- additional Assets (the "Subsequent
Assets") from time to time,  and as frequently as daily,  within the period (not
to exceed three months) specified in the prospectus supplement (the "Pre-Funding
Period") after the issuance of the Notes or Certificates,  as applicable, having
a total principal  balance  approximately  equal to the amount on deposit in the
Pre-Funding Account (the "Pre-Funded Amount") for that series on the date of its
issuance. The Pre-Funded Amount for a series will be specified in the prospectus
supplement,  and will not in any case exceed 50% of the total  initial  Security
Balance of the related Notes or  Certificates,  as  applicable.  Any  Subsequent
Assets will be required to satisfy specific  eligibility criteria more fully set
forth in the prospectus  supplement,  which criteria will be consistent with the
eligibility criteria of the Assets initially included in the trust fund, subject
to those exceptions that are expressly stated in the prospectus  supplement.  In
addition, specific conditions must be satisfied before the Subsequent Assets are
transferred  into the trust  fund,  for  example,  the  delivery  to the  rating
agencies  and to the trustee of any  required  opinions  of counsel.  See "ERISA
Considerations  --Pre-Funding  Accounts" for  additional  information  regarding
Pre-Funding Accounts.

     Except as set forth in the following  sentence,  the Pre-Funded Amount will
be used only to purchase Subsequent Assets. Any portion of the Pre-Funded Amount
remaining in the Pre-Funding  Account at the end of the Pre-Funding  Period will
be used to prepay one or more classes of Notes or  Certificates,  as applicable,
in the amounts and in the manner  specified  in the  prospectus  supplement.  In
addition,  if specified  in the  prospectus  supplement,  the  depositor  may be
required  to  deposit  cash  into an  account  maintained  by the  trustee  (the
"Capitalized  Interest Account") for the purpose of assuring the availability of
funds to pay interest on the Notes or  Certificates,  as applicable,  during the
Pre-Funding Period. Any amount remaining in the Capitalized  Interest Account at
the  end  of the  Pre-Funding  Period  will  be  remitted  as  specified  in the
prospectus supplement.

     Amounts deposited in the Pre-Funding and Capitalized Interest Accounts will
be permitted to be invested,  pending application,  only in eligible investments
authorized by each applicable rating agency.

ACCOUNTS

     Each  trust  fund  will  include  one or  more  accounts,  established  and
maintained  on behalf of the  securityholders  into  which the person or persons
designated in the prospectus  supplement  will, to the extent  described in this
prospectus and in the prospectus supplement deposit all payments and collections
received or advanced  with  respect to the Assets and other  assets in the trust
fund. This

                                       16



type of account  may be  maintained  as an  interest  bearing or a  non-interest
bearing account,  and funds held in that account may be held as cash or invested
in some short-term,  investment grade obligations,  in each case as described in
the prospectus supplement. See "Description of the Agreements--Material Terms of
the   Pooling   and    Servicing    Agreements    and    Underlying    Servicing
Agreements--Collection Account and Related Accounts."

CREDIT SUPPORT

     If so provided in the  prospectus  supplement,  partial or full  protection
against some  defaults and losses on the Assets in the related trust fund may be
provided to one or more classes of Notes or Certificates,  as applicable, in the
related  series in the form of  subordination  of one or more  other  classes of
Notes or  Certificates,  as  applicable,  in that series or by one or more other
types of credit  support,  for example,  a letter of credit,  insurance  policy,
guarantee,  reserve fund or another type of credit support,  or a combination of
these  (any of these  types  of  coverage  for the  Notes  or  Certificates,  as
applicable,  of any series, is referred to generally as "credit  support").  The
amount and types of coverage,  the  identification  of the entity  providing the
coverage  (if  applicable)  and  related  information  for each  type of  credit
support, if any, will be described in the prospectus  supplement for a series of
Notes or Certificates, as applicable. See "Description of Credit Support."

CASH FLOW AGREEMENTS

     If so provided  in the  prospectus  supplement,  the trust fund may include
guaranteed  investment  contracts pursuant to which moneys held in the funds and
accounts  established  for the  related  series  will be invested at a specified
rate. The trust fund may also include other  agreements,  for example,  interest
rate swap  agreements,  interest  rate cap or floor  agreements,  currency  swap
agreements or similar agreements provided to reduce the effects of interest rate
or currency  exchange rate  fluctuations on the Assets or on one or more classes
of Notes or  Certificates,  as applicable.  (Currency swap  agreements  might be
included  in the trust fund if some or all of the Assets were  denominated  in a
non-United  States  currency.)  The  principal  terms of any related  guaranteed
investment contract or other agreement (any of these types of agreement, a "Cash
Flow Agreement"), including provisions relating to the timing, manner and amount
of payments under these documents and provisions  relating to the termination of
these documents,  will be described in the prospectus supplement for the related
series.  In addition,  the prospectus  supplement will provide  information with
respect to the borrower under any Cash Flow Agreement.

                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of the Notes or Certificates,
as  applicable,  will be applied by the depositor to the purchase of Assets,  or
the repayment of the financing incurred in that purchase, and to pay for some of
the expenses  incurred in  connection  with that  purchase of Assets and sale of
Notes or Certificates, as applicable. The depositor expects to sell the Notes or
Certificates,  as  applicable,  from time to time,  but the timing and amount of
offerings of Notes or  Certificates,  as applicable,  will depend on a number of
factors,  including the volume of Assets  acquired by the depositor,  prevailing
interest rates, availability of funds and general market conditions.


                              YIELD CONSIDERATIONS

GENERAL

     The yield on any  Offered  Security  will  depend on the price  paid by the
securityholder,  the interest  Rate of the  Security,  the receipt and timing of
receipt of  distributions  on the Security and the weighted  average life of the
Assets  in the  related  trust  fund  (which  may be  affected  by  prepayments,
defaults, liquidations or repurchases).

                                       17



INTEREST RATE

     Notes or Certificates, as applicable, of any class within a series may have
fixed, variable or adjustable Interest Rates, which may or may not be based upon
the interest rates borne by the Assets in the related trust fund. The prospectus
supplement for any series will specify the Interest Rate for each class of Notes
or  Certificates,  as  applicable,  or, in the case of a variable or  adjustable
Interest Rate, the method of determining the Interest Rate; the effect,  if any,
of the  prepayment  of any Asset on the Interest  Rate of one or more classes of
Notes or Certificates,  as applicable; and whether the distributions of interest
on the Notes or Certificates,  as applicable, of any class will be dependent, in
whole  or in  part,  on  the  performance  of any  borrower  under  a Cash  Flow
Agreement.

     If specified in the prospectus supplement,  the effective yield to maturity
to each holder of Notes or Certificates, as applicable,  entitled to payments of
interest will be below that otherwise  produced by the applicable  Interest Rate
and purchase price of that Security  because,  while interest may accrue on each
Asset during a period (each,  an "Accrual  Period"),  the  distribution  of that
interest  will be made on a day  that  may be  several  days,  weeks  or  months
following the period of accrual.

TIMING OF PAYMENT OF INTEREST

     Each  payment of  interest  on the Notes or  Certificates,  as  applicable,
entitled to  distributions of interest (or addition to the Security Balance of a
class of Accrual  Securities)  will be made by or on behalf of the trustee  each
month on the date specified in the related  prospectus  supplement (each date, a
"Distribution  Date"),  and will  include  interest  accrued  during the Accrual
Period for that Distribution  Date. As indicated above under "--Interest  Rate,"
if the Accrual  Period  ends on a date other than the day before a  Distribution
Date for the related series, the yield realized by the holders of those Notes or
Certificates,  as  applicable,  may be lower than the yield that would result if
the Accrual Period ended on the day before the Distribution Date.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the Notes or Certificates,  as applicable, will be
affected  by the rate of  principal  payments  on the Assets (or, in the case of
Mortgage Securities and Agency Securities,  the underlying assets related to the
Mortgage  Securities and Agency  Securities),  including  principal  prepayments
resulting  from both  voluntary  prepayments  by the borrowers  and  involuntary
liquidations.  The rate at which principal prepayments occur will be affected by
a variety of  factors,  including  the terms of the Assets  (or,  in the case of
Mortgage Securities and Agency Securities,  the underlying assets related to the
Mortgage  Securities and Agency  Securities),  the level of prevailing  interest
rates,   the   availability  of  mortgage  credit  and  economic,   demographic,
geographic, tax, legal and other factors.

     In general,  however, if prevailing interest rates fall significantly below
the interest rates on the Assets in a particular  trust fund (or, in the case of
Mortgage Securities and Agency Securities,  the underlying assets related to the
Mortgage  Securities and Agency  Securities),  those assets are likely to be the
subject of higher  principal  prepayments  than if prevailing rates remain at or
above the rates borne by those assets. However, you should note that some Assets
(or, in the case of Mortgage  Securities and Agency  Securities,  the underlying
assets related to the Mortgage  Securities and Agency Securities) may consist of
loans with different  interest rates. The rate of principal  payment on Mortgage
Securities will also be affected by the allocation of principal  payments on the
underlying  assets among the Mortgage  Securities or Agency Securities and other
Mortgage  Securities  or  Agency  Securities  of the  same  series.  The rate of
principal  payments on the Assets in the related  trust fund (or, in the case of
Mortgage Securities and Agency Securities,  the underlying assets related to the
Mortgage  Securities  and Agency  Securities)  is likely to be  affected  by the
existence of any  Lock-out  Periods and  Prepayment  Premium  provisions  of the
mortgage loans underlying or comprising those Assets, and by the extent to which
the servicer of any of these mortgage loans is able to enforce these

                                       18



provisions.  Mortgage  loans  with a  Lock-out  Period or a  Prepayment  Premium
provision, to the extent enforceable,  generally would be expected to experience
a lower rate of principal  prepayments than otherwise  identical  mortgage loans
without those provisions, with shorter Lock-out Periods or with lower Prepayment
Premiums.

     Because of the depreciating  nature of manufactured  housing,  which limits
the possibilities  for refinancing,  and because the terms and principal amounts
of  manufactured  housing  contracts are generally  shorter and smaller than the
terms and  principal  amounts of mortgage  loans  secured by  site-built  homes,
changes in interest rates have a  correspondingly  small effect on the amount of
the  monthly   payments  on  mortgage   loans  secured  by   site-built   homes.
Consequently,  changes in interest  rates may play a smaller role in  prepayment
behavior  of  manufactured  housing  contracts  than  they do in the  prepayment
behavior of loans secured by mortgage on  site-built  homes.  Conversely,  local
economic  conditions  and some of the other factors  mentioned  above may play a
larger role in the prepayment  behavior of manufactured  housing  contracts than
they do in the  prepayment  behavior of loans secured by mortgages on site-built
homes.

     If the  purchaser  of a  Security  offered  at a  discount  calculates  its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal  that is faster than that actually  experienced  on the Assets (or, in
the case of Mortgage  Securities and Agency  Securities,  the underlying  assets
related to the Mortgage Securities and Agency  Securities),  the actual yield to
maturity will be lower than that so calculated.  Conversely, if the purchaser of
a Security  offered at a premium  calculates its  anticipated  yield to maturity
based on an assumed rate of  distributions of principal that is slower than that
actually  experienced on the Assets (or, in the case of Mortgage  Securities and
Agency Securities,  the underlying assets related to the Mortgage Securities and
Agency  Securities),  the actual  yield to  maturity  will be lower than that so
calculated.  In either case, if so provided in the  prospectus  supplement for a
series of Notes or  Certificates,  as applicable,  the effect on yield on one or
more  classes of the Notes or  Certificates,  as  applicable,  of that series of
prepayments  of the  Assets  in the  related  trust  fund  may be  mitigated  or
exacerbated  by any  provisions  for  sequential  or selective  distribution  of
principal to those classes.

     When a full  prepayment  is made on a  mortgage  loan  or a  contract,  the
borrower is charged  interest on the principal  amount of the mortgage loan or a
contract so prepaid for the number of days in the month  actually  elapsed up to
the date of the  prepayment  or some other period  specified  in the  prospectus
supplement.  Generally,  the effect of prepayments in full will be to reduce the
amount  of  interest  paid  in the  following  month  to  holders  of  Notes  or
Certificates,  as applicable,  entitled to payments of interest because interest
on the  principal  amount of any mortgage  loan or a contract so prepaid will be
paid only to the date of  prepayment  rather  than for a full  month.  A partial
prepayment  of  principal is applied so as to reduce the  outstanding  principal
balance of the  related  mortgage  loan or a contract  as of its due date in the
month in which the  partial  prepayment  is  received  or some  other date as is
specified in the prospectus supplement.

     The timing of changes in the rate of principal  payments on the Assets (or,
in the case of Mortgage Securities and Agency Securities,  the underlying assets
related to the Mortgage  Securities  and Agency  Securities)  may  significantly
affect an  investor's  actual  yield to  maturity,  even if the average  rate of
distributions  of principal is  consistent  with an investor's  expectation.  In
general,  the earlier a principal  payment is received on the mortgage loans and
distributed on a Security,  the greater the effect on that  investor's  yield to
maturity. The effect on an investor's yield of principal payments occurring at a
rate  higher (or  lower)  than the rate  anticipated  by the  investor  during a
particular  period may not be offset by a similar  decrease (or increase) in the
rate of principal payments at a later time.

     The  securityholder  will  bear  the  risk of not  being  able to  reinvest
principal  received  from a Security  at a yield at least  equal to the yield on
that Security.

                                       19



PREPAYMENTS -- MATURITY AND WEIGHTED AVERAGE LIFE

     The rates at which  principal  payments are received on the Assets included
in or  comprising a trust fund and the rate at which  payments are made from any
credit  support  or Cash  Flow  Agreement  for the  related  series  of Notes or
Certificates,  as applicable,  may affect the ultimate maturity and the weighted
average life of each class of that series.  Prepayments on the mortgage loans or
contracts  comprising or underlying  the Assets in a particular  trust fund will
generally  accelerate the rate at which  principal is paid on some or all of the
classes of the Notes or Certificates, as applicable, of the related series.

     If so  provided  in the  prospectus  supplement  for a  series  of Notes or
Certificates,  as applicable,  one or more classes of Notes or Certificates,  as
applicable,  may have a final scheduled  Distribution Date, which is the date on
or before which the Security Balance of the class of Notes or  Certificates,  as
applicable,  is scheduled to be reduced to zero,  calculated on the basis of the
assumptions  applicable  to that  series.  Weighted  average  life refers to the
average  amount of time that will  elapse  from the date of issue of a  security
until each dollar of principal of that  security will be repaid to the investor.
The weighted average life of a class of Notes or Certificates, as applicable, of
a series will be influenced by the rate at which principal on the Assets is paid
to that class, which may be in the form of scheduled amortization or prepayments
(for this purpose, the term "prepayment"  includes  prepayments,  in whole or in
part, and liquidations due to default).

     In addition,  the weighted  average life of the Notes or  Certificates,  as
applicable,  may be affected by the varying  maturities of the Assets in a trust
fund.  If any Assets in a  particular  trust fund have actual  terms to maturity
less than those assumed in calculating  final scheduled  Distribution  Dates for
the classes of Notes or Certificates,  as applicable, of the related series, one
or more classes of these Notes or Certificates, as applicable, may be fully paid
before their respective final scheduled  Distribution Dates, even in the absence
of prepayments.  Accordingly,  the prepayment  experience of the Assets will, to
some extent,  be a function of the mix of mortgage  rates or contract  rates and
maturities of the mortgage  loans or contracts  comprising  or underlying  those
Assets. See "Description of the Trust Funds."

     Prepayments  on loans are also commonly  measured  relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model. CPR represents a
constant  assumed rate of prepayment each month relative to the then outstanding
principal balance of a pool of loans for the life of those loans. SPA represents
an assumed  rate of  prepayment  each  month  relative  to the then  outstanding
principal  balance of a pool of loans.  A prepayment  assumption  of 100% of SPA
assumes  prepayment  rates of 0.2% per annum of the then  outstanding  principal
balance  of those  loans in the  first  month  of the life of the  loans  and an
additional 0.2% per annum in each month  thereafter  until the thirtieth  month.
Starting in the thirtieth month and in each month thereafter  during the life of
the loans,  100% of SPA assumes a constant  prepayment rate of 6% per annum each
month.

     Neither CPR nor SPA nor any other prepayment  model or assumption  purports
to be a historical  description of prepayment  experience or a prediction of the
anticipated  rate of  prepayment  of any pool of loans,  including  the mortgage
loans or contracts underlying or comprising the Assets.

     The  prospectus  supplement  for each series of Notes or  Certificates,  as
applicable,  may contain  tables,  if  applicable,  setting  forth the projected
weighted average life of each class of Offered Notes or Offered Certificates, as
applicable, of that series and the percentage of the initial Security Balance of
each class that would be  outstanding on specified  Distribution  Dates based on
the assumptions stated in the prospectus supplement,  including assumptions that
prepayments  on the mortgage  loans  comprising or underlying the related Assets
are made at rates corresponding to various percentages of CPR, SPA or some other
standard  specified in the prospectus  supplement.  These tables and assumptions
are intended to illustrate the  sensitivity of the weighted  average life of the
Notes or

                                       20



Certificates,  as  applicable,  to  various  prepayment  rates  and  will not be
intended  to predict or to provide  information  that will enable  investors  to
predict  the  actual  weighted  average  life of the Notes or  Certificates,  as
applicable.  It is unlikely that  prepayment of any mortgage  loans or contracts
comprising  or  underlying  the  Assets  for  any  series  will  conform  to any
particular  level of CPR,  SPA or any other  rate  specified  in the  prospectus
supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

     TYPE OF ASSET

     If specified in the prospectus  supplement,  a number of mortgage loans may
have balloon payments due at maturity (which, based on the amortization schedule
of those mortgage loans, may be a substantial  amount),  and because the ability
of a borrower  to make a balloon  payment  typically  will depend on its ability
either to refinance the loan or to sell the related Mortgaged Property, there is
a risk that a number of Balloon  Payment  Assets may  default at  maturity.  The
ability to obtain  refinancing will depend on a number of factors  prevailing at
the time  refinancing or sale is required,  including  real estate  values,  the
borrower's  financial  situation,  prevailing  mortgage loan interest rates, the
borrower's  equity in the related  Mortgaged  Property,  tax laws and prevailing
general economic  conditions.  Neither the depositor,  the servicer,  the master
servicer,  nor  any of  their  affiliates  will be  obligated  to  refinance  or
repurchase  any mortgage  loan or to sell the Mortgaged  Property  except to the
extent provided in the prospectus supplement. In the case of defaults,  recovery
of proceeds may be delayed by, among other things, bankruptcy of the borrower or
adverse  conditions  in the market  where the  property is located.  To minimize
losses on defaulted  mortgage loans, the servicer may modify mortgage loans that
are in default or as to which a payment default is reasonably  foreseeable.  Any
defaulted  balloon  payment or  modification  that  extends  the  maturity  of a
mortgage  loan will tend to extend  the  weighted  average  life of the Notes or
Certificates,  as  applicable,  and may thus lengthen the period of time elapsed
from the date of issuance of a Security until it is retired.

     For  some  mortgage  loans,  including  ARM  Loans,  the  mortgage  rate at
origination  may be below the rate  that  would  result if the index and  margin
relating to the mortgage loan were applied at  origination.  For some contracts,
the contract rate may be stepped up during its terms or may otherwise vary or be
adjusted.  Under the applicable underwriting standards,  the borrower under each
mortgage  loan or  contract  generally  will be  qualified  on the  basis of the
mortgage rate or contract rate or contract  rate in effect at  origination.  The
repayment of any of these mortgage loans or contracts may therefore be dependent
on the ability of the borrower to make larger level monthly  payments  following
the adjustment of the mortgage rate or contract rate. In addition, some mortgage
loans may be subject to  temporary  buydown  plans  ("Buydown  Mortgage  Loans")
pursuant to which the monthly  payments  made by the  borrower  during the early
years of the mortgage loan will be less than the scheduled  monthly  payments on
the mortgage loan (the "Buydown  Period").  The periodic  increase in the amount
paid by the  borrower  of a Buydown  Mortgage  Loan  during or at the end of the
applicable  Buydown  Period  may  create  a  greater  financial  burden  for the
borrower,  who  might  not have  otherwise  qualified  for a  mortgage,  and may
accordingly increase the risk of default for the related mortgage loan.

     The  mortgage  rates on some ARM Loans  subject  to  negative  amortization
generally   adjust  monthly  and  their   amortization   schedules  adjust  less
frequently.  During a period of  rising  interest  rates as well as  immediately
after  origination  (initial  mortgage rates are generally lower than the sum of
the applicable  index at  origination  and the related margin over that index at
which  interest  accrues),  the amount of  interest  accruing  on the  principal
balance of those mortgage  loans may exceed the amount of the minimum  scheduled
monthly  payment on the mortgage  loans.  As a result,  a portion of the accrued
interest on negatively  amortizing  mortgage loans may be added to the principal
balance  of those  mortgage  loans  and will  bear  interest  at the  applicable
mortgage rate. The addition of any deferred interest to the principal balance of
any  related  class or classes of Notes or  Certificates,  as  applicable,  will
lengthen  the  weighted  average  life  of  those  Notes  or  Certificates,   as
applicable, and

                                       21



may  adversely  affect  yield to  holders  of those  Notes or  Certificates,  as
applicable,  depending  on the price at which  those Notes or  Certificates,  as
applicable,  were purchased. In addition, for some ARM Loans subject to negative
amortization,  during a period of declining interest rates, it might be expected
that each minimum  scheduled monthly payment on this type of mortgage loan would
exceed the amount of scheduled  principal and accrued  interest on the principal
balance of that mortgage  loan,  and since that excess will be applied to reduce
the principal  balance of the related class or classes of Notes or Certificates,
as  applicable,  the weighted  average life of those Notes or  Certificates,  as
applicable,  will be reduced and may adversely  affect yield to holders of those
Notes or  Certificates,  as  applicable,  depending  on the price at which those
Notes or Certificates, as applicable, were purchased.

     As may be described in the prospectus supplement, the related Agreement may
provide that all or a portion of the  principal  collected on or with respect to
the  related  mortgage  loans  may be  applied  by the  related  trustee  to the
acquisition of additional  Revolving Credit Line Loans during a specified period
(rather than used to fund payments of principal to  securityholders  during that
period) with the result that the related Notes or  Certificates,  as applicable,
possess an  interest-only  period,  also  commonly  referred  to as a  revolving
period,  which  will  be  followed  by an  amortization  period.  Any  of  these
interest-only or revolving periods may, upon the occurrence of particular events
to be described in the prospectus  supplement,  terminate  before the end of the
specified  period and result in the earlier than  expected  amortization  of the
related Notes or Certificates, as applicable.

     In  addition,  and as may be described in the  prospectus  supplement,  the
related  Agreement may provide that all or some of this collected  principal may
be  retained  by the  trustee  (and  held  in  specific  temporary  investments,
including  mortgage  loans) for a  specified  period  before  being used to fund
payments of principal to securityholders.

     The result of the retention and temporary investment by the trustee of this
principal  would  be to slow  the  amortization  rate of the  related  Notes  or
Certificates,  as applicable,  relative to the amortization  rate of the related
mortgage  loans,  or to attempt to match the  amortization  rate of the  related
Notes or Certificates, as applicable, to an amortization schedule established at
the time the Notes or  Certificates,  as  applicable,  are  issued.  Any similar
feature applicable to any Notes or Certificates,  as applicable,  may end on the
occurrence of events to be described in the prospectus supplement,  resulting in
the current funding of principal payments to the related  securityholders and an
acceleration of the amortization of these Notes or Certificates, as applicable.

     TERMINATION

     If  specified  in  the  prospectus   supplement,   a  series  of  Notes  or
Certificates,  as  applicable,  may be subject  to  optional  early  termination
through  the  repurchase  of the Assets in the  related  trust fund by the party
specified in the prospectus supplement,  on any date on which the total Security
Balance of the Notes or Certificates,  as applicable, of that series declines to
a percentage  specified in the  prospectus  supplement  (generally not to exceed
10%) of the Initial Security Balance,  under the circumstances and in the manner
set forth therein.  In addition,  if so provided in the  prospectus  supplement,
some  classes of Notes or  Certificates,  as  applicable,  may be  purchased  or
redeemed in the manner set forth  therein.  See  "Description  of the Securities
- --Termination."

     DEFAULTS

     The rate of defaults  on the Assets  will also affect the rate,  timing and
amount of  principal  payments  on the Assets and thus the yield on the Notes or
Certificates, as applicable. In general, defaults on mortgage loans or contracts
are expected to occur with greater  frequency in their early years.  The rate of
default on mortgage loans that are refinance or limited  documentation  mortgage
loans, and on mortgage loans with high Loan-to-Value  Ratios, may be higher than
for  other  types  of  mortgage  loans.  Furthermore,  the rate  and  timing  of
prepayments,  defaults and  liquidations on the mortgage loans or contracts will
be affected by the general economic condition of the region of the

                                       22



country in which the related  Mortgaged  Properties  or  manufactured  homes are
located.  The risk of delinquencies and loss is greater and prepayments are less
likely  in  regions  where a weak or  deteriorating  economy  exists,  as may be
evidenced by, among other factors,  increasing  unemployment or falling property
values.

     FORECLOSURES

     The number of foreclosures or repossessions and the principal amount of the
mortgage  loans or  contracts  comprising  or  underlying  the  Assets  that are
foreclosed  or  repossessed  in relation to the number and  principal  amount of
mortgage loans or contracts that are repaid in accordance  with their terms will
affect the weighted  average life of the mortgage loans or contracts  comprising
or  underlying   the  Assets  and  that  of  the  related  series  of  Notes  or
Certificates, as applicable.

     REFINANCING

     At the request of a borrower,  the servicer may allow the  refinancing of a
mortgage  loan or contract  in any trust fund by  accepting  prepayments  on the
mortgage  loan and  permitting  a new loan  secured  by a  mortgage  on the same
property.  In the event of that refinancing,  the new loan would not be included
in the related trust fund and,  therefore,  that refinancing would have the same
effect as a  prepayment  in full of the related  mortgage  loan or  contract.  A
servicer  may,  from time to time,  implement  programs  designed  to  encourage
refinancing. These programs may include modifications of existing loans, general
or targeted solicitations,  the offering of pre-approved  applications,  reduced
origination fees or closing costs, or other financial  incentives.  In addition,
servicers  may  encourage  the  refinancing  of  mortgage  loans  or  contracts,
including defaulted mortgage loans or contracts,  that would permit creditworthy
borrowers to assume the  outstanding  indebtedness  of those  mortgage  loans or
contracts.

     DUE-ON-SALE CLAUSES

     Acceleration  of mortgage  payments as a result of transfers of  underlying
Mortgaged Property is another factor affecting  prepayment rates that may not be
reflected in the prepayment  standards or models used in the relevant prospectus
supplement.  A number of the mortgage loans comprising or underlying the Assets,
other than FHA loans and VA loans, may include "due-on-sale  clauses" that allow
the holder of the  mortgage  loans to demand  payment  in full of the  remaining
principal balance of the mortgage loans upon sale, transfer or conveyance of the
related Mortgaged Property.

     For any mortgage loans,  except as set forth in the prospectus  supplement,
the servicer will generally enforce any due-on-sale  clause to the extent it has
knowledge of the conveyance or proposed  conveyance of the underlying  Mortgaged
Property and it is entitled to do so under  applicable law;  provided,  however,
that the servicer will not take any action in relation to the enforcement of any
due-on-sale  provision that would adversely affect or jeopardize  coverage under
any  applicable  insurance  policy.  See  "Certain  Legal  Aspects  of  Mortgage
Loans--Due-on-Sale  Clauses" and "Description of the Agreements--Material  Terms
of  the  Pooling   and   Servicing   Agreements"   and   "Underlying   Servicing
Agreements--Due-on-Sale Provisions."

     The  contracts,  in general,  prohibit  the sale or transfer of the related
manufactured   homes  without  the  consent  of  the  servicer  and  permit  the
acceleration  of the maturity of the  contracts by the servicer upon any sale or
transfer  that is not consented to. It is expected that the servicer will permit
most  transfers of  manufactured  homes and not  accelerate  the maturity of the
related  contracts.  In some cases,  the  transfer  may be made by a  delinquent
borrower to avoid a  repossession  of the  manufactured  home.  In the case of a
transfer of a manufactured  home after which the servicer  desires to accelerate
the maturity of related contract, the servicer's ability to do so will depend on
the enforceability under state law of the due-on-sale clause.

                                       23



                                  THE DEPOSITOR

     ACE Securities  Corp.,  the  depositor,  is a special  purpose  corporation
incorporated  in the State of Delaware on June 3, 1998. The principal  executive
offices of the  depositor  are located at 6525  Morrison  Boulevard,  Suite 318,
Charlotte,  North Carolina 28211.  Its telephone  number is (704) 365-0569.  The
depositor  does  not  have,  nor is it  expected  in the  future  to  have,  any
significant assets.

     The limited purposes of the depositor are, in general, to acquire,  own and
sell mortgage loans and financial assets; to issue,  acquire, own, hold and sell
securities and notes secured by or representing  ownership interests in mortgage
loans and other financial assets,  collections on the mortgage loans and related
assets; and to engage in any acts that are incidental to, or necessary, suitable
or convenient to accomplish, these purposes.

     All of the shares of capital  stock of the  depositor  are held by Altamont
Holdings Corp., a Delaware corporation.

                          DESCRIPTION OF THE SECURITIES

GENERAL

     The  Asset-backed   certificates  (the   "Certificates")   of  each  series
(including  any class of  Certificates  not  offered  by this  prospectus)  will
represent  the entire  beneficial  ownership  interest in the trust fund created
pursuant to the related  Agreement.  The  Asset-backed  notes (the  "Notes," and
together with the Certificates,  the "Securities"),  will represent indebtedness
of the  related  trust  fund and  will be  issued  and  secured  pursuant  to an
indenture. Each series of Notes or Certificates,  as applicable, will consist of
one or more classes of Notes or Certificates, as applicable, that may:

     o    provide  for the  accrual  of  interest  on the  series  of  Notes  or
          Certificates,  as applicable,  based on fixed,  variable or adjustable
          rates;

     o    be senior ("Senior Notes" or "Senior  Certificates," and collectively,
          "Senior   Securities")   or   subordinate   ("Subordinate   Notes"  or
          "Subordinate    Certificates,"    and    collectively,    "Subordinate
          Securities") to one or more other classes of Notes or Certificates, as
          applicable,  in respect of distributions on the Notes or Certificates,
          as applicable;

     o    be   entitled   either   to   (A)   principal   distributions,    with
          disproportionately  low,  nominal or no interest  distributions or (B)
          interest  distributions,  with  disproportionately  low, nominal or no
          principal distributions (collectively, "Strip Securities");

     o    provide for  distributions  of accrued interest on the series of Notes
          or  Certificates,  as  applicable,  which  begin  only  following  the
          occurrence of specific  events,  that as the retirement of one or more
          other classes of Notes or Certificates,  as applicable, of that series
          (collectively, "Accrual Securities");

     o    provide for  payments of  principal  as  described  in the  prospectus
          supplement,  from all or only a portion  of the  Assets in that  trust
          fund, to the extent of available  funds,  in each case as described in
          the prospectus supplement; and/or

     o    provide  for  distributions  based  on a  combination  of two or  more
          components of the Notes or  Certificates,  as applicable,  with one or
          more of the  characteristics  described in this paragraph  including a
          Strip Security component.

                                       24



     If specified in the  prospectus  supplement,  distributions  on one or more
classes of a series of Notes or Certificates,  as applicable,  may be limited to
collections  from a designated  portion of the Assets in the related  trust fund
(each portion of the Assets, an "Asset Group"). Any of these classes may include
classes of Offered Notes or Offered Certificates, as applicable.

     Each  class  of Notes  or  Certificates,  as  applicable,  offered  by this
prospectus and the related  prospectus  supplement  (the "Offered Notes" and the
"Offered  Certificates,"  respectively,  and together, the "Offered Securities")
will be issued in minimum  denominations  corresponding to the Security Balances
or,  in the  case of some  classes  of Strip  Securities,  notional  amounts  or
percentage interests specified in the prospectus supplement. The transfer of any
Offered Notes or Offered  Certificates,  as  applicable,  may be registered  and
those Notes or Certificates, as applicable, may be exchanged without the payment
of any service charge payable in connection  with that  registration of transfer
or exchange,  but the  depositor or the trustee or any agent of the depositor or
the trustee may require  payment of a sum  sufficient  to cover any tax or other
governmental  charge.  One  or  more  classes  of  Notes  or  Certificates,   as
applicable,  of a series may be issued in fully  registered,  certificated  form
("Definitive Notes" or "Definitive Certificates," and collectively,  "Definitive
Securities")   or  in  book-entry  form   ("Book-Entry   Notes"  or  "Book-Entry
Certificates," and collectively,  "Book-Entry  Securities"),  as provided in the
prospectus   supplement.   See  "Description  of  the  Securities--Book-   Entry
Registration  and  Definitive   Securities."   Definitive  Notes  or  Definitive
Certificates,   as  applicable,   will  be  exchangeable   for  other  Notes  or
Certificates,  as  applicable,  of the same class and series of a similar  total
Security  Balance,  notional  amount or  percentage  interest  but of  different
authorized denominations.

DISTRIBUTIONS

     Distributions on the Notes or Certificates,  as applicable,  of each series
will  be made by or on  behalf  of the  trustee  on  each  Distribution  Date as
specified in the prospectus  supplement from the Available  Distribution  Amount
for that series and that Distribution Date.  Distributions (other than the final
distribution)  will  be  made  to the  persons  in  whose  names  the  Notes  or
Certificates,  as applicable, are registered at the close of business on, unless
a different  date is specified in the prospectus  supplement,  the last business
day of the month preceding the month in which the Distribution  Date occurs (the
"Record Date"), and the amount of each distribution will be determined as of the
close of  business  on the date  specified  in the  prospectus  supplement  (the
"Determination   Date").   All   distributions   for  each  class  of  Notes  or
Certificates,  as applicable,  on each  Distribution  Date will be allocated pro
rata among the outstanding  securityholders in that class or by random selection
or as described in the  prospectus  supplement.  Payments will be made either by
wire transfer in immediately  available funds to the account of a securityholder
at a bank or other entity having appropriate  facilities for these payments,  if
that securityholder has so notified the trustee or other person required to make
those  payments no later than the date  specified in the  prospectus  supplement
(and, if so provided in the prospectus supplement,  holds Notes or Certificates,
as applicable,  in the requisite amount specified in the prospectus supplement),
or by check  mailed to the  address of the person  entitled to the payment as it
appears on the Security Register; provided, however, that the final distribution
in retirement of the Notes or  Certificates,  as  applicable,  will be made only
upon presentation and surrender of the Notes or Certificates,  as applicable, at
the  location   specified  in  the  notice  to  securityholders  of  that  final
distribution.

AVAILABLE DISTRIBUTION AMOUNT

     All  distributions  on the Notes or  Certificates,  as applicable,  of each
series on each  Distribution  Date will be made from the Available  Distribution
Amount  described  below,  subject  to the  terms  described  in the  prospectus
supplement. Generally, the "Available Distribution Amount" for each Distribution
Date equals the sum of the following amounts:

                                       25



          (1)  the total amount of all cash on deposit in the related Collection
     Account  as of the  corresponding  Determination  Date,  exclusive,  unless
     otherwise specified in the prospectus supplement, of:

               (a)  all scheduled  payments of principal and interest  collected
          but due on a date after the  related  Due Period  (unless a  different
          period is specified in the prospectus  supplement,  a "Due Period" for
          any  Distribution  Date will  begin on the  second day of the month in
          which the  immediately  preceding  Distribution  Date  occurs,  or the
          Cut-off Date in the case of the first Due Period,  and will end on the
          first day of the month of the related Distribution Date),

               (b)  all  prepayments,  together  with  related  payments  of the
          interest thereon and related Prepayment Premiums,  all proceeds of any
          FHA  insurance,  VA  Guaranty  Policy  or  insurance  policies  to  be
          maintained for each Asset (to the extent that proceeds are not applied
          to the  restoration  of the Asset or released in  accordance  with the
          normal  servicing  procedures of a servicer,  subject to the terms and
          conditions applicable to the related Asset) (collectively,  "Insurance
          Proceeds"), all other amounts received and retained in connection with
          the  liquidation of Assets in default in the trust fund  ("Liquidation
          Proceeds"),  and  other  unscheduled  recoveries  received  after  the
          related  Due  Period,  or other  period  specified  in the  prospectus
          supplement,

               (c)  all  amounts  in the  Collection  Account  that  are  due or
          reimbursable  to the  depositor,  the  trustee,  an  Asset  Seller,  a
          servicer,  the master servicer or any other entity as specified in the
          prospectus  supplement  or that are  payable in respect of  particular
          expenses of the related trust fund, and

               (d)  all amounts  received for a repurchase  of an Asset from the
          trust fund for defective  documentation or a breach of  representation
          or warranty  received  after the related Due Period,  or other  period
          specified in the prospectus supplement;

          (2)  if the prospectus supplement so provides,  interest or investment
     income on amounts on deposit in the Collection  Account,  including any net
     amounts paid under any Cash Flow Agreements;

          (3)  all  advances  made by a servicer  or the master  servicer or any
     other  entity  as  specified  in  the   prospectus   supplement   for  that
     Distribution Date;

          (4)  if and to the  extent  the  prospectus  supplement  so  provides,
     amounts  paid  by a  servicer  or any  other  entity  as  specified  in the
     prospectus  supplement with respect to interest  shortfalls  resulting from
     prepayments during the related Prepayment Period; and

          (5)  to the extent not on deposit in the related Collection Account as
     of the corresponding  Determination Date, any amounts collected under, from
     or in respect of any credit support for that Distribution Date.

     As  described  below,   unless   otherwise   specified  in  the  prospectus
supplement,  the entire Available  Distribution Amount will be distributed among
the  related  Notes or  Certificates,  as  applicable,  (including  any Notes or
Certificates,   as  applicable,   not  offered  by  this   prospectus)  on  each
Distribution Date, and accordingly will be released from the trust fund and will
not be available for any future distributions.

     The  prospectus  supplement  for a  series  of Notes  or  Certificates,  as
applicable,  will describe any variation in the  calculation or  distribution of
the Available Distribution Amount for that series.

                                       26



DISTRIBUTIONS OF INTEREST ON THE SECURITIES

     Each class of Notes or Certificates,  as applicable, (other than classes of
Strip  Securities  which have no Interest  Rate) may have a  different  Interest
Rate, which will be a fixed,  variable or adjustable rate at which interest will
accrue on that class or a component  of that class (the  "Interest  Rate" in the
case of Certificates).  The prospectus supplement will specify the Interest Rate
for each class or component or, in the case of a variable or adjustable Interest
Rate, the method for  determining  the Interest  Rate.  Interest on the Notes or
Certificates,  as applicable,  will be calculated on the basis of a 360-day year
consisting of twelve 30-day months unless the prospectus  supplement specifies a
different basis.

     Distributions of interest on the Notes or Certificates,  as applicable,  of
any  class  will be made on each  Distribution  Date  (other  than any  class of
Accrual Securities,  which will be entitled to distributions of accrued interest
starting only on the Distribution Date, or under the circumstances, specified in
the  prospectus  supplement,  and any  class  of Strip  Securities  that are not
entitled  to any  distributions  of  interest)  based  on the  Accrued  Security
Interest for that class and that Distribution  Date,  subject to the sufficiency
of the portion of the Available  Distribution  Amount allocable to that class on
that  Distribution  Date.  Before any  interest is  distributed  on any class of
Accrual   Securities,   the  amount  of  Accrued  Security  Interest   otherwise
distributable  on that class will  instead be added to the  Security  Balance of
that class on each Distribution Date.

     For  each  class  of  Notes  or  Certificates,   as  applicable,  and  each
Distribution  Date  (other  than some  classes  of Strip  Securities),  "Accrued
Security  Interest" will be equal to interest accrued during the related Accrual
Period  on  the  outstanding   Security   Balance  of  the  class  of  Notes  or
Certificates,  as applicable,  immediately  before the Distribution Date, at the
applicable Interest Rate, reduced as described below.  Accrued Security Interest
on some classes of Strip Securities will be equal to interest accrued during the
related Accrual Period on the outstanding  notional amount of the Strip Security
immediately  before each  Distribution  Date, at the  applicable  Interest Rate,
reduced as described  below, or interest  accrual in the manner described in the
prospectus  supplement.  The method of  determining  the  notional  amount for a
particular  class  of  Strip  Securities  will be  described  in the  prospectus
supplement.  Reference to notional  amount is solely for  convenience in some of
the calculations  and does not represent the right to receive any  distributions
of  principal.  Unless  otherwise  provided in the  prospectus  supplement,  the
Accrued Security  Interest on a series of Notes or Certificates,  as applicable,
will be  reduced  in the  event of  prepayment  interest  shortfalls,  which are
shortfalls in collections  of interest for a full accrual period  resulting from
prepayments  before the due date in that accrual period on the mortgage loans or
contracts comprising or underlying the Assets in the trust fund for that series.
The particular  manner in which these  shortfalls are to be allocated among some
or all of the classes of Notes or  Certificates,  as applicable,  of that series
will be specified in the prospectus  supplement.  The prospectus supplement will
also describe the extent to which the amount of Accrued  Security  Interest that
is otherwise  distributable on (or, in the case of Accrual Securities,  that may
otherwise  be added to the  Security  Balance  of) a class of  Offered  Notes or
Offered  Certificates,  as  applicable,  may be reduced as a result of any other
contingencies,  including  delinquencies,  losses and  deferred  interest on the
mortgage  loans or contracts  comprising or underlying the Assets in the related
trust  fund.  Unless  otherwise  provided  in  the  prospectus  supplement,  any
reduction in the amount of Accrued Security Interest otherwise  distributable on
a class of Notes or Certificates,  as applicable, by reason of the allocation to
that  class of a portion  of any  deferred  interest  on the  mortgage  loans or
contracts  comprising  or  underlying  the Assets in the related trust fund will
result in a corresponding  increase in the Security  Balance of that class.  See
"Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

     The Notes or Certificates,  as applicable,  of each series, other than some
classes of Strip Securities,  will have a "Security Balance" which, at any time,
will equal the then  maximum  amount that the holder will be entitled to receive
on principal out of the future cash flow on the Assets and

                                       27



other  assets  included in the  related  trust fund.  The  outstanding  Security
Balance of a Security will be reduced:

     o    to the extent of distributions of principal on that Security from time
          to time and

     o    if and to the extent  provided in the  prospectus  supplement,  by the
          amount of losses incurred on the related Assets.

     The outstanding Security Balance of a Security:

     o    may be  increased  in  respect of  deferred  interest  on the  related
          mortgage loans,  to the extent  provided in the prospectus  supplement
          and

     o    in the case of Accrual  Securities,  will be  increased by any related
          Accrued  Security  Interest  up until the  Distribution  Date on which
          distributions of interest are required to begin.

     If specified  in the  prospectus  supplement,  the initial  total  Security
Balance of all classes of Notes or Certificates, as applicable, of a series will
be greater than the outstanding total principal balance of the related Assets as
of the applicable  Cut-off Date. The initial total Security  Balance of a series
and each class of the series will be  specified  in the  prospectus  supplement.
Distributions of principal will be made on each  Distribution  Date to the class
or  classes of Notes or  Certificates,  as  applicable,  in the  amounts  and in
accordance  with the  priorities  specified in the prospectus  supplement.  Some
classes of Strip  Securities  with no Security  Balance are not  entitled to any
distributions of principal.

     If specified in the related prospectus supplement, the trust fund may issue
notes or certificates, as applicable, from time to time and use proceeds of this
issuance to make principal payments with respect to a series.

REVOLVING PERIOD

     The applicable  prospectus  supplement may provide that all or a portion of
the principal  collections  may be applied by the trustee to the  acquisition of
subsequent  Revolving  Credit Line Loans during a specified  period  rather than
used to distribute payments of principal to securityholders  during that period.
These notes or certificates,  as applicable, would then possess an interest only
period,  also  commonly  referred  to as a  "Revolving  Period",  which  will be
followed by an "Amortization  Period",  during which principal will be paid. Any
interest only revolving  period may terminate  prior to the end of the specified
period and result in the earlier than expected principal  repayment of the notes
or certificates, as applicable.

COMPONENTS

     To the extent  specified in the prospectus  supplement,  distribution  on a
class of Notes or Certificates,  as applicable, may be based on a combination of
two or more different  components as described under "--General"  above. To that
extent,  the  descriptions  set forth  under  "Distributions  of Interest on the
Securities"  and  "--Distributions  of Principal of the  Securities"  above also
relate  to  components  of the  component  class of Notes  or  Certificates,  as
applicable.  References in those  sections to Security  Balance may refer to the
principal  balance,  if any, of these  components  and reference to the Interest
Rate may refer to the Interest Rate, if any, on these components.

                                       28



DISTRIBUTIONS ON THE SECURITIES OF PREPAYMENT PREMIUMS

     If so provided in the prospectus  supplement,  Prepayment Premiums that are
collected on the mortgage loans in the related trust fund will be distributed on
each  Distribution  Date to the class or  classes of Notes or  Certificates,  as
applicable,  entitled  to  the  distribution  as  described  in  the  prospectus
supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so  provided  in the  prospectus  supplement  for a  series  of Notes or
Certificates,  as  applicable,  consisting of one or more classes of Subordinate
Notes or Subordinate  Certificates,  as applicable,  on any Distribution Date in
respect of which losses or  shortfalls  in  collections  on the Assets have been
incurred,  the amount of those  losses or  shortfalls  will be borne  first by a
class of Subordinate Notes or Subordinate  Certificates,  as applicable,  in the
priority and manner and subject to the  limitations  specified in the prospectus
supplement.  See  "Description of Credit Support" for a description of the types
of protection that may be included in a trust fund against losses and shortfalls
on Assets comprising that trust fund. The prospectus  supplement for a series of
Notes or Certificates,  as applicable, will describe the entitlement, if any, of
a class of Notes or Certificates, as applicable, whose Security Balance has been
reduced to zero as a result of  distributions or the allocation of losses on the
related  Assets to recover any losses  previously  allocated  to that class from
amounts received on the Assets.  However,  if the Security Balance of a class of
Notes or Certificates,  as applicable, has been reduced to zero as the result of
principal  distributions,  the  allocation of losses on the Assets,  an optional
termination or an optional purchase or redemption,  that class will no longer be
entitled to receive principal  distributions from amounts received on the assets
of the  related  trust fund,  including  distributions  in respect of  principal
losses previously allocated to that class.

ADVANCES IN RESPECT OF DELINQUENCIES

     If so provided in the prospectus supplement, the servicer or another entity
described in the prospectus supplement will be required as part of its servicing
responsibilities to advance on or before each Distribution Date its own funds or
funds  held in the  related  Collection  Account  that are not  included  in the
Available  Distribution Amount for that Distribution Date, in an amount equal to
the total of payments of (1) principal (other than any balloon payments) and (2)
interest (net of related servicing fees and Retained  Interest) that were due on
the Assets in that trust fund during the related Due Period and were  delinquent
on the related  Determination  Date, subject to a good faith  determination that
the advances will be reimbursable  from Related Proceeds (as defined below).  In
the case of a series of Notes or Certificates,  as applicable, that includes one
or more classes of Subordinate Notes or Subordinate Certificates, as applicable,
and if so provided in the  prospectus  supplement,  the  servicer's  (or another
entity's)  advance  obligation  may be  limited  only to the  portion  of  those
delinquencies  necessary  to  make  the  required  distributions  on one or more
classes of Senior Notes or Senior  Certificates,  as  applicable,  and/or may be
subject to a good faith  determination  that advances will be  reimbursable  not
only from Related  Proceeds but also from  collections on other Assets otherwise
distributable on one or more classes of those  Subordinate  Notes or Subordinate
Certificates, as applicable. See "Description of Credit Support."

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments to holders of the class or classes of Notes or Certificates,
as  applicable,  entitled to the  payments,  rather than to  guarantee or insure
against losses.  Advances of the servicer's (or another  entity's) funds will be
reimbursable  only out of related  recoveries on the Assets  (including  amounts
received under any form of credit support)  respecting which those advances were
made (as to any Assets, "Related Proceeds") and from any other amounts specified
in  the  prospectus   supplement,   including  out  of  any  amounts   otherwise
distributable  on one or  more  classes  of  Subordinate  Notes  or  Subordinate
Certificates, as applicable, of that series; provided, however, that any advance
will be reimbursable from any amounts in the related  Collection  Account before
any distributions being made on the Notes

                                       29



or Certificates,  as applicable,  to the extent that the servicer (or some other
entity) determines in good faith that that advance (a "Nonrecoverable  Advance")
is not ultimately  recoverable  from Related  Proceeds or, if  applicable,  from
collections on other Assets otherwise  distributable on the Subordinate Notes or
Subordinate  Certificates,  as  applicable.  If  advances  have been made by the
servicer from excess funds in the related  Collection  Account,  the servicer is
required  to  replace  these  funds in that  Collection  Account  on any  future
Distribution  Date to the extent that funds in that  Collection  Account on that
Distribution Date are less than payments required to be made to  securityholders
on that date. If specified in the prospectus supplement,  the obligations of the
servicer (or another  entity) to make  advances may be secured by a cash advance
reserve  fund,  a surety  bond,  a letter of credit or  another  form of limited
guaranty.  If applicable,  information  regarding the characteristics of and the
identity of any borrower on any surety bond will be set forth in the  prospectus
supplement.

     If and to the extent so provided in the prospectus supplement, the servicer
(or another  entity) will be entitled to receive  interest at the rate specified
in the prospectus supplement on its outstanding advances and will be entitled to
pay itself this interest  periodically  from general  collections  on the Assets
before any payment to  securityholders  or as otherwise  provided in the related
Agreement and described in the prospectus supplement.

     If  specified  in the  prospectus  supplement,  the master  servicer or the
trustee  will be  required  to make  advances,  subject to  specific  conditions
described in the prospectus supplement, in the event of a servicer default.

REPORTS TO SECURITYHOLDERS

     With each distribution to holders of any class of Notes or Certificates, as
applicable,  of a series, the servicer,  the master servicer or the trustee,  as
provided in the prospectus supplement,  will forward or cause to be forwarded to
each holder,  to the  depositor  and to any other parties as may be specified in
the related Agreement,  a statement containing the information  specified in the
prospectus  supplement,  or if no  information  is specified  in the  prospectus
supplement,  generally  setting forth, in each case to the extent applicable and
available:

          (1)  the  amount  of  that   distribution   to  holders  of  Notes  or
     Certificates,  as applicable,  of that class applied to reduce the Security
     Balance of the Notes or Certificates, as applicable;

          (2)  the  amount  of  that   distribution   to  holders  of  Notes  or
     Certificates,  as applicable,  of that class allocable to Accrued  Security
     Interest;

          (3)  the amount of that distribution allocable to Prepayment Premiums;

          (4)  the  amount  of  related  servicing  compensation  and any  other
     customary  information as is required to enable  securityholders to prepare
     their tax returns;

          (5)  the total amount of advances included in that  distribution,  and
     the total amount of unreimbursed  advances at the close of business on that
     Distribution Date;

          (6)  the  total  principal  balance  of the  Assets  at the  close  of
     business on that Distribution Date;

          (7)  the  number and total  principal  balance  of  mortgage  loans in
     respect of which

               (a)  one scheduled payment is delinquent,

               (b)  two scheduled payments are delinquent,

                                       30



               (c)  three or more scheduled payments are delinquent and

               (d)  foreclosure proceedings have begun;

          (8)  for any mortgage loan or contract  liquidated  during the related
     Due Period, (a) the portion of the related liquidation  proceeds payable or
     reimbursable  to a  servicer  (or any  other  entity)  in  respect  of that
     mortgage loan and (b) the amount of any loss to securityholders;

          (9)  with  respect to  collateral  acquired by the trust fund  through
     foreclosure or otherwise (an "REO Property") relating to a mortgage loan or
     contract  and  included  in the trust fund as of the end of the related Due
     Period, the date of acquisition;

          (10) for each REO Property relating to a mortgage loan or contract and
     included in the trust fund as of the end of the related Due Period,

               (a)  the book value,

               (b)  the  principal  balance  of the  related  mortgage  loan  or
                    contract   immediately   following  that  Distribution  Date
                    (calculated  as if that mortgage loan or contract were still
                    outstanding taking into account limited modifications to the
                    terms of the mortgage loan specified in the Agreement),

               (c)  the total  amount of  unreimbursed  servicing  expenses  and
                    unreimbursed advances in respect of the REO Property and

               (d)  if  applicable,  the total  amount of  interest  accrued and
                    payable on related servicing expenses and related advances;

          (11) for any REO Property sold during the related Due Period

               (a)  the total amount of sale proceeds,

               (b)  the portion of those sales proceeds  payable or reimbursable
                    to the master  servicer  in respect of that REO  Property or
                    the related mortgage loan or contract and

               (c)  the amount of any loss to  securityholders in respect of the
                    related mortgage loan;

          (12) the total Security  Balance or notional  amount,  as the case may
     be, of each class of Notes or Certificates,  as applicable,  (including any
     class  of  Notes  or  Certificates,  as  applicable,  not  offered  by this
     prospectus) at the close of business on that Distribution Date,  separately
     identifying any reduction in that Security Balance due to the allocation of
     any  loss and  increase  in the  Security  Balance  of a class  of  Accrual
     Securities if any Accrued Security Interest has been added to that balance;

          (13) the total amount of principal prepayments made during the related
     Due Period;

          (14) the  amount  deposited  in the  reserve  fund,  if  any,  on that
     Distribution Date;

          (15) the amount remaining in the reserve fund, if any, as of the close
     of business on that Distribution Date;

                                       31



          (16) the total unpaid Accrued Security Interest, if any, on each class
     of Notes or Certificates,  as applicable,  at the close of business on that
     Distribution Date;

          (17) in the case of  Notes  or  Certificates,  as  applicable,  with a
     variable  Interest Rate, the Interest Rate applicable to that  Distribution
     Date, and, if available,  the immediately succeeding  Distribution Date, as
     calculated  in  accordance  with the  method  specified  in the  prospectus
     supplement;

          (18) in the case of  Notes or  Certificates,  as  applicable,  with an
     adjustable  Interest Rate, for statements to be distributed in any month in
     which an adjustment date occurs, the adjustable Interest Rate applicable to
     that  Distribution  Date,  if  available,  and the  immediately  succeeding
     Distribution  Date as calculated in accordance with the method specified in
     the prospectus supplement;

          (19) as to any series  that  includes  credit  support,  the amount of
     coverage of each  instrument of credit support  included as of the close of
     business on that Distribution Date;

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

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

          (22) the total amount of payments by the borrowers of

               (a)  default interest,

               (b)  late charges and

               (c)  assumption  and  modification   fees  collected  during  the
                    related Due Period.

     Within a reasonable period of time after the end of each calendar year, the
servicer,  the master  servicer or the  trustee,  as provided in the  prospectus
supplement, will furnish to each securityholder of record at any time during the
calendar year the  information  required by the Code and applicable  regulations
under the Code to enable  securityholders  to  prepare  their tax  returns.  See
"Description   of  the   Securities--Book-Entry   Registration   and  Definitive
Securities."

TERMINATION

     The obligations  created by the related  Agreement for each series of Notes
or   Certificates,   as   applicable,   will   terminate  upon  the  payment  to
securityholders of that series of all amounts held in the Collection Accounts or
by a servicer,  the master  servicer,  if any, or the trustee and required to be
paid to them pursuant to that  Agreement  following the earlier of (1) the final
payment or other  liquidation of the last Asset subject to the related Agreement
or the  disposition  of all property  acquired upon  foreclosure of any mortgage
loan or contract  subject to the  Agreement  and (2) the  purchase of all of the
assets of the trust fund by the party entitled to effect that termination, under
the circumstances and in the manner set forth in the prospectus  supplement.  In
no event, however, will the trust fund continue beyond the date specified in the
prospectus  supplement.  Written  notice of termination of the Agreement will be
given to each securityholder,  and the final distribution will be made only upon
presentation and surrender of the Notes or Certificates,  as applicable,  at the
location to be specified in the notice of termination.

                                       32



     If  specified  in  the  prospectus   supplement,   a  series  of  Notes  or
Certificates,  as  applicable,  may be subject  to  optional  early  termination
through  the  purchase  of the  Assets in the  related  trust  fund by the party
specified  in the  prospectus  supplement,  under the  circumstances  and in the
manner set forth in the prospectus supplement.  If so provided in the prospectus
supplement,  upon the reduction of the Security  Balance of a specified class or
classes of Notes or Certificates,  as applicable, by a specified percentage, the
party specified in the prospectus  supplement will solicit bids for the purchase
of all assets of the trust fund,  or of a sufficient  portion of those assets to
retire  that class or classes or  purchase  that class or classes at a price set
forth in the prospectus supplement, in each case, under the circumstances and in
the  manner  set forth in the  prospectus  supplement.  That price will at least
equal the outstanding  Security  Balances and any accrued and unpaid interest on
the  Security  Balances  (including  any unpaid  interest  shortfalls  for prior
Distribution  Dates).  Any sale of the  Assets of the trust fund will be without
recourse to the trust fund or the securityholders.  Any purchase or solicitation
of bids may be made  only  when the  total  Security  Balance  of that  class or
classes  declines to a percentage of the Initial Security Balance of those Notes
or Certificates,  as applicable, (not to exceed 10%) specified in the prospectus
supplement.  In  addition,  if so provided in the  prospectus  supplement,  some
classes of Notes or Certificates, as applicable, may be purchased or redeemed in
the manner set forth in the  prospectus  supplement at a price at least equal to
the outstanding  Security Balance of each class so purchased or redeemed and any
accrued  and unpaid  interest  on the  Security  Balance  (including  any unpaid
interest shortfalls for prior Distribution Dates).

OPTIONAL PURCHASES

     Subject to the provisions of the applicable Agreement,  the depositor,  the
servicer or any other party specified in the prospectus  supplement may, at that
party's  option,  repurchase any mortgage loan that is in default or as to which
default is reasonably foreseeable if, in the depositor's,  the servicer's or any
other  party's  judgment,  the related  default is not likely to be cured by the
borrower or default is not likely to be averted,  at a price equal to the unpaid
principal  balance of the mortgage  loan plus  accrued  interest on the mortgage
loan and under the conditions set forth in the prospectus supplement.

BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

     GENERAL

     If provided for in the  prospectus  supplement,  one or more classes of the
Offered  Notes or Offered  Certificates,  as  applicable,  of any series will be
issued as Book-Entry Notes or Book-Entry Certificates,  as applicable,  and each
of  these  classes  will  be   represented  by  one  or  more  single  Notes  or
Certificates,  as  applicable,  registered  in the  name  of a  nominee  for the
depository,  The  Depository  Trust  Company  ("DTC")  and,  if  provided in the
prospectus  supplement,  additionally  through Clearstream  Luxembourg,  societe
anonyme ("Clearstream  Luxembourg") or the Euroclear System ("Euroclear").  Each
class of Book-Entry  Notes or Book-Entry  Certificates,  as applicable,  will be
issued in one or more  certificates or notes, as the case may be, that equal the
initial  principal  amount of the  related  class of  Offered  Notes or  Offered
Certificates,  as  applicable,  and will  initially be registered in the name of
Cede & Co.

     No  person  acquiring  an  interest  in  a  Book-Entry  Security  (each,  a
"Beneficial Owner") will be entitled to receive a Definitive Security, except as
set forth  below under  "-Definitive  Securities."  Unless and until  Definitive
Notes or Definitive Certificates,  as applicable,  are issued for the Book-Entry
Notes or Book-Entry Certificates, as applicable, under the limited circumstances
described  in the  applicable  prospectus  supplement  or this  prospectus,  all
references to actions by securityholders with respect to the Book-Entry Notes or
Book-Entry  Certificates,  as  applicable,  will refer to actions  taken by DTC,
Clearstream  Luxembourg or Euroclear upon instructions  from their  Participants
(as defined  below),  and all  references in this  prospectus to  distributions,
notices,   reports  and  statements  to  securityholders  with  respect  to  the
Book-Entry Notes or Book-Entry Certificates, as applicable, will refer

                                       33



to distributions, notices, reports and statements to DTC, Clearstream Luxembourg
or Euroclear,  as applicable,  for  distribution to Beneficial  Owners by DTC in
accordance with the procedures of DTC and if applicable,  Clearstream Luxembourg
and Euroclear.

     Beneficial   Owners  will  hold  their   Book-Entry   Notes  or  Book-Entry
Certificates,  as  applicable,  through  DTC in the  United  States,  or, if the
Offered  Notes or Offered  Certificates,  as  applicable,  are  offered for sale
globally,  through  Clearstream  Luxembourg  or  Euroclear in Europe if they are
participating  organizations  ("Participants")  of those  systems.  Participants
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations  and may include some other  organizations.  Indirect access to the
DTC,  Clearstream  Luxembourg and Euroclear systems also is available to others,
such as banks,  brokers,  dealers  and trust  companies  that  clear  through or
maintain  a  custodial  relationship  with a  Participant,  either  directly  or
indirectly ("Indirect Participants").

     DTC

     DTC is a  limited-purpose  trust  company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the Uniform  Commercial  Code  ("UCC") and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act").  DTC was
created to hold  securities  for its  Participants,  some of which (and/or their
representatives)  own DTC,  and  facilitate  the  clearance  and  settlement  of
securities  transactions between its Participants through electronic  book-entry
changes in their accounts,  thus  eliminating the need for physical  movement of
securities. In accordance with its normal procedures,  DTC is expected to record
the  positions  held by each of its  Participants  in the  Book-Entry  Notes  or
Book-Entry Certificates, as applicable, whether held for its own account or as a
nominee for another person. In general, beneficial ownership of Book-Entry Notes
or  Book-Entry  Certificates,  as  applicable,  will be  subject  to the  rules,
regulations and procedures  governing DTC and its Participants as in effect from
time to time.

     CLEARSTREAM LUXEMBOURG

     Clearstream  Banking,  societe anonyme,  67 Bd  Grande-Duchesse  Charlotte,
L-2967  Luxembourg  ("Clearstream,  Luxembourg"),  was  incorporated  in 1970 as
"Cedel S.A.", a company with limited  liability under  Luxembourg law (a societe
anonyme).  Cedel S.A. subsequently changed its name to Cedelbank. On January 10,
2000,  Cedelbank's parent company,  Cedel International,  societe anonyme ("CI")
merged its clearing, settlement and custody business with that of Deutsche Berse
Clearing AG ("DBC"). The merger involved the transfer by CI of substantially all
of its assets and  liabilities  (including its shares in CB) to a new Luxembourg
company, New Cedel International, societe anonyme ("New CI"), which is 50% owned
by CI and 50% owned by DBC's parent company  Deutsche Borse AG. The shareholders
of these two entities are banks,  securities dealers and financial institutions.
Cedel  International  currently has 92  shareholders,  including U.S.  financial
institutions or their subsidiaries. No single entity may own more than 5 percent
of Cedel International's stock.

     Further to the merger,  the Board of Directors  of New Cedel  International
decided  to rename the  companies  in the group in order to give them a cohesive
brand  name.  The new brand name that was chosen is  "Clearstream".  With effect
from  January  14,  2000 New CI has  been  renamed  "Clearstream  International,
societe  anonyme".  On January 18,  2000,  Cedelbank  was  renamed  "Clearstream
Banking,  societe anonyme",  and Cedel Global Services was renamed  "Clearstream
Services, societe anonyme".

     On January 17, 2000 DBC was renamed  "Clearstream  Banking AG".  This means
that there are now two entities in the  corporate  group  headed by  Clearstream
International which share the name "Clearstream  Banking", the entity previously
named "Cedelbank" and the entity previously named "Deutsche Brse Clearing AG".

                                       34



     Clearstream,  Luxembourg holds securities for its customers  ("Clearstream,
Luxembourg  Participants")  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 certificates. Transactions
may be settled by  Clearstream,  Luxembourg in any of 36  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,  and as such is
subject to regulation by the Commission de  Surveillance  du Secteur  Financier,
"CSSF", 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 U.S. customers are limited to securities  brokers and dealers,  and
banks.  Currently,  Clearstream,  Luxembourg has  approximately  2,000 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 Morgan Guaranty Trust Company of New York
as the Operator of the  Euroclear  System  (MGT/EOC)  in Brussels to  facilitate
settlement of trades between Clearstream, Luxembourg and MGT/EOC.

     EUROCLEAR

     Euroclear was created in 1968 to hold securities for its  Participants  and
to clear and settle transactions  between its Participants  through simultaneous
electronic  book-entry  delivery against payment,  thus 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 32  currencies,
including  United States  dollars.  Euroclear  includes  various other services,
including securities lending and borrowing, and interfaces with domestic markets
in several  countries  generally  similar to the  arrangements  for cross-market
transfers  with DTC  described  above.  Euroclear  is operated by the  Brussels,
Belgium  office of Morgan  Guaranty  Trust  Company of New York (the  "Euroclear
Operator"),  under  contract with  Euroclear  Clearance  Systems S.C., a Belgian
cooperative  corporation  (the  "Cooperative  Corporation").  All operations are
conducted by the  Euroclear  Operator,  and all Euroclear  securities  clearance
accounts and Euroclear  cash accounts are accounts with the Euroclear  Operator,
not the Cooperative Corporation.  The Cooperative Corporation establishes policy
for  Euroclear on behalf of its  Participants.  Euroclear  Participants  include
banks  (including  central  banks),  securities  brokers  and  dealers and other
professional  financial  intermediaries.  Indirect  access to  Euroclear is also
available to other firms that clear through or maintain a custodial relationship
with a Participant of Euroclear, either directly or indirectly.

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

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and  Conditions  Governing  Use of  Euroclear  and the
related Operating  Procedures of the Euroclear System and applicable Belgian law
(collectively,  the "Terms and  Conditions").  The Terms and  Conditions  govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from  Euroclear,  and receipts of payments  with respect to  securities  in
Euroclear.  All  securities  in Euroclear  are held on a fungible  basis without
attribution of specific  securities to specific  securities  clearance accounts.
The Euroclear Operator acts under the Terms and Conditions only on behalf of

                                       35



its  Participants,  and has no record of or  relationship  with persons  holding
through Participants of Euroclear.

     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 depositaries
which in turn will hold  positions  in  customers'  securities  accounts  in the
depositaries'  names on the books of DTC.  Citibank will act as  depositary  for
Clearstream  Luxembourg and The Chase  Manhattan Bank will act as depositary for
Euroclear   (individually  the  "Relevant  Depositary"  and  collectively,   the
"European Depositaries").

     BENEFICIAL OWNERSHIP OF BOOK-ENTRY SECURITIES

     Except as described  below, no Beneficial Owner will be entitled to receive
a physical certificate representing a Certificate,  or note representing a Note.
Unless and until Definitive Notes or Definitive Certificates, as applicable, are
issued, it is anticipated that the only "securityholder" of the Offered Notes or
Offered  Certificates,  as  applicable,  will be Cede & Co.,  as nominee of DTC.
Beneficial Owners will not be  "Certificateholders"  as that term is used in any
Agreement,  nor "Noteholders" as that term is used in any indenture.  Beneficial
Owners  are  only  permitted  to  exercise  their  rights   indirectly   through
Participants, DTC, Clearstream Luxembourg or Euroclear, as applicable.

     The 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  Participant  that  acts  as  agent  for the  Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the Beneficial Owner's Financial Intermediary is not a Participant of DTC and on
the records of Clearstream Luxembourg or Euroclear, as appropriate).

     Beneficial  Owners will  receive all  distributions  of  principal  of, and
interest on, the Offered Notes or Offered Certificates,  as applicable, from the
trustee  through DTC and its  Participants.  While the Offered  Notes or Offered
Certificates,  as applicable,  are outstanding  (except under the  circumstances
described  below),  under the rules,  regulations  and  procedures  creating and
affecting  DTC  and  its  operations  (the  "Rules"),  DTC is  required  to make
book-entry  transfers among Participants on whose behalf it acts with respect to
the Offered Notes or Offered  Certificates,  as  applicable,  and is required to
receive and transmit distributions of principal of, and interest on, the Offered
Notes  or  Offered  Certificates,  as  applicable.   Participants  and  Indirect
Participants  with whom Beneficial  Owners have accounts with respect to Offered
Notes or Offered  Certificates,  as applicable,  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 certificates or notes, the Rules provide a mechanism by which Beneficial
Owners will receive distributions and will be able to transfer their interest.

     Beneficial  Owners will not receive or be entitled to receive  certificates
or notes representing their respective interests in the Offered Notes or Offered
Certificates,  as applicable,  except under the limited circumstances  described
below.  Unless  and  until  Definitive  Notes  or  Definitive  Certificates,  as
applicable,  are issued, Beneficial Owners who are not Participants may transfer
ownership of Offered Notes or Offered Certificates,  as applicable, only through
Participants  and Indirect  Participants  by instructing  the  Participants  and
Indirect  Participants  to transfer  Offered Notes or Offered  Certificates,  as
applicable,  by  book-entry  transfer,  through  DTC  for  the  account  of  the
purchasers of the Offered Notes or Offered  Certificates,  as applicable,  which
account is maintained with their respective Participants. Under the Rules and in
accordance  with DTC's normal  procedures,  transfer of ownership of  Book-Entry
Notes or Book-Entry  Certificates,  as applicable,  will be executed through DTC
and the  accounts  of the  respective  Participants  at DTC will be debited  and
credited. Similarly, the Participants

                                       36



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,  any credits of  securities  received in
Clearstream  Luxembourg  or  Euroclear  as a  result  of a  transaction  with  a
Participant will be made during subsequent  securities settlement processing and
dated the business day following the DTC settlement  date.  These credits or any
transactions  in securities  settled during this  processing will be reported to
the  relevant  Participants  of  Clearstream  Luxembourg  or  Euroclear  on that
business day. Cash received in  Clearstream  Luxembourg or Euroclear as a result
of sales of securities by or through a Participant of Clearstream  Luxembourg or
Euroclear  to a  Participant  of DTC  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.
For information  with respect to tax  documentation  procedures  relating to the
Notes  or  Certificates,   as  applicable,  see  "Material  Federal  Income  Tax
Considerations--Tax  Treatment of Foreign  Investors" in this prospectus and, if
the Book-Entry  Notes or Book-Entry  Certificates,  as applicable,  are globally
offered and the  prospectus  supplement  so  provides,  see  "Global  Clearance,
Settlement and Tax  Documentation  Procedures--Certain  U.S.  Federal Income Tax
Documentation Requirements" in Annex I to the prospectus supplement.

     Transfers  between  Participants  of DTC will occur in accordance  with DTC
Rules.  Transfers  between  Participants of Clearstream  Luxembourg or Euroclear
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 Participants of
Clearstream  Luxembourg or Euroclear,  on the other,  will be effected in DTC in
accordance with the DTC Rules on behalf of the relevant  European  international
clearing system by the Relevant Depositary;  however,  crossmarket  transactions
will require  delivery of  instructions to the relevant  European  international
clearing system by the  counterparty in that system in accordance with its rules
and  procedures  and within  its  established  deadlines  (European  time).  The
relevant European  international  clearing system will, if the transaction meets
its settlement requirements,  deliver instructions to the Relevant Depositary to
take action to effect final  settlement on its behalf by delivering or receiving
securities  in DTC, and making or receiving  payment in  accordance  with normal
procedures  for same day funds  settlement  applicable to DTC.  Participants  of
Clearstream Luxembourg or Euroclear may not deliver instructions directly to the
European Depositaries.

     Distributions  on the  Book-Entry  Notes  or  Book-Entry  Certificates,  as
applicable,  will be made on each  Distribution  Date by the Trustee to DTC. DTC
will be  responsible  for  crediting  the  amount  of each  distribution  to the
accounts of the applicable  Participants  of DTC in accordance with DTC's normal
procedures.  Each  Participant  of DTC will be  responsible  for  disbursing the
distribution  to the  Beneficial  Owners of the  Book-Entry  Notes or Book-Entry
Certificates,   as  applicable,   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
Notes or Book-Entry Certificates, as applicable, that it represents.

     Under a book-entry  format,  Beneficial  Owners of the Book-Entry  Notes or
Book-Entry  Certificates,  as  applicable,  may  experience  some delay in their
receipt of payments,  because the distributions will be forwarded by the Trustee
to Cede & Co. Any  distributions on Notes or Certificates,  as applicable,  held
through  Clearstream  Luxembourg  or  Euroclear  will be  credited  to the  cash
accounts of  Participants  of Clearstream  Luxembourg or Euroclear in accordance
with the relevant  system's rules and procedures,  to the extent received by the
Relevant  Depositary.  These  distributions  will be subject to tax reporting in
accordance with relevant United States tax laws and  regulations.  See "Material
Federal   Income  Tax   Considerations--REMICs--Taxation   of  Certain   Foreign
Investors" in this  prospectus.  Because DTC can only act on behalf of Financial
Intermediaries, the ability of a Beneficial

                                       37



Owner to pledge Book-Entry Notes or Book-Entry Certificates,  as applicable,  to
persons  or  entities  that do not  participate  in the  depository  system,  or
otherwise   take  actions  in  respect  of   Book-Entry   Notes  or   Book-Entry
Certificates,  as  applicable,  may  be  limited  due to the  lack  of  physical
securities for the Book-Entry Notes or Book-Entry  Certificates,  as applicable.
In addition,  issuance of the Book-Entry  Notes or Book-Entry  Certificates,  as
applicable, in book-entry form may reduce the liquidity of the securities in the
secondary market since potential investors may be unwilling to purchase Notes or
Certificates, as applicable, for which they cannot obtain physical securities.

     Monthly  and annual  reports  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,  regulations and procedures creating and affecting
the depository,  and to the Financial  Intermediaries  to whose DTC accounts the
Book-Entry Notes or Book-Entry Certificates, as applicable, of Beneficial Owners
are credited.

     Generally,  DTC will advise the  applicable  trustee  that unless and until
Definitive Notes or Definitive Certificates, as applicable, are issued, DTC will
take any action  permitted to be taken by the holders of the Book-Entry Notes or
Book-Entry  Certificates,  as applicable,  under the Agreement or indenture,  as
applicable,  only at the direction of one or more  Financial  Intermediaries  to
whose  DTC  accounts  the  Book-Entry  Notes  or  Book-Entry  Certificates,   as
applicable,  are  credited,  to the extent  that  actions are taken on behalf of
Financial   Intermediaries  whose  holdings  include  the  Book-Entry  Notes  or
Book-Entry  Certificates,  as applicable.  If the Book-Entry Notes or Book-Entry
Certificates, as applicable, are globally offered, 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 or indenture, as applicable, on
behalf  of  a  Participant  of  Clearstream  Luxembourg  or  Euroclear  only  in
accordance  with its relevant rules and procedures and subject to the ability of
the Relevant  Depositary to effect those actions on its behalf  through DTC. DTC
may take actions, at the direction of the related Participants,  with respect to
some Offered Notes or Offered  Certificates,  as applicable,  that conflict with
actions taken with respect to other Offered  Notes or Offered  Certificates,  as
applicable.

     Although  DTC,  Clearstream  Luxembourg  and  Euroclear  have agreed to the
foregoing  procedures  in order to facilitate  transfers of Book-Entry  Notes or
Book-Entry Certificates,  as applicable,  among Participants of DTC, Clearstream
Luxembourg and Euroclear, they are under no obligation to perform or continue to
perform these procedures and the procedures may be discontinued at any time.

     None of the depositor,  any master servicer, any servicer, the trustee, any
securities  registrar or paying agent or any of their  affiliates  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 Notes or Book-Entry
Certificates,  as applicable,  or for maintaining,  supervising or reviewing any
records relating to those beneficial ownership interests.

     DEFINITIVE SECURITIES

     Notes or Certificates,  as applicable,  initially issued in book-entry form
will be issued as Definitive Notes or Definitive Certificates, as applicable, to
Beneficial Owners or their nominees, rather than to DTC or its nominee only

     (1)  if the depositor  advises the trustee in writing that DTC is no longer
          willing  or  able  to  properly  discharge  its   responsibilities  as
          depository  for the  Notes or  Certificates,  as  applicable,  and the
          depositor is unable to locate a qualified successor,

     (2)  if the depositor,  at its option,  elects to end the book-entry system
          through DTC or

     (3)  in accordance  with any other  provisions  described in the prospectus
          supplement.

                                       38



     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability  through DTC of  Definitive  Notes or Definitive  Certificates,  as
applicable,  for the Beneficial Owners. Upon surrender by DTC of the security or
securities  representing  the Book-Entry  Notes or Book-Entry  Certificates,  as
applicable,  together with instructions for registration, the trustee will issue
(or  cause  to  be  issued)  to  the  Beneficial   Owners  identified  in  those
instructions the Definitive Notes or Definitive Certificates,  as applicable, to
which they are entitled,  and  thereafter the trustee will recognize the holders
of  those  Definitive  Notes  or  Definitive  Certificates,  as  applicable,  as
securityholders under the Agreement.

                          DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

     REMIC SECURITIES, FASIT SECURITIES, GRANTOR TRUST SECURITIES

     Notes or  Certificates,  as applicable,  representing  interests in a trust
fund, or a portion of a trust fund,  that the trustee will elect to have treated
as a real estate mortgage investment conduit under Sections 860A through 860G of
the Code ("REMIC Securities"), FASIT Securities (as defined in this prospectus),
or Grantor Trust Securities (as defined in this prospectus) will be issued,  and
the  related  trust fund will be created,  pursuant  to a pooling and  servicing
agreement  or trust  agreement  (in either case,  generally  referred to in this
prospectus as the "pooling and servicing  agreement")  among the depositor,  the
trustee and the sole servicer or master servicer,  as applicable.  The Assets of
that trust fund will be transferred to the trust fund and thereafter serviced in
accordance with the terms of the pooling and servicing  agreement.  In the event
there are multiple  servicers of the Assets of that trust fund,  or in the event
the  Securities  consist of Notes,  each  servicer  will  perform its  servicing
functions pursuant to a related underlying servicing agreement.

     SECURITIES THAT ARE PARTNERSHIP INTERESTS FOR TAX PURPOSES AND NOTES

     Certificates, as applicable, that are intended to be treated as partnership
interests  for tax purposes  will be issued,  and the related trust fund will be
created, pursuant to the pooling and servicing agreement or trust agreement.

     A series of Notes  issued by a trust fund that is intended to be treated as
a partnership or disregarded  entity for tax purposes will be issued pursuant to
an indenture  between the related  trust fund and an indenture  trustee named in
the  prospectus  supplement.  The  trust  fund will be  established  either as a
statutory  business  trust under the law of the State of Delaware or as a common
law trust under the law of the State of New York  pursuant to a trust  agreement
between  the  depositor  and  an  owner  trustee  specified  in  the  prospectus
supplement  relating to that series of Notes. The Assets securing payment on the
Notes will be serviced in  accordance  with a sale and  servicing  agreement  or
servicing agreement.

MATERIAL TERMS OF THE POOLING AND SERVICING AGREEMENTS AND UNDERLYING SERVICING
AGREEMENTS

     GENERAL

     The following summaries describe the material provisions that may appear in
each pooling and servicing agreement,  sale and servicing agreement or servicing
agreement (each an "Agreement"). The prospectus supplement for a series of Notes
or  Certificates,  as  applicable,  will describe any provision of the Agreement
relating to that series that  materially  differs from the  description of those
provisions  contained  in this  prospectus.  The  summaries do not purport to be
complete  and are  subject to, and are  qualified  by  reference  to, all of the
provisions  of the Agreement  for each trust fund and the  description  of those
provisions in the prospectus supplement. The

                                       39



provisions of each  Agreement  will vary depending on the nature of the Notes or
Certificates,  as applicable, to be issued under the Agreement and the nature of
the related  trust fund.  As used in this  prospectus  for any series,  the term
"Security"  refers to all of the Notes or Certificates,  as applicable,  of that
series,  whether  or not  offered  by  this  prospectus  and  by the  prospectus
supplement,  unless the  context  otherwise  requires.  A form of a pooling  and
servicing  agreement has been filed as an exhibit to the Registration  Statement
of which this  prospectus is a part.  The  depositor  will provide a copy of the
pooling and servicing  agreement  (without  exhibits)  relating to any series of
Notes or Certificates,  as applicable,  without charge upon written request of a
securityholder  of that series addressed to ACE Securities  Corp., 6525 Morrison
Boulevard, Suite 318, Charlotte,  North Carolina 28211, Attention:  Elizabeth S.
Eldridge.

     The servicer or master  servicer and the trustee for any series of Notes or
Certificates,  as applicable, will be named in the prospectus supplement. In the
event there are  multiple  servicers  for the Assets in a trust  fund,  a master
servicer  will perform some of the  administration,  calculation  and  reporting
functions for that trust fund and will supervise the related servicers  pursuant
to a pooling and servicing agreement.  For a series involving a master servicer,
references in this  prospectus to the servicer will apply to the master servicer
where  non-servicing  obligations are described.  If specified in the prospectus
supplement,  a manager or administrator may be appointed pursuant to the pooling
and servicing agreement for any trust fund to administer that trust fund.

     ASSIGNMENT OF ASSETS; REPURCHASES

     At the  time of  issuance  of any  series  of  Notes  or  Certificates,  as
applicable,  the  depositor  will  assign  (or  cause  to be  assigned)  to  the
designated trustee the Assets to be included in the related trust fund, together
with all  principal  and  interest to be  received  on or with  respect to those
Assets  after the Cut-off  Date,  other than  principal  and  interest due on or
before the Cut-off Date and other than any Retained Interest.  The trustee will,
concurrently  with  that  assignment,  deliver  the  Notes or  Certificates,  as
applicable,  to the  depositor  in exchange  for the Assets and the other assets
comprising  the trust fund for that series.  Each Asset will be  identified in a
schedule  appearing as an exhibit to the related  Agreement.  That schedule will
include detailed information to the extent available and relevant

          (1)  in respect of each  mortgage  loan  included in the related trust
     fund,  including the city and state of the related  Mortgaged  Property and
     type of that property, the mortgage rate and, if applicable, the applicable
     index, margin,  adjustment date and any rate cap information,  the original
     and  remaining  term to maturity,  the original and  outstanding  principal
     balance and balloon payment, if any, the Loan-to-Value Ratio as of the date
     indicated and payment and prepayment provisions, if applicable, and

          (2)  in respect of each  Contract  included in the related trust fund,
     including the outstanding principal amount and the Contract Rate; and

          (3)  in respect of each  Mortgage  Security and Agency  Security,  the
     original and outstanding principal amount, if any, and the interest rate on
     the Mortgage Security or Agency Security.

     For each mortgage  loan,  except as otherwise  specified in the  prospectus
supplement,  the depositor  will deliver or cause to be delivered to the trustee
(or to the custodian  hereinafter referred to) particular loan documents,  which
will generally include the original mortgage note endorsed, without recourse, in
blank or to the order of the trustee, the original Mortgage (or a certified copy
of the original  Mortgage) with evidence of recording  indicated on the original
Mortgage and an assignment  of the Mortgage to the trustee in  recordable  form.
However,  a trust fund may include  mortgage  loans where the original  mortgage
note is not delivered to the trustee if the depositor delivers to the trustee or
the custodian a copy or a duplicate original of the mortgage note, together with
an affidavit  certifying that the original of the mortgage note has been lost or
destroyed. For those

                                       40



mortgage  loans,  the  trustee (or its  nominee)  may not be able to enforce the
mortgage  note  against the related  borrower.  The Asset Seller or other entity
specified in the prospectus  supplement will be required to agree to repurchase,
or substitute  for, each of these mortgage loans that is subsequently in default
if the enforcement  thereof or of the related  Mortgage is materially  adversely
affected by the absence of the original  mortgage  note.  The related  Agreement
will  generally  require  the  depositor  or  another  party  specified  in  the
prospectus supplement to promptly cause each of these assignments of Mortgage to
be recorded in the appropriate  public office for real property records,  except
in the State of California  or in other states where,  in the opinion of counsel
acceptable  to the trustee,  recording is not required to protect the  trustee's
interest  in the  related  mortgage  loan  against  the claim of any  subsequent
transferee or any successor to or creditor of the depositor,  the servicer,  the
relevant Asset Seller or any other prior holder of the mortgage loan.

     The trustee (or a custodian) will review the mortgage loan documents within
a specified period of days after receipt of the mortgage loan documents, and the
trustee (or a custodian)  will hold those  documents in trust for the benefit of
the  securityholders.  If any of these  documents  are  found to be  missing  or
defective  in any  material  respect,  the  trustee  (or  that  custodian)  will
immediately  notify  the  servicer  and the  depositor,  and the  servicer  will
immediately  notify the relevant  Asset Seller or other entity  specified in the
prospectus  supplement.  If the Asset Seller  cannot cure the omission or defect
within a specified  number of days after receipt of that notice,  then the Asset
Seller or other entity specified in the prospectus supplement will be obligated,
within a  specified  number of days of  receipt  of that  notice,  to either (1)
repurchase  the related  mortgage  loan from the trustee at a price equal to the
sum of the unpaid  principal  balance of the mortgage loan,  plus unpaid accrued
interest at the interest rate for that Asset from the date as to which  interest
was last paid to the due date in the Due Period in which the  relevant  purchase
is to occur,  plus  servicing  expenses  that are  payable to the  servicer,  or
another price as specified in the prospectus  supplement (the "Purchase  Price")
or (2) substitute a new mortgage  loan.  There can be no assurance that an Asset
Seller or other named  entity  will  fulfill  this  repurchase  or  substitution
obligation,  and neither the  servicer  nor the  depositor  will be obligated to
repurchase  or  substitute  for that  mortgage loan if the Asset Seller or other
named entity defaults on its obligation.

     This  repurchase or  substitution  obligation  constitutes  the sole remedy
available to the  securityholders  or the trustee for omission of, or a material
defect in, a constituent  document.  To the extent  specified in the  prospectus
supplement,  in  lieu  of  curing  any  omission  or  defect  in  the  Asset  or
repurchasing  or  substituting  for that Asset,  the Asset Seller or other named
entity may agree to cover any losses  suffered  by the trust fund as a result of
that breach or defect.

     Notwithstanding  the  preceding  three  paragraphs,  the documents for Home
Equity Loans, home improvement  contracts and unsecured home improvements  loans
will be delivered to the trustee (or a custodian)  only to the extent  specified
in the prospectus supplement.  Generally these documents will be retained by the
servicer,  which may also be the Asset Seller.  In addition,  assignments of the
related  Mortgages to the trustee will be recorded only to the extent  specified
in the prospectus supplement.

     For each  contract,  the  servicer,  which  may also be the  asset  seller,
generally will maintain custody of the original contract and copies of documents
and  instruments  related to each  contract  and the  security  interest  in the
manufactured home securing each contract. To give notice of the right, title and
interest  of the  trustee in the  contracts,  the  depositor  will  cause  UCC-1
financing  statements to be executed by the related asset seller identifying the
depositor as secured party and by the depositor  identifying  the trustee as the
secured party and, in each case,  identifying  all contracts as collateral.  The
contracts will be stamped or otherwise  marked to reflect their  assignment from
the depositor to the trust fund only to the extent  specified in the  prospectus
supplement.  Therefore, if, through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical  possession of the contracts without notice
of that  assignment,  the  interest  of the  trustee in the  contracts  could be
defeated.

                                       41



     While the  contract  documents  will not be  reviewed by the trustee or the
servicer, if the servicer finds that any document is missing or defective in any
material  respect,  the  servicer  will be  required to  immediately  notify the
depositor  and the  relevant  asset  seller  or other  entity  specified  in the
prospectus supplement.  If the asset seller or some other entity cannot cure the
omission  or defect  within a  specified  number of days  after  receipt of this
notice,  then the asset seller or that other entity will be obligated,  within a
specified  number of days of receipt of this notice,  to repurchase  the related
contract from the trustee at the purchase price or substitute for that contract.
There can be no assurance  that an asset seller or any other entity will fulfill
this  repurchase or  substitution  obligation,  and neither the servicer nor the
depositor will be obligated to repurchase or substitute for that contract if the
asset seller or any other entity defaults on its obligation.  This repurchase or
substitution   obligation   constitutes   the  sole  remedy   available  to  the
securityholders  or the  trustee  for  omission  of, or a material  defect in, a
constituent document. To the extent specified in the prospectus  supplement,  in
lieu  of  curing  any  omission  or  defect  in the  asset  or  repurchasing  or
substituting  for that  asset,  the asset  seller  may agree to cover any losses
suffered by the trust fund as a result of that breach or defect.

     Mortgage Securities and Agency Securities will be registered in the name of
the trustee or its nominee on the books of the issuer or  guarantor or its agent
or, in the case of  Mortgage  Securities  and Agency  Securities  issued only in
book-entry form, through the depository with respect to the Mortgage  Securities
and Agency  Securities,  in accordance  with the  procedures  established by the
issuer or guarantor for registration of those certificates, and distributions on
those  securities  to which the trust fund is entitled  will be made directly to
the trustee.

     REPRESENTATIONS AND WARRANTIES; REPURCHASES

     To the extent provided in the prospectus supplement the depositor will, for
each Asset, assign  representations and warranties,  as of a specified date (the
person making those  representations  and warranties,  the  "Warranting  Party")
covering, by way of example, the following types of matters:

     o    the  accuracy  of the  information  set  forth  for that  Asset on the
          schedule of Assets appearing as an exhibit to the related Agreement;

     o    in the case of a  mortgage  loan,  the  existence  of title  insurance
          insuring the lien  priority of the mortgage loan and, in the case of a
          contract, that the contract creates a valid first security interest in
          or lien on the related manufactured home;

     o    the authority of the Warranting Party to sell the Asset;

     o    the payment status of the Asset;

     o    in the case of a mortgage loan, the existence of customary  provisions
          in the  related  mortgage  note and  Mortgage  to  permit  realization
          against the  Mortgaged  Property of the benefit of the security of the
          Mortgage; and

     o    the existence of hazard and extended perils insurance  coverage on the
          Mortgaged Property or manufactured home.

     Any Warranting  Party shall be an Asset Seller or an affiliate of the Asset
Seller or any other person acceptable to the depositor and will be identified in
the prospectus supplement.

     Representations  and  warranties  made in respect of an Asset may have been
made as of a date before the  applicable  Cut-off Date. A substantial  period of
time may have elapsed between that date and the date of initial  issuance of the
related series of Notes or Certificates,  as applicable,  evidencing an interest
in that  Asset.  In the  event of a breach  of any of these  representations  or
warranties, the

                                       42



Warranting Party will be obligated to reimburse the trust fund for losses caused
by that breach or either cure that breach or  repurchase or replace the affected
Asset as described  below.  Since the  representations  and  warranties  may not
address events that may occur following the date as of which they were made, the
Warranting  Party will have a  reimbursement,  cure,  repurchase or substitution
obligation in connection with a breach of that  representation and warranty only
if the  relevant  event that causes that breach  occurs  before that date.  That
party would have no  obligations  if the relevant  event that causes that breach
occurs after that date.

     Each  Agreement  will provide that the servicer  and/or  trustee or another
entity  identified  in the  prospectus  supplement  will be  required  to notify
promptly the relevant  Warranting Party of any breach of any  representation  or
warranty made by it in respect of an Asset that materially and adversely affects
the value of that Asset or the  interests in the  prospectus  supplement  of the
securityholders.  If the  Warranting  Party  cannot  cure that  breach  within a
specified  period  following  the date on which that party was  notified of that
breach,  then the  Warranting  Party will be obligated to repurchase  that Asset
from the trustee within a specified period from the date on which the Warranting
Party was  notified  of that  breach,  at the  Purchase  Price  therefor.  If so
provided in the prospectus  supplement for a series, a Warranting Party,  rather
than  repurchase  an  Asset as to which a breach  has  occurred,  will  have the
option, within a specified period after initial issuance of that series of Notes
or  Certificates,  as  applicable,  to cause the  removal of that Asset from the
trust fund and substitute in its place one or more other Assets,  as applicable,
in accordance with the standards described in the prospectus  supplement.  If so
provided in the prospectus  supplement for a series, a Warranting Party,  rather
than  repurchase or substitute an Asset as to which a breach has occurred,  will
have the  option to  reimburse  the trust  fund or the  securityholders  for any
losses caused by that breach.  This  reimbursement,  repurchase or  substitution
obligation will constitute the sole remedy available to  securityholders  or the
trustee for a breach of representation by a Warranting Party.

     Neither  the  depositor  (except  to the extent  that it is the  Warranting
Party) nor the servicer will be obligated to purchase or substitute for an Asset
if a Warranting  Party defaults on its obligation to do so, and no assurance can
be given  that the  Warranting  Parties  will carry out those  obligations  with
respect to the Assets.

     A servicer will make representations and warranties regarding its authority
to enter into,  and its ability to perform its  obligations  under,  the related
Agreement.  A breach of any  representation  of the servicer that materially and
adversely  affects the  interests  of the  securityholders  and which  continues
unremedied for the number of days specified in the Agreement after the discovery
of the breach by the servicer or the receipt of written notice of that breach by
the  servicer  from  the  trustee,  the  depositor  or the  holders  of Notes or
Certificates,  as applicable,  evidencing not less than 25% of the voting rights
or other percentage specified in the related Agreement, will constitute an Event
of Default under that Agreement.  See "Events of Default" and "Rights Upon Event
of Default."

     COLLECTION ACCOUNT AND RELATED ACCOUNTS

     GENERAL.  The  servicer  and/or the  trustee  will,  as to each trust fund,
establish and maintain or cause to be  established  and  maintained  one or more
separate  accounts  for  the  collection  of  payments  on  the  related  Assets
(collectively,  the "Collection Account"),  which must be an account or accounts
that either:

     o    are  insured by the Bank  Insurance  Fund or the  Savings  Association
          Insurance Fund of the Federal Deposit Insurance  Corporation  ("FDIC")
          (to the limits  established by the FDIC) and the uninsured deposits in
          which are otherwise secured so that the  securityholders  have a claim
          with  respect to the funds in the  Collection  Account or a  perfected
          first priority security interest against any collateral securing those
          funds  that is  superior  to the  claims  of any other  depositors  or
          general creditors of the institution with which the Collection Account
          is maintained, or

                                       43



     o    are  maintained  with  a  bank  or  trust  company,  and  in a  manner
          satisfactory  to the  rating  agency or  agencies  rating any class of
          Notes or Certificates, as applicable, of that series.

     Investment of amounts in the Collection Account is limited to United States
government  securities and other investment grade  obligations  specified in the
Agreement ("Permitted  Investments").  A Collection Account may be maintained as
an interest bearing or a non-interest  bearing account and the funds held in the
Collection Account may be invested pending each succeeding  Distribution Date in
short-term Permitted  Investments.  Any interest or other income earned on funds
in the Collection  Account will,  unless  otherwise  specified in the prospectus
supplement,  be paid to the  servicer or its  designee as  additional  servicing
compensation.  The Collection Account may be maintained with an institution that
is an affiliate of the servicer,  if applicable,  provided that that institution
meets the standards  imposed by the rating  agency or agencies.  If permitted by
the rating agency or agencies,  a Collection  Account may contain funds relating
to more than one series of mortgage  pass-through  certificates  and may contain
other funds  respecting  payments on mortgage loans belonging to the servicer or
serviced or master serviced by it on behalf of others.

     DEPOSITS.  A servicer or the trustee  will deposit or cause to be deposited
in the Collection  Account for one or more trust funds on a daily basis,  or any
other  period  provided in the related  Agreement,  the  following  payments and
collections received, or advances made, by the servicer or the trustee or on its
behalf after the Cut-off Date (other than  payments due on or before the Cut-off
Date, and exclusive of any amounts representing a Retained Interest),  except as
otherwise provided in the Agreement:

          (1)  all  payments  on  account  of  principal,   including  principal
     prepayments, on the Assets;

          (2)  all payments on account of interest on the Assets,  including any
     default interest  collected,  in each case net of any portion retained by a
     servicer as its servicing compensation and net of any Retained Interest;

          (3)  Liquidation  Proceeds and Insurance  Proceeds,  together with the
     net proceeds on a monthly basis with respect to any Assets acquired for the
     benefit of securityholders;

          (4)  any amounts paid under any instrument or drawn from any fund that
     constitutes credit support for the related series of Notes or Certificates,
     as applicable, as described under "Description of Credit Support;"

          (5)  any  advances  made  as  described  under   "Description  of  the
     Securities--Advances in Respect of Delinquencies;"

          (6)  any  amounts  paid under any Cash Flow  Agreement,  as  described
     under "Description of the Trust Funds--Cash Flow Agreements;"

          (7)  all  proceeds of any Asset or, with  respect to a mortgage  loan,
     property  acquired  in  respect  of  the  mortgage  loan  purchased  by the
     depositor,  any Asset  Seller or any other  specified  person as  described
     above under  "--Assignment of Assets;  Repurchases" and  "--Representations
     and Warranties;  Repurchases," all proceeds of any defaulted  mortgage loan
     purchased as described below under  "--Realization  Upon Defaulted Assets,"
     and all proceeds of any Asset purchased as described under  "Description of
     the Securities-- Termination;"

                                       44



          (8)  any  amounts  paid by a  servicer  to cover  interest  shortfalls
     arising  out of the  prepayment  of Assets in the trust  fund as  described
     below under  "--Retained  Interest;  Servicing  Compensation and Payment of
     Expenses;"

          (9)  to  the  extent  that  any  of  these  items  do  not  constitute
     additional servicing compensation to a servicer, any payments on account of
     modification  or  assumption  fees,  late  payment  charges  or  Prepayment
     Premiums on the Assets;

          (10) all payments  required to be deposited in the Collection  Account
     with  respect to any  deductible  clause in any  blanket  insurance  policy
     described below under "--Hazard Insurance Policies;"

          (11) any amount  required to be deposited by a servicer or the trustee
     in connection  with losses  realized on investments  for the benefit of the
     servicer  or the  trustee,  as the  case  may  be,  of  funds  held  in the
     Collection Account; and

          (12) any other  amounts  required to be  deposited  in the  Collection
     Account  as  provided  in  the  related  Agreement  and  described  in  the
     prospectus supplement.

     WITHDRAWALS.  A servicer or the trustee may,  from time to time as provided
in the related Agreement,  make withdrawals from the Collection Account for each
trust fund for any of the following  purposes,  except as otherwise  provided in
the Agreement:

          (1)  to make distributions to the securityholders on each Distribution
     Date;

          (2)  to  reimburse a servicer  for  unreimbursed  amounts  advanced as
     described  under  "Description  of the  Securities--Advances  in Respect of
     Delinquencies,"  which  reimbursement is to be made out of amounts received
     that were  identified  and applied by the servicer as late  collections  of
     interest  (net of related  servicing  fees and  Retained  Interest)  on and
     principal of the particular  Assets for which the advances were made or out
     of amounts  drawn under any form of credit  support  with  respect to those
     Assets;

          (3)  to  reimburse  a servicer  for unpaid  servicing  fees earned and
     unreimbursed  servicing  expenses  incurred  with  respect  to  Assets  and
     properties acquired in respect of the Assets,  which reimbursement is to be
     made out of amounts  that  represent  Liquidation  Proceeds  and  Insurance
     Proceeds collected on the particular Assets and properties,  and net income
     collected on the particular properties,  which fees were earned or expenses
     were incurred or out of amounts drawn under any form of credit  support for
     those Assets and properties;

          (4)  to reimburse a servicer for any advances  described in clause (2)
     above and any servicing  expenses  described in clause (3) above which,  in
     the  servicer's  good  faith  judgment,  will not be  recoverable  from the
     amounts described in those clauses,  which reimbursement is to be made from
     amounts  collected  on other Assets or, if and to the extent so provided by
     the related Agreement and described in the prospectus supplement, just from
     that  portion  of  amounts  collected  on other  Assets  that is  otherwise
     distributable  on one or more classes of  Subordinate  Notes or Subordinate
     Certificates,  as applicable, if any, remain outstanding, and otherwise any
     outstanding class of Notes or Certificates,  as applicable,  of the related
     series;

          (5)  if and to the extent described in the prospectus  supplement,  to
     pay a servicer  interest  accrued on the  advances  described in clause (2)
     above and the servicing  expenses described in clause (3) above while those
     advances and servicing expenses remain outstanding and unreimbursed;

                                       45



          (6)  to  reimburse  a  servicer,  the  depositor,   or  any  of  their
     respective directors,  officers,  employees and agents, as the case may be,
     for expenses,  costs and liabilities  incurred by these parties,  as and to
     the extent described below under "--Certain  Matters  Regarding  Servicers,
     the Master Servicer and the Depositor;"

          (7)  if and to the extent described in the prospectus  supplement,  to
     pay (or to transfer to a separate account for purposes of escrowing for the
     payment of) the trustee's fees;

          (8)  to  reimburse  the  trustee  or any of its  directors,  officers,
     employees  and  agents,  as the  case  may  be,  for  expenses,  costs  and
     liabilities incurred by these parties, as and to the extent described below
     under "--Certain Matters Regarding the Trustee;"

          (9)  to pay a servicer, as additional servicing compensation, interest
     and  investment  income earned in respect of amounts held in the Collection
     Account;

          (10) to pay the  person  so  entitled  any  amounts  deposited  in the
     Collection  Account  that were  identified  and applied by the  servicer as
     recoveries of Retained Interest;

          (11) to pay for  costs  reasonably  incurred  in  connection  with the
     proper  management and maintenance of any Mortgaged  Property  acquired for
     the  benefit  of  securityholders  by  foreclosure  or by  deed  in lieu of
     foreclosure  or  otherwise,  which  payments  are to be made out of  income
     received on that property;

          (12) if one or more  elections  have been made to treat the trust fund
     or  designated  portions of the trust fund as a REMIC,  to pay any federal,
     state  or  local  taxes  imposed  on  the  trust  fund  or  its  assets  or
     transactions, as and to the extent described under "Material Federal Income
     Tax Considerations--REMICs--Taxes That May Be Imposed on the REMIC Pool" or
     in the prospectus supplement, respectively;

          (13) to pay for the cost of an  independent  appraiser or other expert
     in real  estate  matters  retained  to  determine  a fair sale  price for a
     defaulted  mortgage  loan or a property  acquired  in respect of a mortgage
     loan in connection with the liquidation of that mortgage loan or property;

          (14) to pay for the  cost of  various  opinions  of  counsel  obtained
     pursuant to the related Agreement for the benefit of securityholders;

          (15) to pay for the costs of recording  the related  Agreement if that
     recordation   materially   and   beneficially   affects  the  interests  of
     securityholders,  provided that the payment  shall not  constitute a waiver
     with respect to the obligation of the Warranting Party to remedy any breach
     of representation or warranty under the Agreement;

          (16) to pay the  person  so  entitled  any  amounts  deposited  in the
     Collection Account in error,  including amounts received on any Asset after
     its  removal  from  the  trust  fund  whether  by  reason  of  purchase  or
     substitution  as  contemplated   above  under   "--Assignment   of  Assets;
     Repurchase"  and   "--Representations   and  Warranties;   Repurchases"  or
     otherwise;

          (17) to make any other withdrawals permitted by the related Agreement;
     and

          (18) to clear and terminate the Collection  Account at the termination
     of the trust fund.

     OTHER COLLECTION ACCOUNTS. If specified in the prospectus  supplement,  the
Agreement for any series of Notes or  Certificates,  as applicable,  may provide
for the establishment and maintenance of

                                       46



a separate  collection  account into which the servicer  will deposit on a daily
basis,  or any other  period as provided in the related  Agreement,  the amounts
described  under   "Deposits"   above  for  one  or  more  series  of  Notes  or
Certificates,  as applicable.  Any amounts on deposit in any of these collection
accounts will be withdrawn from these collection accounts and deposited into the
appropriate Collection Account by a time specified in the prospectus supplement.
To the extent specified in the prospectus supplement,  any amounts that could be
withdrawn from the Collection Account as described under  "--Withdrawals"  above
may also be withdrawn  from any of these  collection  accounts.  The  prospectus
supplement will set forth any restrictions for any of these collection accounts,
including   investment   restrictions   and  any   restrictions   for  financial
institutions with which any of these collection accounts may be maintained.

     The servicer will  establish  and maintain  with the  indenture  trustee an
account, in the name of the indenture trustee on behalf of the holders of Notes,
into which amounts released from the Collection  Account for distribution to the
holders  of Notes will be  deposited  and from  which all  distributions  to the
holders of Notes will be made.

     COLLECTION AND OTHER SERVICING PROCEDURES. The servicer is required to make
reasonable  efforts to collect all scheduled  payments under the Assets and will
follow or cause to be followed those collection  procedures that it would follow
with  respect to assets that are  comparable  to the Assets and held for its own
account, provided that those procedures are consistent with

          (1)  the  terms  of the  related  Agreement  and  any  related  hazard
               insurance  policy  or  instrument  of  credit  support,  if  any,
               included in the related trust fund  described in this  prospectus
               or under "Description of Credit Support,"

          (2)  applicable law and

          (3)  the  general  servicing  standard  specified  in  the  prospectus
               supplement  or,  if no  standard  is  so  specified,  its  normal
               servicing practices (in either case, the "Servicing Standard").

In  connection,  the servicer  will be permitted in its  discretion to waive any
late  payment  charge or penalty  interest  in  respect of a late  payment on an
Asset.

     Each servicer will also be required to perform other customary functions of
a servicer of comparable assets, including maintaining hazard insurance policies
as described in this prospectus and in any prospectus supplement, and filing and
settling claims under these policies; maintaining, to the extent required by the
Agreement,  escrow or  impoundment  accounts of borrowers  for payment of taxes,
insurance  and other items  required to be paid by any borrower  pursuant to the
terms of the Assets;  processing  assumptions  or  substitutions  in those cases
where the  servicer has  determined  not to enforce any  applicable  due-on-sale
clause;   attempting  to  cure   delinquencies;   supervising   foreclosures  or
repossessions;  inspecting  and managing  mortgaged  properties or  manufactured
homes under some circumstances;  and maintaining  accounting records relating to
the  Assets.  The  servicer  or any other  entity  specified  in the  prospectus
supplement  will be  responsible  for filing and  settling  claims in respect of
particular  Assets  under  any  applicable  instrument  of credit  support.  See
"Description of Credit Support."

     The servicer may agree to modify, waive or amend any term of any Asset in a
manner  consistent  with the  Servicing  Standard  so long as the  modification,
waiver or  amendment  will not (1) affect the amount or timing of any  scheduled
payments  of  principal  or  interest  on the  Asset  or  (2)  in its  judgment,
materially  impair the security for the Asset or reduce the likelihood of timely
payment  of  amounts  due on the  Asset.  The  servicer  also  may  agree to any
modification,  waiver or  amendment  that would so affect or impair the payments
on, or the security for, an Asset if (1) in its judgment,  a material default on
the Asset has occurred or a payment default is reasonably foreseeable and (2) in

                                       47



its judgment,  that  modification,  waiver or amendment is reasonably  likely to
produce a greater  recovery  with respect to the Asset on a present  value basis
than would liquidation. In the event of any modification, waiver or amendment of
any Asset,  the  servicer  will furnish a copy of that  modification,  waiver or
amendment to the trustee (or its custodian).

     In the case of  multifamily  loans,  a borrower's  failure to make required
mortgage loan payments may mean that operating income is insufficient to service
the  mortgage  loan debt,  or may reflect the  diversion of that income from the
servicing of the mortgage loan debt. In addition, a borrower under a multifamily
loan that is unable to make  mortgage  loan  payments may also be unable to make
timely  payment of all required  taxes and  otherwise to maintain and insure the
related Mortgaged Property. In general, the servicer will be required to monitor
any  multifamily  loan that is in  default,  evaluate  whether the causes of the
default can be corrected over a reasonable period without significant impairment
of the  value of  related  Mortgaged  Property,  initiate  corrective  action in
cooperation with the borrower if cure is likely, inspect the related Multifamily
Property  and take  those  other  actions  as are  consistent  with the  related
Agreement.  A significant  period of time may elapse before the servicer is able
to assess  the  success  of  servicer,  can make the  initial  determination  of
appropriate  action,   evaluate  the  success  of  corrective  action,   develop
additional initiatives, institute foreclosure proceedings and actually foreclose
may  vary  considerably  depending  on  the  particular  multifamily  loan,  the
Multifamily  Property,  the  borrower,  the presence of an  acceptable  party to
assume  the  multifamily  loan and the  laws of the  jurisdiction  in which  the
Multifamily Property is located.

     REALIZATION UPON DEFAULTED ASSETS

     Generally,  the  servicer  is  required  to  monitor  any Asset  that is in
default,  initiate corrective action in cooperation with the borrower if cure is
likely,  inspect the Asset and take any other actions as are consistent with the
Servicing Standard.  A significant period of time may elapse before the servicer
is able to  assess  the  success  of that  corrective  action  or the  need  for
additional initiatives.

     Any  Agreement  relating to a trust fund that  includes  mortgage  loans or
contracts may grant to the servicer and/or the holder or holders of some classes
of Notes or  Certificates,  as applicable,  a right of first refusal to purchase
from the trust  fund at a  predetermined  purchase  price any  mortgage  loan or
contract  as to  which a  specified  number  of  scheduled  payments  under  the
Agreement are delinquent. Any right of first refusal granted to the holder of an
Offered Security will be described in the prospectus supplement.  The prospectus
supplement  will also  describe any similar  right  granted to any person if the
predetermined  purchase  price is less than the Purchase Price  described  above
under "--Representations and Warranties; Repurchases."

     If specified in the prospectus  supplement,  the servicer may offer to sell
any defaulted mortgage loan or contract described in the preceding paragraph and
not  otherwise  purchased  by any person  having a right of first  refusal  with
respect to that  defaulted  mortgage loan or contract,  if and when the servicer
determines, consistent with the Servicing Standard, so that a sale would produce
a greater  recovery  on a present  value  basis than would  liquidation  through
foreclosure,  repossession or similar  proceedings.  The related  Agreement will
provide  that any  offering be made in a  commercially  reasonable  manner for a
specified period and that the servicer accept the highest cash bid received from
any  person   (including   itself,   an   affiliate   of  the  servicer  or  any
securityholder)  that constitutes a fair price for that defaulted  mortgage loan
or contract. If there is no bid that is determined to be fair, the servicer will
proceed with respect to that  defaulted  mortgage  loan or contract as described
below. Any bid in an amount at least equal to the Purchase Price described above
under  "--Representations  and  Warranties;  Repurchases"  will in all  cases be
deemed fair.

     The  servicer,  on  behalf  of  the  trustee,  may at  any  time  institute
foreclosure  proceedings,  exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure,  or otherwise acquire title to a Mortgaged
Property  securing a mortgage  loan by operation of law or otherwise  and may at
any time repossess and realize upon any manufactured home, if that action is

                                       48



consistent  with the  Servicing  Standard and a default on that mortgage loan or
contract has occurred or, in the servicer's judgment, is imminent.

     If title to any Mortgaged  Property is acquired by a trust fund as to which
a REMIC election has been made, the servicer,  on behalf of the trust fund, will
be required to sell the Mortgaged  Property within three years from the close of
the calendar year of acquisition, unless (1) the Internal Revenue Service grants
an  extension  of time to sell that  property  or (2) the  trustee  receives  an
opinion of independent counsel to the effect that the holding of the property by
the trust fund longer than three years after the close of the  calendar  year of
its acquisition  will not result in the imposition of a tax on the trust fund or
cause the trust fund to fail to  qualify  as a REMIC  under the Code at any time
that any Notes or Certificates,  as applicable, are outstanding.  Subject to the
foregoing,  the servicer  will be required to (A) solicit bids for any Mortgaged
Property so acquired  in that manner as will be  reasonably  likely to realize a
fair price for that property and (B) accept the first (and, if multiple bids are
contemporaneously  received, the highest) cash bid received from any person that
constitutes a fair price.

     The limitations  imposed by the related  Agreement and the REMIC provisions
of the Code (if a REMIC  election  has been made for the related  trust fund) on
the ownership and management of any Mortgaged Property acquired on behalf of the
trust fund may result in the  recovery  of an amount  less than the amount  that
would   otherwise  be  recovered.   See  "Certain   Legal  Aspects  of  Mortgage
Loans--Foreclosure."

     If  recovery on a defaulted  Asset under any related  instrument  of credit
support is not available,  the servicer nevertheless will be obligated to follow
or cause to be  followed  those  normal  practices  and  procedures  as it deems
necessary or advisable to realize upon the defaulted  Asset.  If the proceeds of
any  liquidation of the property  securing the defaulted Asset are less than the
outstanding  principal  balance of the defaulted Asset plus interest  accrued on
the defaulted  Asset at the applicable  interest rate,  plus the total amount of
expenses incurred by the servicer in connection with those proceedings and which
are reimbursable under the Agreement,  the trust fund will realize a loss in the
amount of that difference. The servicer will be entitled to withdraw or cause to
be  withdrawn  from  the  Collection  Account  out of the  Liquidation  Proceeds
recovered on any defaulted Asset,  before the distribution of those  Liquidation
Proceeds  to   securityholders,   amounts   representing  its  normal  servicing
compensation  on the Security,  unreimbursed  servicing  expenses  incurred with
respect to the Asset and any unreimbursed  advances of delinquent  payments made
with respect to the Asset.

     If any property  securing a defaulted  Asset is damaged the servicer is not
required  to expend  its own funds to restore  the  damaged  property  unless it
determines (1) that restoration will increase the proceeds to securityholders on
liquidation  of the Asset after  reimbursement  of the servicer for its expenses
and (2) that its  expenses  will be  recoverable  by it from  related  Insurance
Proceeds or Liquidation Proceeds.

     The pooling and servicing agreement will require the trustee, if it has not
received a  distribution  for any  Mortgage  Security or Agency  Security by the
fifth business day after the date on which that distribution was due and payable
pursuant  to the  terms of that  Agency  Security,  to  request  the  issuer  or
guarantor,  if any, of that  Mortgage  Security or Agency  Security to make that
payment as promptly  as possible  and  legally  permitted  to take legal  action
against  that issuer or  guarantor as the trustee  deems  appropriate  under the
circumstances,  including the prosecution of any claims in connection therewith.
The  reasonable  legal fees and expenses  incurred by the trustee in  connection
with the  prosecution of this legal action will be  reimbursable  to the trustee
out of the  proceeds of that  action and will be retained by the trustee  before
the  deposit  of any  remaining  proceeds  in  the  Collection  Account  pending
distribution of the Collection Account to securityholders of the related series.
If the proceeds of any legal action are  insufficient  to reimburse  the trustee
for its legal fees and  expenses,  the trustee will be entitled to withdraw from
the Collection  Account an amount equal to its expenses,  and the trust fund may
realize a loss in that amount.

                                       49



     As servicer of the Assets, a servicer, on behalf of itself, the trustee and
the  securityholders,  will present claims to the borrower under each instrument
of credit  support,  and will take those  reasonable  steps as are  necessary to
receive  payment or to permit  recovery  under these  instruments  for defaulted
Assets.

     If a servicer or its designee  recovers  payments  under any  instrument of
credit  support  for any  defaulted  Assets,  the  servicer  will be entitled to
withdraw  or cause to be  withdrawn  from the  Collection  Account  out of those
proceeds,  before  distribution  of the Collection  Account to  securityholders,
amounts   representing  its  normal   servicing   compensation  on  that  Asset,
unreimbursed  servicing  expenses  incurred  for the Asset and any  unreimbursed
advances of  delinquent  payments  made with  respect to the Asset.  See "Hazard
Insurance Policies" and "Description of Credit Support."

     HAZARD INSURANCE POLICIES

     MORTGAGE  LOANS.  Generally,  each  Agreement  for a trust fund composed of
mortgage  loans will require the servicer to cause the borrower on each mortgage
loan to maintain a hazard insurance policy (including flood insurance  coverage,
if obtainable,  to the extent the property is located in a federally  designated
flood area, in an amount as is required under applicable  guidelines)  providing
for the level of coverage that is required under the related Mortgage or, if any
Mortgage permits its holder to dictate to the borrower the insurance coverage to
be maintained on the related Mortgaged Property, then the level of coverage that
is consistent with the Servicing  Standard.  That coverage will be in general in
an amount equal to the lesser of the  principal  balance  owing on that mortgage
loan (but not less than the amount  necessary  to avoid the  application  of any
co-insurance  clause  contained in the hazard  insurance  policy) and the amount
necessary to fully  compensate for any damage or loss to the improvements on the
Mortgaged  Property on a replacement cost basis or any other amount specified in
the  prospectus  supplement.  The ability of the  servicer to assure that hazard
insurance  proceeds are  appropriately  applied may be dependent  upon its being
named as an additional  insured under any hazard  insurance policy and under any
other  insurance  policy  referred  to  below,  or  upon  the  extent  to  which
information in this regard is furnished by borrowers.  All amounts  collected by
the servicer  under any of these  policies  (except for amounts to be applied to
the restoration or repair of the Mortgaged  Property or released to the borrower
in accordance with the servicer's  normal servicing  procedures,  subject to the
terms  and  conditions  of the  related  Mortgage  and  mortgage  note)  will be
deposited in the Collection Account in accordance with the related Agreement.

     The Agreement  may provide that the servicer may satisfy its  obligation to
cause each  borrower to  maintain a hazard  insurance  policy by the  servicer's
maintaining  a blanket  policy  insuring  against  hazard losses on the mortgage
loans. If the blanket policy contains a deductible  clause, the servicer will be
required to deposit in the  Collection  Account from its own funds all sums that
would have been deposited in the Collection Account but for that clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical  damage to or destruction of the  improvements of the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
Although the policies  relating to the mortgage  loans will be  underwritten  by
different  insurers  under  different  state laws in accordance  with  different
applicable  state forms,  and  therefore  will not contain  identical  terms and
conditions,  the basic terms of the policies are  dictated by  respective  state
laws,  and most of these  policies  typically do not cover any  physical  damage
resulting  from  war,  revolution,   governmental  actions,   floods  and  other
water-related  causes,  earth movement  (including  earthquakes,  landslides and
mudflows), wet or dry rot, vermin, domestic animals and other kinds of uninsured
risks.

     The hazard insurance  policies covering the Mortgaged  Properties  securing
the mortgage  loans will typically  contain a coinsurance  clause that in effect
requires the insured at all times to carry  insurance of a specified  percentage
(generally 80% to 90%) of the full replacement value of the

                                       50



improvements  on the property to recover the full amount of any partial loss. If
the insured's  coverage falls below this specified  percentage,  the coinsurance
clause generally  provides that the insurer's  liability in the event of partial
loss does not exceed the lesser of (1) the replacement  cost of the improvements
less physical  depreciation and (2) that proportion of the loss as the amount of
insurance carried bears to the specified percentage of the full replacement cost
of those improvements.

     Each Agreement for a trust fund composed of mortgage loans will require the
servicer to cause the  borrower  on each  mortgage  loan to  maintain  all other
insurance  coverage for the related Mortgaged Property as is consistent with the
terms of the related  Mortgage and the Servicing  Standard,  which insurance may
typically include flood insurance (if the related Mortgaged Property was located
at the time of origination in a federally designated flood area).

     Any cost incurred by the servicer in maintaining any insurance  policy will
be added to the  amount  owing  under the  mortgage  loan where the terms of the
mortgage loan so permit; provided,  however, that the addition of that cost will
not be taken into account for purposes of  calculating  the  distribution  to be
made to  securityholders.  Those costs may be recovered by the servicer from the
Collection Account, with interest, as provided by the Agreement.

     Under the terms of the mortgage loans, borrowers will generally be required
to present claims to insurers under hazard insurance policies  maintained on the
related  Mortgaged  Properties.  The  servicer,  on  behalf of the  trustee  and
securityholders,  is obligated to present or cause to be presented  claims under
any  blanket  insurance  policy  insuring  against  hazard  losses on  Mortgaged
Properties securing the mortgage loans.  However, the ability of the servicer to
present or cause to be presented  those  claims is dependent  upon the extent to
which information in this regard is furnished to the servicer by borrowers.

     CONTRACTS.  Generally, the terms of the agreement for a trust fund composed
of contracts will require the servicer to maintain for each contract one or more
hazard  insurance  policies that provide,  at a minimum,  the same coverage as a
standard form fire and extended coverage  insurance policy that is customary for
manufactured housing,  issued by a company authorized to issue those policies in
the state in which the  manufactured  home is located,  and in an amount that is
not less  than the  maximum  insurable  value of that  manufactured  home or the
principal  balance due from the borrower on the related  contract,  whichever is
less;  provided,  however,  that the amount of coverage  provided by each hazard
insurance policy must be sufficient to avoid the application of any co-insurance
clause contained therein.  When a manufactured  home's location was, at the time
of origination of the related contract,  within a federally  designated  special
flood hazard area,  the servicer  must cause flood  insurance to be  maintained,
which  coverage  must be at least equal to the minimum  amount  specified in the
preceding  sentence or any lesser  amount as may be available  under the federal
flood insurance program. Each hazard insurance policy caused to be maintained by
the servicer  must contain a standard loss payee clause in favor of the servicer
and its successors and assigns.  If any borrower is in default in the payment of
premiums on its hazard insurance policy or policies, the servicer must pay those
premiums  out of its own  funds,  and may add  separately  the  premiums  to the
borrower's obligation as provided by the contract,  but may not add the premiums
to the remaining principal balance of the contract.

     The servicer may maintain,  in lieu of causing  individual hazard insurance
policies to be maintained for each manufactured home, and must maintain,  to the
extent that the  related  contract  does not require the  borrower to maintain a
hazard insurance policy for the related  manufactured  home, one or more blanket
insurance  policies covering losses on the borrower's  interest in the contracts
resulting  from the absence or  insufficiency  of  individual  hazard  insurance
policies. The servicer must pay the premium for that blanket policy on the basis
described  therein  and must pay any  deductible  amount for  claims  under that
policy relating to the contracts.

                                       51



     FHA INSURANCE AND VA GUARANTEES

     FHA loans will be insured by the FHA as  authorized  under the Housing Act.
Some FHA 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,  the FHA 245  graduated  payment  mortgage  program  and the FHA  Title I
Program.  These programs generally limit the principal amount and interest rates
of  the  mortgage  loans  insured.  The  prospectus   supplement  for  Notes  or
Certificates, as applicable, of each series evidencing interests in a trust fund
including  FHA  loans  will  set  forth  additional  information  regarding  the
regulations governing the applicable FHA insurance programs. Except as otherwise
specified in the prospectus  supplement,  the following  describes FHA insurance
programs and regulations as generally in effect for FHA loans.

     The insurance  premiums for FHA loans are collected by lenders  approved by
the Department of Housing and Urban  Development  ("HUD") or by the servicer and
are  paid to the FHA.  The  regulations  governing  FHA  single-family  mortgage
insurance  programs  provide that  insurance  benefits  are payable  either upon
foreclosure (or other acquisition of possession) and conveyance of the mortgaged
premises to the United  States of America or upon  assignment  of the  defaulted
loan to the United States of America.  For a defaulted FHA loan, the servicer is
limited  in  its  ability  to  initiate  foreclosure  proceedings.  When  it  is
determined,  either  by  the  servicer  or  HUD,  that  default  was  caused  by
circumstances beyond the borrower's control, the servicer is expected to make an
effort to avoid  foreclosure by entering,  if feasible,  into one of a number of
available forms of forbearance plans with the borrower.  Those plans may involve
the reduction or suspension of regular mortgage payments for a specified period,
with those  payments to be made on or before the maturity  date of the mortgage,
or the  recasting  of payments  due under the  mortgage up to or, other than FHA
loans  originated  under the FHA Title I Program,  beyond the maturity  date. In
addition,  when a default caused by those  circumstances is accompanied by other
criteria,  HUD may provide relief by making  payments to the servicer in partial
or full satisfaction of amounts due under the FHA loan (which payments are to be
repaid by the borrower to HUD) or by accepting  assignment  of the loan from the
servicer. With some exceptions, at least three full monthly installments must be
due and unpaid  under the FHA loan,  and HUD must have  rejected any request for
relief  from  the  borrower   before  the  servicer  may  initiate   foreclosure
proceedings.

     HUD has the option,  in most cases,  to pay insurance  claims in cash or in
debentures issued by HUD.  Currently,  claims are being paid in cash, and claims
have  not  been  paid  in  debentures  since  1965.  HUD  debentures  issued  in
satisfaction  of FHA  insurance  claims  bear  interest  at the  applicable  HUD
debentures interest rate. To the extent specified in the prospectus  supplement,
the  servicer of each single  family FHA loan will be  obligated to purchase any
debenture  issued in  satisfaction  of that FHA loan upon  default for an amount
equal to the principal amount of that debenture.

     Other than in relation to the FHA Title I Program,  the amount of insurance
benefits  generally  paid by the FHA is equal  to the  entire  unpaid  principal
amount of the  defaulted FHA loan adjusted to reimburse the servicer for some of
its costs and  expenses  and to  deduct  amounts  received  or  retained  by the
servicer after default.  When  entitlement  to insurance  benefits  results from
foreclosure  (or other  acquisition  of  possession)  and conveyance to HUD, the
servicer is compensated for no more than  two-thirds of its  foreclosure  costs,
and is  compensated  for  interest  accrued  and unpaid  before that date but in
general  only to the  extent  it was  allowed  pursuant  to a  forbearance  plan
approved by HUD. When entitlement to insurance  benefits results from assignment
of the FHA loan to HUD, the insurance  payment  includes full  compensation  for
interest  accrued  and unpaid to the  assignment  date.  The  insurance  payment
itself,  upon  foreclosure  of an FHA loan,  bears  interest from a date 30 days
after the borrower's first uncorrected failure to perform any obligation to make
any  payment  due under the  mortgage  and,  upon  assignment,  from the date of
assignment  to the  date of  payment  of the  claim,  in each  case at the  same
interest rate as the applicable HUD debenture interest rate as described above.

                                       52



     VA loans  will be  partially  guaranteed  by the VA under the  Serviceman's
Readjustment Act (a "VA Guaranty Policy"). For a defaulted VA loan, the servicer
is, absent  exceptional  circumstances,  authorized to announce its intention to
foreclose  only when the default has continued for three  months.  Generally,  a
claim  for  the  guarantee  is  submitted  after  liquidation  of the  Mortgaged
Property.

     The amount  payable  under the guarantee  will be the  percentage of the VA
loan  originally  guaranteed  applied  to  indebtedness  outstanding  as of  the
applicable date of computation  specified in the VA regulations.  Payments under
the  guarantee  will be equal to the  unpaid  principal  amount of that VA loan,
interest  accrued on the unpaid balance of that VA loan to the appropriate  date
of computation and limited  expenses of the mortgagee,  but in each case only to
the extent that those amounts have not been recovered through liquidation of the
Mortgaged  Property.  The amount  payable  under the  guarantee  may in no event
exceed the amount of the original guarantee.

     FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

     Each Agreement will require that the servicer obtain and maintain in effect
a fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination of these insuring against loss occasioned by fraud,
theft or other intentional  misconduct of the officers,  employees and agents of
the  servicer.  The related  Agreement  will allow the  servicer to  self-insure
against loss  occasioned by the errors and omissions of the officers,  employees
and agents of the servicer so long as the  criteria  set forth in the  Agreement
are met.

     DUE-ON-SALE CLAUSES

     The  mortgage  loans may  contain  clauses  requiring  the  consent  of the
mortgagee to any sale or other transfer of the related  Mortgaged  Property,  or
due-on-sale  clauses  entitling  the  mortgagee  to  accelerate  payment  of the
mortgage loan upon any sale,  transfer or  conveyance  of the related  Mortgaged
Property.  The servicer will  generally  enforce any  due-on-sale  clause to the
extent  it has  knowledge  of  the  conveyance  or  proposed  conveyance  of the
underlying  Mortgaged Property and it is entitled to do so under applicable law;
provided, however, that the servicer will not take any action in relation to the
enforcement of any due-on-sale clause that would:

     o    adversely affect or jeopardize coverage under any applicable insurance
          policy or

     o    materially  increase  the  risk  of  default  or  delinquency  on,  or
          materially impair the security for, that mortgage loan.

     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.  See  "Certain  Legal  Aspects of  Mortgage
Loans--Due-on-Sale Clauses."

     The  contracts  may also  contain  clauses  requiring  the  consent  of the
mortgagee to any sale or other transfer of the related  mortgaged  property,  or
due-on-sale clauses. The servicer will generally permit that transfer so long as
the transferee satisfies the servicer's then applicable  underwriting standards.
The purpose of those  transfers is often to avoid a default by the  transferring
borrower.

     RETAINED INTEREST, SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The  prospectus  supplement  for a  series  of Notes  or  Certificates,  as
applicable,  will specify  whether  there will be any  Retained  Interest in the
Assets,  and, if so, the initial  owner of this  Retained  Interest.  If so, the
Retained  Interest  will be  established  on a  loan-by-loan  basis  and will be
specified on an exhibit to the related  Agreement.  A "Retained  Interest" in an
Asset  represents a specified  portion of the interest payable on the Asset. The
Retained  Interest will be deducted from borrower  payments as received and will
not be part of the related trust fund.

                                       53



     The  servicer's  primary  servicing  compensation  for a series of Notes or
Certificates,  as  applicable,  will come from the  periodic  payment to it of a
portion of the interest  payment on each Asset or any other amount  specified in
the prospectus supplement.  Since any Retained Interest and a servicer's primary
compensation  are  percentages  of the  principal  balance of each Asset,  those
amounts will decrease in accordance  with the  amortization  of the Assets.  The
prospectus  supplement  for a series of Notes or  Certificates,  as  applicable,
evidencing  interests in a trust fund that includes  mortgage loans or contracts
may provide that, as additional  compensation,  the servicer may retain all or a
portion  of  assumption  fees,   modification  fees,  late  payment  charges  or
Prepayment  Premiums  collected  from borrowers and any interest or other income
that may be  earned  on funds  held in the  Collection  Account  or any  account
established by a servicer pursuant to the Agreement.

     The servicer may, to the extent provided in the prospectus supplement,  pay
from  its  servicing  compensation  expenses  incurred  in  connection  with its
servicing  and  managing  of the  Assets,  including  payment  of the  fees  and
disbursements  of the trustee and independent  accountants,  payment of expenses
incurred in connection with  distributions and reports to  securityholders,  and
payment of any other expenses described in the prospectus supplement. Some other
expenses, including expenses relating to defaults and liquidations on the Assets
and, to the extent so provided in the prospectus  supplement,  interest on these
expenses at the rate specified in the prospectus  supplement may be borne by the
trust fund.

     If and to the extent  provided in the prospectus  supplement,  the servicer
may be  required  to apply a portion  of the  servicing  compensation  otherwise
payable to it in respect of any Due Period to interest shortfalls resulting from
the  voluntary  prepayment  of any Assets in the related  trust fund during that
period before their due dates.

     EVIDENCE AS TO COMPLIANCE

     Each Agreement relating to Assets that include mortgage loans or contracts,
unless otherwise provided in the prospectus supplement,  will provide that on or
before a specified date in each year, beginning with the first of these dates at
least six months after the related  Cut-off Date, 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
either the Uniform Single  Attestation  Program for Mortgage Bankers,  the Audit
Program for Mortgages  serviced for Freddie Mac or any other program used by the
servicer,  the servicing by or on behalf of the servicer of mortgage loans under
agreements substantially similar to each other (including the related Agreement)
was conducted in compliance  with the terms of those  agreements or that program
except for any significant  exceptions or errors in records that, in the opinion
of the firm, either the Audit Program for Mortgages serviced for Freddie Mac, or
paragraph 4 of the Uniform Single Attestation  Program for Mortgage Bankers,  or
any other program, requires it to report.

     Each Agreement will also provide for delivery to the trustee,  on or before
a specified  date in each year, of an officer's  certificate  of the servicer to
the effect that the servicer has fulfilled its  obligations  under the Agreement
throughout the preceding calendar year or other specified twelve-month period.

     CERTAIN MATTERS REGARDING SERVICERS, THE MASTER SERVICER AND THE DEPOSITOR

     The servicer or master  servicer  under each Agreement will be named in the
prospectus  supplement.  The entities serving as servicer or master servicer may
be affiliates of the depositor and may have other normal business  relationships
with the depositor or the depositor's  affiliates.  If applicable,  reference in
this  prospectus  to the  servicer  will  also  be  deemed  to be to the  master
servicer. Each Agreement will provide, in general, that:

                                       54



     o    The  servicer  may resign from its  obligations  and duties  under the
          Agreement  only  upon  a  determination  that  its  duties  under  the
          Agreement are no longer  permissible  under  applicable  law or are in
          material   conflict  by  reason  of  applicable  law  with  any  other
          activities  carried on by it, the other  activities of the servicer so
          causing  that  conflict  being of a type and nature  carried on by the
          servicer  at the date of 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.

     o    Neither  any  servicer,  the  depositor  nor  any  director,  officer,
          employee,  or agent of a 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; provided, however, that neither a servicer,
          the  depositor  nor any other  person  will be  protected  against any
          breach of a  representation,  warranty or covenant made in the related
          Agreement,  or  against  any  liability  specifically  imposed  by the
          Agreement, or against any liability that would otherwise be imposed by
          reason of willful  misfeasance,  bad faith or gross  negligence in the
          performance  of obligations or duties under the Agreement or by reason
          of reckless disregard of obligations and duties under the Agreement.

     o    Any servicer,  the depositor  and any director,  officer,  employee or
          agent  of  a  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 Notes or  Certificates,
          as applicable;  provided,  however, that that indemnification will not
          extend to any loss, liability or expense

          (1)  specifically imposed by that Agreement or otherwise incidental to
               the  performance of  obligations  and duties under the Agreement,
               including,  in the  case of a  servicer,  the  prosecution  of an
               enforcement  action in respect of any specific  mortgage  loan or
               mortgage  loans or  contract  or  contracts  (except as any loss,
               liability or expense will be otherwise  reimbursable  pursuant to
               that Agreement);

          (2)  incurred  in  connection  with any  breach  of a  representation,
               warranty or covenant made in that Agreement;

          (3)  incurred by reason of misfeasance,  bad faith or gross negligence
               in the  performance of obligations or duties under the Agreement,
               or by  reason  of  reckless  disregard  of those  obligations  or
               duties;

          (4)  incurred in connection with any violation of any state or federal
               securities law; or

          (5)  imposed  by any  taxing  authority  if that  loss,  liability  or
               expense is not specifically reimbursable pursuant to the terms of
               the related Agreement.

     o    Neither any servicer nor the depositor will be under any obligation to
          appear in, prosecute or defend any legal action that is not incidental
          to its  respective  responsibilities  under the Agreement and which in
          its opinion may involve it in any expense or  liability.  Any servicer
          or the depositor may, however, in its discretion  undertake any action
          which it may deem necessary or desirable with respect to the Agreement
          and the  rights and duties of the  parties  to the  Agreement  and the
          interests of the securityholders  under the Agreement.  In that event,
          the  legal  expenses  and  costs  of that  action  and  any  liability
          resulting will be expenses, costs and liabilities of

                                       55



          the  securityholders,  and the servicer or the depositor,  as the case
          may be, will be entitled to be  reimbursed  therefor and to charge the
          Collection Account.

     Any  person  into  which the  servicer  or the  depositor  may be merged or
consolidated,  or any person resulting from any merger or consolidation to which
the  servicer  or the  depositor  is a party,  or any person  succeeding  to the
business of the servicer or the depositor,  may be the successor of the servicer
or the depositor, as the case may be, under the terms of the related Agreement.

     SPECIAL SERVICERS

     If and to the extent  specified  in the  prospectus  supplement,  a special
servicer (a "Special  servicer") may be a party to the related  Agreement or may
be  appointed by the servicer or another  specified  party to perform  specified
duties in respect of servicing the related  mortgage loans that would  otherwise
be performed by the servicer (for example,  the workout  and/or  foreclosure  of
defaulted  mortgage  loans).  The rights and obligations of any Special servicer
will be specified in the prospectus supplement,  and the servicer will be liable
for the performance of a Special servicer only if, and to the extent,  set forth
in the prospectus supplement.

     EVENTS OF DEFAULT UNDER THE AGREEMENT

     Events of default under the related Agreement will generally include:

     o    any failure by the servicer to distribute  or cause to be  distributed
          to  securityholders,  or to remit to the trustee for  distribution  to
          securityholders,  any required  payment that  continues  after a grace
          period, if any;

     o    any failure by the servicer duly to observe or perform in any material
          respect any of its other covenants or obligations  under the Agreement
          that  continues  unremedied  for 30 days after written  notice of that
          failure  has  been  given  to  the  servicer  by  the  trustee  or the
          depositor,  or to the  servicer,  the  depositor  and the  trustee  by
          securityholders  evidencing not less than 25% of the voting rights for
          that series;

     o    any breach of a representation  or warranty made by the servicer under
          the Agreement that  materially and adversely  affects the interests of
          securityholders  and  which  continues  unremedied  for 30 days  after
          written  notice of that  breach has been given to the  servicer by the
          trustee or the  depositor,  or to the servicer,  the depositor and the
          trustee  by the  holders  of Notes  or  Certificates,  as  applicable,
          evidencing not less than 25% of the voting rights for that series; and

     o    some events of insolvency,  readjustment of debt, marshaling of assets
          and liabilities or similar  proceedings and actions by or on behalf of
          the  servicer  indicating  its  insolvency  or  inability  to pay  its
          obligations.

     Material  variations  to the  foregoing  events of default  (other  than to
shorten cure periods or eliminate notice  requirements) will be specified in the
prospectus supplement.  The trustee will, not later than the later of 60 days or
any other period specified in the prospectus  supplement after the occurrence of
any event  that  constitutes  or,  with  notice or lapse of time or both,  would
constitute  an event of default  and five days after  specific  officers  of the
trustee  become aware of the  occurrence of that event,  transmit by mail to the
depositor  and all  securityholders  of the  applicable  series  notice  of that
occurrence, unless that default has been cured or waived.

                                       56



     RIGHTS UPON EVENT OF DEFAULT UNDER THE AGREEMENTS

     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 Notes or
Certificates,  as  applicable,  evidencing  not  less  than  51% (or  any  other
percentage specified in the Agreement) of the voting rights for that series, the
trustee will  terminate all of the rights and  obligations of the servicer under
the Agreement and in and to the mortgage  loans (other than as a  securityholder
or as the owner of any Retained Interest), whereupon the trustee will succeed to
all of the  responsibilities,  duties and  liabilities of the servicer under the
Agreement  (except  that if the  trustee is  prohibited  by law from  obligating
itself  to make  advances  regarding  delinquent  Assets,  or if the  prospectus
supplement  so  specifies,  then the trustee will not be obligated to make those
advances)  and will be entitled  to similar  compensation  arrangements.  If the
trustee is unwilling  or unable so to act, it may or, at the written  request of
the holders of Notes or  Certificates,  as applicable,  entitled to at least 51%
(or any other  percentage  specified in the  Agreement) of the voting rights for
that series, it must appoint, or petition a court of competent  jurisdiction for
the appointment of, a loan servicing institution acceptable to the rating agency
with a net worth at the time of that appointment of at least $15,000,000 (or any
other  amount  specified in the  Agreement)  to act as successor to the servicer
under the Agreement.  Pending that appointment,  the trustee is obligated to act
in that  capacity.  The trustee and any  successor  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.

     The holders of Notes or Certificates, as applicable,  representing at least
66 2/3% (or any other  percentage  specified  in the  Agreement)  of the  voting
rights  allocated  to the  respective  classes  of  Notes  or  Certificates,  as
applicable,  affected  by any event of default  will be  entitled  to waive that
event of  default;  provided,  however,  that an Event of  Default  involving  a
failure to distribute a required payment to securityholders  described in clause
(1) under "Events of Default under the  Agreements" may be waived only by all of
the  securityholders.  Upon any  waiver of an event of  default,  that  event of
default  will cease to exist and will be deemed to have been  remedied for every
purpose under the Agreement.

     No securityholders will have the right under any Agreement to institute any
proceeding with respect to the Agreement unless that holder previously has given
to the  trustee  written  notice of default  and unless the  holders of Notes or
Certificates,  as  applicable,  evidencing  not  less  than  25% (or  any  other
percentage  specified in the  Agreement)  of the voting rights have made written
request upon the trustee to institute that proceeding in its own name as trustee
under the Agreement and have offered to the trustee  reasonable  indemnity,  and
the trustee for 60 days (or any other number of days specified in the Agreement)
has neglected or refused to institute any proceeding.  The trustee,  however, is
under no  obligation to exercise any of the trusts or powers vested in it by any
Agreement or to make any investigation of matters arising under the Agreement or
to  institute,  conduct  or defend  any  litigation  under the  Agreement  or in
relation to the  Agreement  at the  request,  order or  direction  of any of the
securityholders  covered by that Agreement,  unless those  securityholders  have
offered to the  trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities that may be incurred.

     The  manner of  determining  the voting  rights of a  Security  or class or
classes  of Notes or  Certificates,  as  applicable,  will be  specified  in the
Agreement.

     AMENDMENT

     In general, each Agreement may be amended by the parties to it, without the
consent of any securityholders covered by the Agreement, to

          (1)  cure any ambiguity or mistake;

                                       57



          (2)  correct, modify or supplement any provision in the Agreement that
     may be  inconsistent  with any other provision in the Agreement or with the
     prospectus supplement;

          (3)  make any other  provisions  with  respect to matters or questions
     arising under the Agreement that are not materially  inconsistent  with the
     provisions of the Agreement; or

          (4)  comply with any requirements  imposed by the Code; provided that,
     in the case of clause (3), that amendment will not adversely  affect in any
     material  respect  the  interests  of any  securityholders  covered  by the
     Agreement  as  evidenced  either by an opinion of counsel to that effect or
     the delivery to the trustee of written notification from each rating agency
     that provides,  at the request of the  depositor,  a rating for the Offered
     Notes or Offered Certificates,  as applicable, of the related series to the
     effect that that amendment or supplement  will not cause that rating agency
     to lower or withdraw  the then  current  rating  assigned to those Notes or
     Certificates, as applicable.

     In  general,  each  Agreement  may also be  amended by the  depositor,  the
servicer,  if any,  and the  trustee,  with the  consent of the  securityholders
affected by the amendment  evidencing not less than 51% (or any other percentage
specified in the  Agreement) of the voting  rights,  for any purpose;  provided,
however,  no amendment  may (1) reduce in any manner the amount of, or delay the
timing of,  payments  received or  advanced  on Assets  that are  required to be
distributed  on any Security  without the consent of the  securityholder  or (2)
reduce the consent  percentages  described in this paragraph without the consent
of all the securityholders  covered by the Agreement then outstanding.  However,
for any  series of Notes or  Certificates,  as  applicable,  as to which a REMIC
election is to be made,  the trustee  will not consent to any  amendment  of the
Agreement  unless it has first have received an opinion of counsel to the effect
that that  amendment  will not result in the  imposition of a tax on the related
trust fund or, if applicable, cause the related trust fund to fail to qualify as
a REMIC, at any time that the related Notes or Certificates,  as applicable, are
outstanding.

     THE TRUSTEE

     The  trustee  under  each   Agreement  will  be  named  in  the  prospectus
supplement.   The  commercial  bank,  national  banking   association,   banking
corporation or trust company serving as trustee may have a banking  relationship
with the depositor and its affiliates,  with any servicer and its affiliates and
with any master servicer and its affiliates.  To the extent  consistent with its
fiduciary  obligations as trustee, the trustee may delegate its duties to one or
more agents as provided in the Agreement.

     DUTIES OF THE TRUSTEE

     The trustee will make no  representations as to the validity or sufficiency
of any Agreement,  the Notes or  Certificates,  as  applicable,  or any Asset or
related  document and is not  accountable  for the use or  application  by or on
behalf of any servicer of any funds paid to the master  servicer or its designee
in  respect of the Notes or  Certificates,  as  applicable,  or the  Assets,  or
deposited into or withdrawn from the Collection  Account or any other account by
or on  behalf  of the  servicer.  If no Event of  Default  has  occurred  and is
continuing,  the trustee is required to perform only those  duties  specifically
required under the related Agreement,  as applicable.  However,  upon receipt of
the various certificates,  reports or other instruments required to be furnished
to it, the trustee is  required  to examine  those  documents  and to  determine
whether they conform to the requirements of the Agreement.

                                       58



     CERTAIN MATTERS REGARDING THE TRUSTEE

     The trustee  and any  director,  officer,  employee or agent of the trustee
will be entitled to indemnification  out of the Collection Account for any loss,
liability  or  expense  (including  costs and  expenses  of  litigation,  and of
investigation,  counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the trustee's

     (1)  enforcing its rights and remedies and  protecting the interests of the
          securityholders during the continuance of an Event of Default,

     (2)  defending  or  prosecuting  any legal action in respect of the related
          Agreement or series of Notes or Certificates, as applicable,

     (3)  being the  mortgagee of record for the mortgage  loans in a trust fund
          and the owner of record for any Mortgaged Property acquired in respect
          thereof for the benefit of securityholders, or

     (4)  acting or refraining from acting in good faith at the direction of the
          holders of the related series of Notes or Certificates, as applicable,
          entitled to not less than 25% (or any other percentage as is specified
          in the  related  Agreement  for any  particular  matter) of the voting
          rights for that series;

provided,  however,  that  this  indemnification  will not  extend  to any loss,
liability  or expense  that  constitutes  a specific  liability  of the  trustee
pursuant to the related Agreement, or to any loss, liability or expense incurred
by reason of willful  misfeasance,  bad faith or  negligence  on the part of the
trustee in the performance of its obligations and duties under the Agreement, or
by reason of its reckless  disregard of those  obligations or duties,  or as may
arise from a breach of any  representation,  warranty or covenant of the trustee
made in the Agreement.

     RESIGNATION AND REMOVAL OF THE TRUSTEE

     The trustee may at any time resign from its obligations and duties under an
Agreement by giving  written notice of its  resignation  to the  depositor,  the
servicer,  if any, each rating agency, and all  securityholders.  Upon receiving
that notice of  resignation,  the  depositor  is required  promptly to appoint a
successor  trustee  acceptable to the servicer,  if any. If no successor trustee
has been so  appointed  and has  accepted  appointment  within 30 days after the
giving of that notice of  resignation,  the  resigning  trustee may petition any
court of competent jurisdiction for the appointment of a successor trustee.

     If at any time the  trustee  ceases to be eligible to continue as a trustee
under the related Agreement,  or if at any time the trustee becomes incapable of
acting, or is adjudged bankrupt or insolvent, or a receiver of the trustee or of
its property is appointed,  or any public officer takes charge or control of the
trustee  or of its  property  or  affairs  for the  purpose  of  rehabilitation,
conservation  or liquidation,  or if a change in the financial  condition of the
trustee has adversely  affected or will adversely affect the rating on any class
of the Notes or Certificates,  as applicable,  then the depositor and/or a party
specified  in the  related  Agreement  may  remove  the  trustee  and  appoint a
successor trustee  acceptable to the master servicer,  if any,  according to the
terms of the related  Agreement.  Securityholders  of any series  entitled to at
least 51% (or any other  percentage  specified in the prospectus  supplement) of
the voting  rights for that series may at any time  remove the  trustee  without
cause and appoint a successor trustee.

     Any  resignation  or removal of the trustee and  appointment of a successor
trustee  will not  become  effective  until  acceptance  of  appointment  by the
successor trustee.

                                       59



MATERIAL TERMS OF THE INDENTURE

     GENERAL

     The following summary describes the material  provisions that may appear in
each  indenture.  The prospectus  supplement for a series of Notes will describe
any provision of the indenture  relating to that series that materially  differs
from  the  description  of that  provision  contained  in this  prospectus.  The
summaries do not purport to be complete and are subject to, and are qualified by
reference to, all of the  provisions  of the indenture for a series of Notes.  A
form of an indenture has been filed as an exhibit to the Registration  Statement
of which this  prospectus is a part.  The  depositor  will provide a copy of the
indenture (without exhibits) relating to any series of Notes without charge upon
written request of a  securityholder  of that series addressed to ACE Securities
Corp.,  6525 Morrison  Boulevard,  Suite 318,  Charlotte,  North Carolina 28211,
Attention: Elizabeth S. Eldridge.

     EVENTS OF DEFAULT

     Events  of  default  under the  indenture  for each  series  of Notes  will
generally include:

     o    a default for thirty days (or any other  number of days  specified  in
          the prospectus  supplement) or more in the payment of any principal of
          or interest on a Note of that series,  to the extent  specified in the
          prospectus supplement;

     o    failure to perform any other  covenant of the  depositor  or the trust
          fund in the  indenture  that  continues for a period of sixty days (or
          any other number of days specified in the prospectus supplement or the
          indenture) after notice of the failure is given in accordance with the
          procedures described in the prospectus supplement;

     o    any representation or warranty made by the depositor or the trust fund
          in the  indenture or in any  certificate  or other  writing  delivered
          pursuant to the  indenture or in connection  with the  indenture  with
          respect  to or  affecting  that  series  having  been  incorrect  in a
          material  respect  as of the time made,  and that  breach is not cured
          within  sixty  days (or any  other  number  of days  specified  in the
          prospectus  supplement)  after  notice  of  the  breach  is  given  in
          accordance with the procedures described in the prospectus supplement;

     o    specified   events  of   bankruptcy,   insolvency,   receivership   or
          liquidation of the trust fund; or

     o    any other  event of  default  provided  with  respect to Notes of that
          series.

     If an event of default  with respect to the Notes of any series at the time
outstanding  occurs and is  continuing,  subject to and in  accordance  with the
terms of the  indenture,  either  the  indenture  trustee  or the  holders  of a
majority  of the then total  outstanding  amount of the Notes of that series may
declare  the  principal  amount  (or,  if the Notes of that  series are  Accrual
Securities,  that  portion of the  principal  amount as may be  specified in the
terms of that  series,  as provided in the  indenture)  of all the Notes of that
series to be due and  payable  immediately.  That  declaration  may,  under some
circumstances, be rescinded and annulled by the securityholders of a majority in
total outstanding amount of the Notes of that series.

     If,  following an event of default with respect to any series of Notes, the
Notes of that series have been  declared to be due and  payable,  the  indenture
trustee may, in its  discretion,  notwithstanding  that  acceleration,  elect to
maintain  possession of the collateral  securing the Notes of that series and to
continue  to apply  distributions  on that  collateral  as if there  had been no
declaration of acceleration if that collateral  continues to provide  sufficient
funds for the payment of

                                       60



principal  of and interest on the Notes of that series as they would have become
due if there had not been that declaration.  In addition,  the indenture trustee
may not sell or  otherwise  liquidate  the  collateral  securing  the Notes of a
series following an event of default, other than a default in the payment of any
principal or interest on any Note of that series for thirty days or more, unless

          (1)  the  holders of 100% (or any other  percentage  specified  in the
     indenture) of the then total outstanding amount of the Notes of that series
     consent to that sale;

          (2)  the proceeds of that 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 that sale; or

          (3)  the indenture  trustee  determines that that collateral would not
     be  sufficient  on an ongoing  basis to make all  payments  on the Notes as
     those payments would have become due if the Notes had not been declared due
     and payable,  and the indenture  trustee obtains the consent of the holders
     of 66 2/3% (or any other percentage specified in the indenture) of the then
     total outstanding amount of the Notes of that series.

     If so specified in the  prospectus  supplement,  only holders of particular
classes of Notes will have the right to declare  the Notes of that  series to be
immediately  due and  payable in the event of a payment  default,  as  described
above, and to exercise the remedies described above.

     If the indenture  trustee  liquidates the collateral in connection  with an
event of default  involving a default  for thirty  days (or any other  number of
days  specified  in the  indenture)  or more in the payment of  principal  of or
interest on the Notes of a series,  the  indenture  provides  that the indenture
trustee  will have a prior lien on the  proceeds of any  liquidation  for unpaid
fees and expenses.  As a result,  upon the  occurrence of that event of default,
the amount available for distribution to the securityholders  would be less than
would otherwise be the case. However,  the indenture trustee may not institute a
proceeding  for  the  enforcement  of  its  lien  except  in  connection  with a
proceeding  for the  enforcement of the lien of the indenture for the benefit of
the securityholders after the occurrence of that event of default.

     To the  extent  provided  in the  prospectus  supplement,  in the event 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 an amount equal to the unpaid principal amount of the Notes
less the amount of the discount that is unamortized.

     Subject to the  provisions of the  indenture  relating to the duties of the
indenture trustee, in case an event of default occurs and continues for a series
of Notes,  the indenture  trustee will be under no obligation to exercise any of
the rights or powers  under the  indenture at the request or direction of any of
the securityholders of that series,  unless those holders offer to the indenture
trustee security or indemnity satisfactory to it against the costs, expenses and
liabilities  that might be  incurred  by it in  complying  with that  request or
direction.  Subject to those provisions for indemnification and some limitations
contained  in the  indenture,  the  holders  of a  majority  of the  then  total
outstanding amount of the Notes of that series will have the right to direct the
time,  method and place of conducting any proceeding for any remedy available to
the  indenture  trustee  or  exercising  any  trust  or power  conferred  on the
indenture trustee with respect to the Notes of that series, and the holders of a
majority of the then total  outstanding  amount of the Notes of that series may,
in some cases, waive any default with respect to the Notes,  except a default in
the  payment of  principal  or interest or a default in respect of a covenant or
provision of the indenture that cannot be modified without the waiver or consent
of all the holders of the outstanding Notes of that series affected.

                                       61



     DISCHARGE OF INDENTURE

     The  indenture  will  be  discharged,  subject  to  the  provisions  of the
indenture,  for a series of Notes (except for continuing rights specified in the
indenture)  upon the delivery to the indenture  trustee for  cancellation of all
the Notes of that  series  or,  with some  limitations,  upon  deposit  with the
indenture  trustee  of funds  sufficient  for the  payment in full of all of the
Notes of that series.

     With some  limitations,  the indenture  will provide that, if specified for
the Notes of any series,  the related trust fund will be discharged from any and
all  obligations in respect of the Notes of that series (except for  obligations
specified in the indenture including obligations relating to temporary Notes and
exchange 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
indenture  trustee,   in  trust,  of  money  and/or  direct  obligations  of  or
obligations guaranteed by the United States of America which through the payment
of interest and principal in respect of the Notes 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  maturity  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 those direct  obligations
for payment of principal and interest, if any, on their Notes until maturity.

     INDENTURE TRUSTEE'S ANNUAL REPORT

     The  indenture  trustee  for each  series of Notes will be required to mail
each year to all  related  securityholders  a brief  report,  as provided in the
indenture,  relating  to  its  eligibility  and  qualification  to  continue  as
indenture trustee under the related indenture,  any amounts advanced by it under
the indenture, the amount, interest rate and maturity date of indebtedness owing
by that Trust to the applicable  indenture  trustee in its individual  capacity,
the property and funds physically held by the indenture  trustee in its capacity
as  indenture  trustee and any action  taken by it that  materially  affects the
Notes and that has not been previously reported.

     THE INDENTURE TRUSTEE

     The  indenture  trustee  for a series  of Notes  will be  specified  in the
prospectus  supplement.  The indenture  trustee for any series may resign at any
time in accordance with the terms of the indenture, in which event the depositor
or the  appropriate  party  designated  in the  indenture  will be  obligated to
appoint a successor  trustee for that series.  The depositor or the  appropriate
party designated in the indenture may also remove any indenture  trustee if that
indenture  trustee  ceases to be eligible to continue as the  indenture  trustee
under the related indenture,  if that indenture trustee becomes insolvent or for
any  other  grounds  specified  in the  indenture.  In those  circumstances  the
depositor or the appropriate party designated in the indenture will be obligated
to  appoint  a  successor  trustee  for the  applicable  series  of  Notes.  Any
resignation or removal of the indenture  trustee and  appointment of a successor
trustee for any series of Notes does not become  effective  until  acceptance of
the appointment by the successor trustee for that series.

     The bank or trust company  serving as indenture  trustee may have a banking
relationship  with the depositor or any of its affiliates,  a servicer or any of
its affiliates or the master  servicer or any of its  affiliates.  To the extent
consistent with its fiduciary  obligations as indenture  trustee,  the indenture
trustee  may  delegate  its  duties  to one or more  agents as  provided  in the
indenture and the Agreement.

                                       62



                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

     For any series of Notes or Certificates,  as applicable, credit support may
be provided for one or more classes of the series or the related Assets.  Credit
support may be in the form of:

     o    the subordination of one or more classes of Notes or Certificates,  as
          applicable;

     o    letters of credit;

     o    insurance policies;

     o    guarantees;

     o    the establishment of one or more reserve funds; or

     o    any  other  method  of  credit  support  described  in the  prospectus
          supplement, or any combination of the foregoing.

     Any form of credit support may be structured so as to be drawn upon by more
than one series to the extent described in the prospectus supplement.

     The  coverage  provided  by any credit  support  will be  described  in the
prospectus  supplement.  Generally,  that coverage  will not provide  protection
against  all  risks  of loss  and will not  guarantee  repayment  of the  entire
Security  Balance of the Notes or Certificates,  as applicable,  and interest on
the  Security  Balance.  If losses or  shortfalls  occur that  exceed the amount
covered  by  credit  support  or  that  are  not  covered  by  credit   support,
securityholders will bear their allocable share of deficiencies.  Moreover, if a
form of credit support covers more than one series of Notes or Certificates,  as
applicable,  (each, a "Covered Trust"),  securityholders evidencing interests in
any of those Covered  Trusts will be subject to the risk that the credit support
will be  exhausted  by the claims of other  Covered  Trusts  before that Covered
Trust receiving any of its intended share of that coverage.

     If  credit  support  is  provided  for  one or more  classes  of  Notes  or
Certificates,  as applicable, of a series, or the related Assets, the prospectus
supplement will include a description of

     (a)  the nature and amount of coverage under that credit support,

     (b)  any  conditions  to  payment  under  the  prospectus   supplement  not
          otherwise  described in this  prospectus,  (c) the conditions (if any)
          under  which the amount of coverage  under that credit  support may be
          reduced  and under  which that credit  support  may be  terminated  or
          replaced and

     (d)  the material provisions relating to that credit support.

     Additionally,  the prospectus  supplement will set forth  information  with
respect to the obligor under any financial guaranty insurance policy,  letter of
credit, guarantee or similar instrument of credit support, including

     (1)  a brief description of its principal business activities,

     (2)  its  principal  place  of  business,  place of  incorporation  and the
          jurisdiction under which it is chartered or licensed to do business,

                                       63



     (3)  if  applicable,  the identity of  regulatory  agencies  that  exercise
          primary jurisdiction over the conduct of its business and

     (4)  its total assets, and its stockholders' or policyholders'  surplus, if
          applicable, as of the date specified in the prospectus supplement.

SUBORDINATE SECURITIES

     One or more classes of Notes or  Certificates,  as applicable,  of a series
may  be  Subordinate  Notes  or  Subordinate  Certificates,  as  applicable,  if
specified in the prospectus supplement. The rights of the holders of Subordinate
Notes or Subordinate  Certificates,  as applicable,  to receive distributions of
principal and interest from the Collection Account on any Distribution Date will
be  subordinated  to those  rights  of the  holders  of  Senior  Notes or Senior
Certificates,  as applicable. The subordination of a class may apply only in the
event of (or may be limited to) particular  types of losses or  shortfalls.  The
prospectus  supplement  will set  forth  information  concerning  the  amount of
subordination  of a  class  or  classes  of  Subordinate  Notes  or  Subordinate
Certificates,  as  applicable,  in a series,  the  circumstances  in which  that
subordination  will be applicable and the manner, if any, in which the amount of
subordination will be effected.

     CROSS-SUPPORT PROVISIONS

     If  the  Assets  for a  series  are  divided  into  separate  groups,  each
supporting a separate class or classes of Notes or Certificates,  as applicable,
of a  series,  credit  support  may  be  provided  by  cross-support  provisions
requiring that distributions be made on Senior Notes or Senior Certificates,  as
applicable,   evidencing  interests  in  one  group  of  mortgage  loans  before
distributions on Subordinate Notes or Subordinate  Certificates,  as applicable,
evidencing  interests  in a different  group of mortgage  loans within the trust
fund.  The  prospectus  supplement  for a series that  includes a  cross-support
provision will describe the manner and conditions for applying those provisions.

LIMITED GUARANTEE

     If  specified  in the  prospectus  supplement  for a  series  of  Notes  or
Certificates, as applicable, credit enhancement may be provided in the form of a
limited guarantee issued by a guarantor named in the prospectus supplement.

FINANCIAL GUARANTY INSURANCE POLICY OR SURETY BOND

     Credit  enhancement  may be provided  in the form of a  financial  guaranty
insurance  policy or a surety bond  issued by an insurer  named in the policy or
surety bond, if specified in the prospectus supplement.

LETTER OF CREDIT

     Alternative  credit  support  for a series  of Notes  or  Certificates,  as
applicable, may be provided by the issuance of a letter of credit by the bank or
financial  institution  specified in the  prospectus  supplement.  The coverage,
amount and frequency of any reduction in coverage provided by a letter of credit
issued for a series of Notes or Certificates,  as applicable,  will be set forth
in the prospectus supplement relating to that series.

POOL INSURANCE POLICIES

     If specified in the prospectus  supplement relating to a series of Notes or
Certificates,  as applicable,  a pool insurance policy for the mortgage loans in
the related trust fund will be obtained.  The pool  insurance  policy will cover
any loss (subject to the limitations described in the prospectus

                                       64



supplement)  by reason of default to the extent a related  mortgage  loan is not
covered by any primary mortgage insurance policy. The amount and principal terms
of any pool insurance coverage will be set forth in the prospectus supplement.

SPECIAL HAZARD INSURANCE POLICIES

     A special  hazard  insurance  policy may also be  obtained  for the related
trust fund, if specified in the prospectus  supplement,  in the amount set forth
in the prospectus supplement.  The special hazard insurance policy will, subject
to the limitations described in the prospectus supplement,  protect against loss
by reason of  damage to  Mortgaged  Properties  caused by  hazards  not  insured
against under the standard form of hazard  insurance  policy for the  respective
states, in which the Mortgaged  Properties are located. The amount and principal
terms  of any  special  hazard  insurance  coverage  will  be set  forth  in the
prospectus supplement.

BORROWER BANKRUPTCY BOND

     Losses  resulting  from a  bankruptcy  proceeding  relating  to a  borrower
affecting  the  mortgage  loans  in a  trust  fund  for a  series  of  Notes  or
Certificates, as applicable, will, if specified in the prospectus supplement, be
covered under a borrower  bankruptcy bond (or any other instrument that will not
result  in a  downgrading  of  the  rating  of the  Notes  or  Certificates,  as
applicable, of a series by the rating agency or agencies that rate that series).
Any borrower  bankruptcy bond or any other  instrument will provide for coverage
in an amount  meeting the criteria of the rating  agency or agencies  rating the
Notes or Certificates,  as applicable,  of the related series, which amount will
be set forth in the prospectus supplement. The amount and principal terms of any
borrower bankruptcy coverage will be set forth in the prospectus supplement.

RESERVE FUNDS

     If so  provided  in the  prospectus  supplement  for a  series  of Notes or
Certificates, as applicable,  deficiencies in amounts otherwise payable on those
Notes  or  Certificates,   as  applicable,  or  specific  classes  of  Notes  or
Certificates,  as  applicable,  will be covered by one or more reserve  funds in
which  cash,  a letter of  credit,  Permitted  Investments,  a demand  note or a
combination  of these will be  deposited,  in the  amounts so  specified  in the
prospectus  supplement.  The reserve  funds for a series may also be funded over
time by  depositing  a  specified  amount of the  distributions  received on the
related Assets as specified in the prospectus supplement.

     Amounts on  deposit in any  reserve  fund for a series,  together  with the
reinvestment  income on these amounts, if any, will be applied for the purposes,
in the manner,  and to the extent  specified  in the  prospectus  supplement.  A
reserve fund may be provided to increase the likelihood of timely  distributions
of principal of and interest on the Notes or  Certificates,  as  applicable.  If
specified in the  prospectus  supplement,  reserve funds may be  established  to
provide  limited  protection  against only some types of losses and  shortfalls.
Following  each  Distribution  Date  amounts in a reserve  fund in excess of any
amount  required to be  maintained  in the reserve fund may be released from the
reserve fund under the conditions and to the extent  specified in the prospectus
supplement  and will not be available  for further  application  to the Notes or
Certificates, as applicable.

     Money  deposited  in any  reserve  funds  will  be  invested  in  Permitted
Investments, to the extent specified in the prospectus supplement. To the extent
specified in the prospectus  supplement,  any reinvestment  income or other gain
from those  investments  will be credited to the related  reserve  fund for that
series,  and any loss  resulting from those  investments  will be charged to the
reserve  fund.  However,  that income may be payable to any related  servicer or
another  service  provider  or other  entity.  To the  extent  specified  in the
prospectus supplement, the reserve fund, if any, for a series will not be a part
of the trust fund.

                                       65



     Additional information concerning any reserve fund will be set forth in the
prospectus  supplement,  including the initial  balance of the reserve fund, the
balance  required to be maintained in the reserve fund,  the manner in which the
required  balance  will  decrease  over time,  the manner of funding the reserve
fund,  the  purposes  for which funds in the reserve fund may be applied to make
distributions to securityholders and use of investment earnings from the reserve
fund, if any.

OVERCOLLATERALIZATION

     If specified in the prospectus  supplement,  subordination  provisions of a
trust fund may be used to accelerate to a limited extent the amortization of one
or more  classes  of Notes  or  Certificates,  as  applicable,  relative  to the
amortization of the related Assets. The accelerated  amortization is achieved by
the  application  of excess  interest to the payment of principal of one or more
classes of Notes or  Certificates,  as  applicable.  This  acceleration  feature
creates, for the Assets or groups of Assets, overcollateralization, which is the
excess of the total  principal  balance  of the  related  Assets,  or a group of
related  Assets,  over the principal  balance of the related class or classes of
Notes or  Certificates,  as applicable.  This  acceleration may continue for the
life  of the  related  Security,  or may be  limited.  In the  case  of  limited
acceleration,  once the required level of  overcollateralization is reached, and
subject to the provisions  specified in the prospectus  supplement,  the limited
acceleration  feature may cease, unless necessary to maintain the required level
of overcollateralization.

PRIMARY MORTGAGE INSURANCE POLICIES

     The servicer will  maintain or cause to be maintained  with respect to each
mortgage  loan,  a primary  mortgage  insurance  policy in  accordance  with the
underwriting standards described in the related prospectus supplement.  Although
the terms and conditions of primary mortgage  insurance  policies  differ,  each
primary  mortgage  insurance  policy will generally cover losses up to an amount
equal to the excess of the unpaid principal amount of a defaulted mortgage loan,
plus accrued and unpaid interest thereon and approved expenses, over a specified
percentage of the value of the related mortgaged property.

     As conditions to the filing or payment of a claim under a primary  mortgage
insurance  policy,  the insured  will  typically  be  required,  in the event of
default by the borrower, to:

     o    advance  or  discharge  (a)  hazard  insurance  premiums  and  (b)  as
          necessary  and approved in advance by the insurer,  real estate taxes,
          property  protection and  preservation  expenses and  foreclosure  and
          related costs,

     o    in  the  event  of any  physical  loss  or  damage  to  the  mortgaged
          property,have  the  mortgaged   property  restored  to  at  least  its
          condition  at the  effective  date of the primary  mortgage  insurance
          policy, ordinary wear and tear excepted, and

     o    tender to the insurer good and  merchantable  title to, and possession
          of, the mortgaged property.


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following  discussion contains summaries,  which are general in nature,
of legal aspects of loans secured by single-family  or multi-family  residential
properties.  Because  these legal  aspects are governed  primarily by applicable
state law (which laws may differ substantially), the summaries do not purport to
be complete nor to reflect the laws of any  particular  state,  nor to encompass
the laws of all states in which the security for the mortgage loans is situated.
The  summaries are  qualified in their  entirety by reference to the  applicable
federal  and state laws  governing  the  mortgage  loans.  In this  regard,  the
following  discussion does not fully reflect  federal  regulations for FHA loans
and VA

                                       66



loans.   See   "Description  of  The  Trust  Funds--FHA  Loans  and  VA  Loans,"
"Description  of the  Agreements--Material  Terms of the Pooling  and  Servicing
Agreements and Underlying Servicing Agreements--FHA Insurance and VA Guarantees"
and "Description of the Trust Funds--Assets."

GENERAL

     All of the  mortgage  loans are  evidenced by a note or bond and secured by
instruments  granting  a  security  interest  in  real  property  which  may  be
mortgages,  deeds of trust, security deeds or deeds to secure debt, depending on
the prevailing  practice and law in the state in which the Mortgaged Property is
located.  Mortgages,  deeds  of  trust  and  deeds  to  secure  debt are in this
prospectus  collectively  referred to as "mortgages." Any of the foregoing types
of mortgages  will create a lien upon, or grant a title interest in, the subject
property,  the  priority  of which  will  depend on the terms of the  particular
security instrument,  as well as separate,  recorded,  contractual  arrangements
with others holding  interests in the mortgaged  property,  the knowledge of the
parties to that instrument as well as the order of recordation of the instrument
in  the  appropriate  public  recording  office.  However,  recording  does  not
generally  establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage  either  creates a lien against or  constitutes  a conveyance of
real property between two parties -a borrower  (usually the owner of the subject
property)  and a  mortgagee  (the  lender).  In  contrast,  a deed of trust is a
three-party  instrument,  among a trustor  (the  equivalent  of a  borrower),  a
trustee to whom the  mortgaged  property is  conveyed,  and a  beneficiary  (the
lender) for whose benefit the  conveyance  is made. As used in this  prospectus,
unless the context otherwise  requires,  "borrower" includes the trustor under a
deed of trust and a grantor under a security deed or a deed to secure debt.

     Under a deed of trust, the borrower grants the property,  irrevocably until
the debt is paid, in trust,  generally  with a power of sale as security for the
indebtedness  evidenced by the related note. A deed to secure debt typically has
two parties.  By executing a 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,  generally with a power of sale as security
for the indebtedness evidenced by the related mortgage note.

     In case the  borrower  under a mortgage is a land trust,  there would be an
additional  party  because legal title to the property is held by a land trustee
under a land trust agreement for the benefit of the borrower.  At origination of
a  mortgage  loan  involving  a land  trust,  the  borrower  executes a separate
undertaking  to make payments on the mortgage note.  The  mortgagee's  authority
under  a  mortgage,  the  trustee's  authority  under a deed  of  trust  and the
grantee's  authority  under a deed to secure  debt are  governed  by the express
provisions of the  mortgage,  the law of the state in which the real property is
located,  some federal laws  (including  the Soldiers' and Sailors' Civil Relief
Act of 1940) and, in some cases, in deed of trust  transactions,  the directions
of the beneficiary.

     The  mortgages  that  encumber   multifamily   properties  may  contain  an
assignment  of rents and leases,  pursuant to which the borrower  assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while retaining a revocable license to collect the
rents for so long as there is no default. If the borrower defaults,  the license
terminates  and the  lender is  entitled  to collect  the  rents.  Local law may
require  that  the  lender  take  possession  of the  property  and/or  obtain a
court-appointed receiver before becoming entitled to collect the rents.

                                       67



INTEREST IN REAL PROPERTY

     The real property  covered by a mortgage,  deed of trust,  security deed or
deed to  secure  debt is most  often the fee  estate  in land and  improvements.
However, that instrument may encumber other interests in real property such as a
tenant's interest in a lease of land or improvements, or both, and the leasehold
estate  created by that  lease.  An  instrument  covering  an  interest  in real
property other than the fee estate requires special provisions in the instrument
creating that interest or in the mortgage,  deed of trust, security deed or deed
to secure debt, to protect the mortgagee  against  termination  of that interest
before the  mortgage,  deed of trust,  security  deed or deed to secure  debt is
paid.  The  depositor,  the  Asset  Seller  or  other  entity  specified  in the
prospectus  supplement will make representations and warranties in the Agreement
or  representations  and  warranties  will be  assigned  to the  trustee for any
mortgage   loans   secured  by  an  interest  in  a  leasehold   estate.   Those
representation  and  warranties,  if  applicable,  will  be  set  forth  in  the
prospectus supplement.

COOPERATIVE LOANS

     If  specified in the  prospectus  supplement,  the mortgage  loans may also
consist of cooperative apartment loans ("Cooperative Loans") secured by security
interests  in  shares   issued  by  a   cooperative   housing   corporation   (a
"Cooperative")  and in the related  proprietary  leases or occupancy  agreements
granting exclusive rights to occupy specific dwelling units in the cooperatives'
buildings.  The  security  agreement  will create a lien upon,  or grant a title
interest in, the property  that it covers,  the priority of which will depend on
the  terms  of the  particular  security  agreement  as  well  as the  order  of
recordation of the agreement in the appropriate  recording office.  That lien or
title  interest is not prior to the lien for real estate  taxes and  assessments
and other charges imposed under governmental police powers.

     Each  Cooperative  owns in fee or has a leasehold  interest in all the real
property and owns in fee or leases the building and all separate  dwelling units
in the building. The Cooperative is directly responsible for property management
and, in most cases, payment of real estate taxes, other governmental impositions
and hazard and liability insurance.  If there is a blanket mortgage or mortgages
on the cooperative  apartment  building or underlying  land, as is generally the
case, or an underlying lease of the land, as is the case in some instances,  the
Cooperative,  as  property  borrower,  or  lessee,  as the case may be,  is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is  ordinarily  incurred  by the  cooperative  in  connection  with  either  the
construction or purchase of the Cooperative's apartment building or obtaining of
capital by the  Cooperative.  The  interest of the  occupant  under  proprietary
leases or occupancy  agreements as to which that Cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease.

     If the  Cooperative is unable to meet the payment  obligations  (1) arising
under a  blanket  mortgage,  the  mortgagee  holding a  blanket  mortgage  could
foreclose on that mortgage and terminate all subordinate  proprietary leases and
occupancy  agreements  or (2) arising  under its land  lease,  the holder of the
landlord's  interest under the land lease could terminate it and all subordinate
proprietary  leases and  occupancy  agreements.  Also,  a blanket  mortgage on a
cooperative may provide  financing in the form of a mortgage that does not fully
amortize, with a significant portion of principal being due in one final payment
at maturity.  The inability of the  Cooperative  to refinance a mortgage and its
consequent inability to make that final payment could lead to foreclosure by the
mortgagee.  Similarly,  a land lease has an expiration date and the inability of
the Cooperative to extend its term or, in the alternative,  to purchase the land
could lead to  termination  of the  Cooperative's  interest in the  property and
termination of all proprietary leases and occupancy agreement.  In either event,
a  foreclosure  by the holder of a blanket  mortgage or the  termination  of the
underlying  lease could  eliminate  or  significantly  diminish the value of any
collateral held by the lender that financed the purchase by an individual tenant
stockholder of  cooperative  shares or, in the case of the mortgage  loans,  the
collateral securing the Cooperative Loans.

                                       68



     The Cooperative is owned by  tenant-stockholders  who, through ownership of
stock or shares  in the  corporation,  receive  proprietary  lease or  occupancy
agreements that confer exclusive rights to occupy specific units.  Generally,  a
tenant-stockholder  of  a  Cooperative  must  make  a  monthly  payment  to  the
Cooperative  representing  that  tenant-stockholder's  pro  rata  share  of  the
Cooperative's   payments  for  its  blanket   mortgage,   real  property  taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest in a Cooperative and accompanying occupancy rights are financed through
a Cooperative  Loan evidenced by a promissory  note and secured by an assignment
of and a security interest in the occupancy agreement or proprietary lease and a
security interest in the related  Cooperative shares. The lender generally takes
possession of the share  certificate and a counterpart of the proprietary  lease
or occupancy  agreement and a financing statement covering the proprietary lease
or occupancy  agreement and the  cooperative  shares is filed in the appropriate
state and local  offices to perfect the  lender's  interest  in its  collateral.
Subject   to   the   limitations   discussed   below,   upon   default   of  the
tenant-stockholder,  the lender may sue for  judgment  on the  promissory  note,
dispose of the  collateral  at a public or  private  sale or  otherwise  proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of Cooperative shares. See  "--Foreclosure--Cooperative
Loans" below.

LAND SALE CONTRACTS

     Under an  installment  land sale  contract  for the sale of real  estate (a
"land sale  contract")  the  contract  seller  (hereinafter  referred  to as the
"contract  lender")  retains  legal  title to the  property  and enters  into an
agreement with the contract purchaser  (hereinafter referred to as the "contract
borrower") for the payment of the purchase price,  plus interest,  over the term
of the land sale  contract.  Only after full  performance by the borrower of the
contract is the contract lender  obligated to convey title to the real estate to
the purchaser. As with mortgage or deed of trust financing, during the effective
period of the land sale  contract,  the  contract  borrower is  responsible  for
maintaining  the property in good  condition  and for paying real estate  taxes,
assessments and hazard insurance premiums associated with the property.

     The  method  of  enforcing  the  rights  of the  contract  lender  under an
installment contract varies on a state-by-state basis depending on the extent to
which state courts are willing,  or able pursuant to state  statute,  to enforce
the contract  strictly  according to its terms. The terms of land sale contracts
generally provide that upon default by the contract borrower, the borrower loses
his or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's  equitable  interest in the property is forfeited.  The contract
lender in that  situation  does not have to  foreclose  to  obtain  title to the
property,  although  in some  cases a quiet  title  action  is in  order  if the
contract  borrower has filed the land sale contract in local land records and an
ejectment action may be necessary to recover possession.

     In a few states,  particularly in cases of contract borrower default during
the early years of a land sale contract, the courts will permit ejectment of the
buyer and a forfeiture  of his or her interest in the  property.  However,  most
state legislatures have enacted provisions by analogy to mortgage law protecting
borrowers  under land sale contracts from the harsh  consequences of forfeiture.
Under those statues,  a judicial contract may be reinstated upon full payment of
the  default  amount  and the  borrower  may have a  post-foreclosure  statutory
redemption  right.  In other  states,  courts in equity  may  permit a  contract
borrower with significant  investment in the property under a land sale contract
for the sale of real estate to share the proceeds of sale of the property  after
the  indebtedness  is repaid or may otherwise  refuse to enforce the  forfeiture
clause.  Nevertheless,  generally speaking, the contract lender's procedures for
obtaining  possession and clear title under a land sale contract for the sale of
real estate in a particular state are simpler and less time consuming and costly
than are the procedures for foreclosing and obtaining clear title to a mortgaged
property.

                                       69



FORECLOSURE

     GENERAL

     Foreclosure  is a legal  procedure that allows the mortgagee to recover its
mortgage  debt by enforcing its rights and available  legal  remedies  under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings  to sell the  mortgaged  property  at public  auction to satisfy the
indebtedness.

     Foreclosure procedures for the enforcement of a mortgage vary from state to
state.  Two primary  methods of foreclosing a mortgage are judicial  foreclosure
and non-judicial foreclosure pursuant to a power of sale granted in the mortgage
instrument.  There are several other  foreclosure  procedures  available in some
states  that are either  infrequently  used or  available  only in some  limited
circumstances, such as strict foreclosure.

     JUDICIAL FORECLOSURE

     A  judicial   foreclosure   proceeding  is  conducted  in  a  court  having
jurisdiction over the mortgaged property.  Generally, the action is initiated by
the service of legal  pleadings upon all parties having an interest of record in
the real  property.  Delays in completion of the  foreclosure  may  occasionally
result from  difficulties  in locating  defendants.  When the lender's  right to
foreclose  is  contested,  the legal  proceedings  can be  time-consuming.  Upon
successful completion of a judicial foreclosure proceeding,  the court generally
issues a judgment  of  foreclosure  and  appoints a referee or other  officer to
conduct a public sale of the mortgaged property,  the proceeds of which are used
to satisfy the judgment. Those sales are made in accordance with procedures that
vary from state to state.

     EQUITABLE LIMITATIONS ON ENFORCEABILITY OF CERTAIN PROVISIONS

     United  States  courts  have   traditionally   imposed  general   equitable
principles  to limit the remedies  available to a mortgagee in  connection  with
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower  from the legal  effect of  mortgage  defaults,  to the extent that the
effect is perceived as harsh or unfair. Relying on those principles, a court may
alter the  specific  terms of a loan to the  extent it  considers  necessary  to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
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 and
have  required  that  lenders  reinstate  loans or recast  payment  schedules to
accommodate  borrowers who are suffering from a temporary financial  disability.
In other cases,  courts have limited the right of the lender to foreclose if the
default  under the  mortgage  is not  monetary,  e.g.,  the  borrower  failed to
maintain the mortgaged  property  adequately  or the borrower  executed a junior
mortgage  on the  mortgaged  property.  The  exercise by the court of its equity
powers will depend on the individual circumstances of each case presented to it.
Finally,  some courts have been faced with the issue of whether federal or state
constitutional  provisions  reflecting due process  concerns for adequate notice
require  that a borrower  receive  notice in addition to  statutorily-prescribed
minimum notice. For the most part, these cases have upheld the reasonableness of
the  notice  provisions  or have  found  that a  public  sale  under a  mortgage
providing for a power of sale does not involve sufficient state action to afford
constitutional protections to the borrower.

                                       70



     NON-JUDICIAL FORECLOSURE/POWER OF SALE

     Foreclosure of a deed of trust is generally  accomplished by a non-judicial
trustee's  sale  pursuant to the power of sale  granted in the deed of trust.  A
power of sale is typically  granted in a deed of trust. It may also be contained
in any other type of mortgage instrument.  A power of sale allows a non judicial
public  sale  to  be   conducted   generally   following  a  request   from  the
beneficiary/lender  to the trustee to sell the property  upon any default by the
borrower  under the terms of the mortgage  note or the mortgage  instrument  and
after  notice  of sale is given in  accordance  with the  terms of the  mortgage
instrument, as well as applicable state law.

     In some  states,  before the sale,  the trustee  under a deed of trust must
record a notice of default  and  notice of sale and send a copy to the  borrower
and to any other  party  who has  recorded  a request  for a copy of a notice of
default and notice of sale. In addition, in some states the trustee must provide
notice to any other party  having an  interest  of record in the real  property,
including junior lienholders.  A notice of sale must be posted in a public place
and, in most  states,  published  for a specified  period of time in one or more
newspapers.  The borrower or junior lienholder may then have the right, during a
reinstatement  period required in some states, to cure the default by paying the
entire  actual  amount  in  arrears  (without  acceleration)  plus the  expenses
incurred in  enforcing  the  obligation.  In other  states,  the borrower or the
junior  lienholder is not provided a period to reinstate the loan,  but has only
the right to pay off the entire debt to prevent the foreclosure sale. Generally,
the procedure  for public sale,  the parties  entitled to notice,  the method of
giving notice and the applicable time periods are governed by state law and vary
among  the  states.  Foreclosure  of a deed to  secure  debt  is also  generally
accomplished by a non-judicial sale similar to that required by a deed of trust,
except  that the  lender or its  agent,  rather  than a  trustee,  is  typically
empowered to perform the sale in accordance with the terms of the deed to secure
debt and applicable law.

     PUBLIC SALE

     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining  the value of that property at the
time of sale, due to, among other things,  redemption  rights that may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings.  For these  reasons,  it is common for the lender to  purchase  the
mortgaged  property for an amount equal to or less than the underlying  debt and
accrued and unpaid interest plus the expenses of foreclosure.  Generally,  state
law controls the amount of foreclosure  costs and expenses that may be recovered
by a lender.  Thereafter,  subject  to the  borrower's  right in some  states to
remain in possession during a redemption period, if applicable,  the lender will
become  the owner of the  property  and have both the  benefits  and  burdens of
ownership  of the  mortgaged  property.  For  example,  the lender  will  become
obligated to pay taxes,  obtain casualty  insurance and to make those repairs at
its own expense as are necessary to render the property  suitable for sale.  The
lender will  commonly  obtain the  services of a real estate  broker and pay the
broker's  commission in connection  with the sale of the property.  Depending on
market  conditions,  the  ultimate  proceeds of the sale of the property may not
equal the lender's  investment  in the  property.  Moreover,  a lender  commonly
incurs  substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure and/or bankruptcy  proceedings.  Generally,  state
law controls the amount of foreclosure expenses and costs,  including attorneys'
fees, that may be recovered by a lender.

     A junior  mortgagee may not  foreclose on the property  securing the junior
mortgage  unless it forecloses  subject to senior  mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior  mortgages
to avoid their foreclosure. In addition, if the foreclosure of a junior mortgage
triggers  the  enforcement  of a  "due-on-sale"  clause  contained  in a  senior
mortgage,  the junior  mortgagee  may be  required to pay the full amount of the
senior mortgage to avoid its foreclosure. Accordingly, for those mortgage loans,
if any, that are junior mortgage loans, if the lender purchases the property the
lender's title will be subject to all senior mortgages, prior liens and specific
governmental liens.

                                       71



     The  proceeds  received by the referee or trustee from the sale are applied
first to the costs,  fees and expenses of sale and then in  satisfaction  of the
indebtedness  secured by the mortgage  under which the sale was  conducted.  Any
proceeds  remaining  after  satisfaction  of senior  mortgage debt are generally
payable to the holders of junior  mortgages  and other liens and claims in order
of their  priority,  whether or not the borrower is in default.  Any  additional
proceeds are generally  payable to the borrower.  The payment of the proceeds to
the  holders  of junior  mortgages  may occur in the  foreclosure  action of the
senior  mortgage  or a  subsequent  ancillary  proceeding  or  may  require  the
institution of separate legal proceedings by those holders.

     RIGHTS OF REDEMPTION

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the borrower,  and all persons who have an interest
in the property  that is  subordinate  to the mortgage  being  foreclosed,  from
exercise of their "equity of  redemption."  The doctrine of equity of redemption
provides  that,  until  the  property  covered  by a  mortgage  has been sold in
accordance with a properly  conducted  foreclosure and foreclosure  sale,  those
having an interest that is subordinate to that of the foreclosing mortgagee have
an equity of  redemption  and may redeem the  property by paying the entire debt
with interest. In addition, in some states, when a foreclosure action has begun,
the redeeming  party must pay some of the costs of that action.  Those having an
equity  of  redemption  must  generally  be  made  parties  and  joined  in  the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law  (non-statutory) right that exists
before completion of the foreclosure,  is not waivable by the borrower,  must be
exercised before foreclosure sale and should be distinguished from the post-sale
statutory 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  states,  statutory  redemption  may occur only upon
payment of the  foreclosure  sale  price.  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 a foreclosure  sale or sale under a
deed of trust.

     Consequently,  the practical effect of the redemption right is to force the
lender to maintain the  property  and pay the  expenses of  ownership  until the
redemption  period has expired.  In some states, a post-sale  statutory right of
redemption  may exist  following  a judicial  foreclosure,  but not  following a
trustee's sale under a deed of trust.

     Under the REMIC  Provisions  currently  in  effect,  property  acquired  by
foreclosure  generally must not be held for more than three years from the close
of the calendar year of its acquisition.  For a series of Notes or Certificates,
as applicable, for which an election is made to qualify the trust fund or a part
of the trust fund as a REMIC, the Agreement will permit  foreclosed  property to
be held for more than such three year  period if the  Internal  Revenue  Service
grants an extension  of time within  which to sell the  property or  independent
counsel  renders an opinion to the effect  that  holding the  property  for that
additional period is permissible under the REMIC Provisions.

     COOPERATIVE LOANS

     The Cooperative shares owned by the  tenant-stockholder  and pledged to the
lender  are,  in almost all cases,  subject to  restrictions  on transfer as set
forth in the  Cooperative's  certificate of incorporation and bylaws, as well as
the  proprietary  lease  or  occupancy  agreement,  and may be  canceled  by the
Cooperative  for  failure  by  the  tenant-stockholder  to  pay  rent  or  other
obligations  or charges owed by that  tenant-stockholder,  including  mechanics'
liens   against   the   cooperative   apartment   building   incurred   by  that
tenant-stockholder. The proprietary lease or occupancy agreement

                                       72



generally  permit the  Cooperative  to  terminate  the lease or agreement in the
event a borrower  fails to make  payments  or  defaults  in the  performance  of
covenants   required  under  the  proprietary  lease  or  occupancy   agreement.
Typically,  the lender and the  Cooperative  enter into a recognition  agreement
that  establishes  the rights and  obligations of both parties in the event of a
default  by the  tenant-stockholder  under the  proprietary  lease or  occupancy
agreement will usually constitute a default under the security agreement between
the lender and the tenant-stockholder.

     The    recognition    agreement    generally    provides   that,   if   the
tenant-stockholder  has  defaulted  under  the  proprietary  lease or  occupancy
agreement,  the  Cooperative  will  take no action to  terminate  that  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the Cooperative will recognize the
lender's  lien  against  proceeds  from the sale of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under that proprietary
lease or occupancy  agreement.  The total amount owed to the  Cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest on the
Cooperative Loan.

     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative  Loan,  the  lender  must  obtain  the  approval  or  consent of the
Cooperative  as  required  by the  proprietary  lease  before  transferring  the
Cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states,  foreclosure on the Cooperative shares is accomplished by a
sale in accordance  with the provisions of Article 9 of the UCC and the security
agreement relating to those shares. Article 9 of the UCC requires that a sale be
conducted in a "commercially  reasonable" manner. Whether a foreclosure sale has
been conducted in a "commercially reasonable" manner will depend on the facts in
each case. In determining  commercial  reasonableness,  a court will look to the
notice  given the debtor and the method,  manner,  time,  place and terms of the
foreclosure.  Generally,  a sale  conducted  according to the usual  practice of
banks selling similar collateral will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to pay the  costs  and  expenses  of the sale  and  then to  satisfy  the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is  subject  to the  right of the  Cooperatives  to  receive  sums due under the
proprietary lease or occupancy agreement.  If there are proceeds remaining,  the
lender must account to the tenant-stockholder for the surplus.  Conversely, if a
portion of the indebtedness remains unpaid, the  tenant-stockholder is generally
responsible for the deficiency.

     In the case of  foreclosure  on a building that was converted from a rental
building to a building owned by a Cooperative  under a non-eviction  plan,  some
states require that a purchaser at a foreclosure  sale take the property subject
to rent control and rent stabilization laws that apply to tenants who elected to
remain in a building so converted.

JUNIOR MORTGAGES

     Some of the mortgage  loans may be secured by junior  mortgages or deeds of
trust, that are subordinate to first or other senior mortgages or deeds of trust
held by other  lenders.  The  rights of the trust fund as the holder of a junior
deed of trust or a junior  mortgage  are  subordinate  in lien and in payment to
those of the holder of the senior mortgage or deed of trust, including the prior
rights of the  senior  mortgagee  or  beneficiary  to receive  and apply  hazard
insurance and condemnation  proceeds and, upon default of the borrower, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed

                                       73



of  trust,  the  junior  mortgagee's  or  junior   beneficiary's  lien  will  be
extinguished unless the junior lienholder satisfies the defaulted senior loan or
asserts its subordinate interest in a property in foreclosure  proceedings.  See
"--Foreclosure" above.

     Furthermore,  because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a  conflict  between  the terms of the first  mortgage  or deed of trust and the
junior  mortgage  or deed of trust,  the terms of the first  mortgage or deed of
trust  will  generally  govern.  Upon a failure  of the  borrower  or trustor to
perform any of its obligations, the senior mortgagee or beneficiary,  subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the  obligation  itself.  Generally,  all sums so expended by the  mortgagee  or
beneficiary  become part of the indebtedness  secured by the mortgage or deed of
trust.  To the extent a first  mortgagee  expends  these  sums,  these sums will
generally have priority over all sums due under the junior mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Statutes in some states  limit the right of a  beneficiary  under a deed of
trust or a mortgagee  under a mortgage to obtain a deficiency  judgment  against
the borrower  following  foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal  judgment  against the former borrower equal to the
difference  between  the net amount  realized  upon the public  sale of the real
property and the amount due to the lender.

     Some states  require the lender to exhaust the  security  afforded  under a
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 that security;  however,  in some of these states,  the lender,
following  judgment  on the  personal  action,  may be deemed to have  elected a
remedy  and may be  precluded  from  exercising  remedies  with  respect  to the
security.  In some  cases,  a  lender  will be  precluded  from  exercising  any
additional  rights  under  the  note  or  mortgage  if it has  taken  any  prior
enforcement  action.   Consequently,   the  practical  effect  of  the  election
requirement,  in those states  permitting  that  election,  is that lenders will
usually  proceed  against the  security  first  rather than  bringing a personal
action  against the borrower.  Finally,  other  statutory  provisions  limit any
deficiency judgment against the former borrower following a judicial 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
lender from obtaining a large deficiency judgment against the former borrower as
a result of low or no bids at the judicial sale.

     In addition to  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 a secured mortgage lender to realize upon its security.  For example,
numerous statutory provisions under the United States Bankruptcy Code, 11 U.S.C.
Sections 101 et seq. (the "Bankruptcy  Code"),  may interfere with or affect the
ability of the secured  mortgage lender to obtain payment of a mortgage loan, to
realize upon  collateral  and/or  enforce a deficiency  judgment.  Under federal
bankruptcy  law,  virtually  all  actions  (including  foreclosure  actions  and
deficiency judgment  proceedings) are automatically  stayed upon the filing of a
bankruptcy petition, and often no interest or principal payments are made during
the course of the bankruptcy  proceeding.  In a case under the Bankruptcy  Code,
the secured party is precluded from foreclosing  without  authorization from the
bankruptcy court. In addition, a court with federal bankruptcy  jurisdiction may
permit a debtor  through  his or her  Chapter  11 or  Chapter  13 plan to cure a
monetary  default in respect of a mortgage  loan by paying  arrearages  within a
reasonable  time period and  reinstating  the  original  mortgage  loan  payment
schedule even though the lender accelerated the mortgage loan and final judgment
of foreclosure had been entered in state court (provided no foreclosure sale had
yet  occurred)  before the filing of the  debtor's  petition.  Some  courts with
federal bankruptcy jurisdiction

                                       74



have approved  plans,  based on the particular  facts of the case, that affected
the curing of a mortgage  loan  default  by paying  arrearages  over a number of
years.

     If a mortgage  loan is secured by  property  not  consisting  solely of the
debtor's  principal  residence,  the Bankruptcy  Code also permits that mortgage
loan to be modified. These modifications may include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
and reducing the lender's security  interest to the value of the property,  thus
leaving  the lender in the  position  of a general  unsecured  creditor  for the
difference between the value of the property and the outstanding  balance of the
mortgage loan. Some courts have permitted these  modifications when the mortgage
loan is  secured  both  by the  debtor's  principal  residence  and by  personal
property.

     In the case of income-producing multifamily properties,  federal bankruptcy
law may also have the effect of interfering with or affecting the ability of the
secured lender to enforce the borrower's  assignment of rents and leases related
to the mortgaged property.  Under Section 362 of the Bankruptcy Code, the lender
will  be  stayed  from  enforcing  the  assignment,  and the  legal  proceedings
necessary to resolve the issue could be time-consuming, with resulting delays in
the lender's receipt of the rents.

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

     Generally,  Article 9 of the UCC governs  foreclosure on Cooperative shares
and the  related  proprietary  lease or  occupancy  agreement.  Some courts have
interpreted  Section 9-504 of the UCC to prohibit a deficiency  award unless the
creditor  establishes that the sale of the collateral  (which,  in the case of a
Cooperative  Loan,  would  be the  shares  of the  Cooperative  and the  related
proprietary  lease or  occupancy  agreement)  was  conducted  in a  commercially
reasonable manner.

ENVIRONMENTAL CONSIDERATIONS

     A lender may be subject to  unforeseen  environmental  risks when  taking a
security interest in real or personal  property.  Property subject to a security
interest  may be  subject to  federal,  state,  and local  laws and  regulations
relating  to  environmental  protection.  These laws may  regulate,  among other
things:  emissions of air  pollutants;  discharges of wastewater or storm water;
generation,  transport,  storage or disposal  of  hazardous  waste or  hazardous
substances; operation, closure and removal of underground storage tanks; removal
and disposal of asbestos containing  materials;  and/or management of electrical
or other equipment  containing  polychlorinated  biphenyls ("PCBs").  Failure to
comply  with these laws and  regulations  may result in  significant  penalties,
including civil and criminal fines. Under the laws of some states, environmental
contamination  on a property  may give rise to a lien on the  property to ensure
the availability and/or reimbursement of cleanup costs. Generally all subsequent
liens on that property are subordinated to the environmentally-related lien and,
in some  states,  even prior  recorded  liens are  subordinated  to these  liens
("Superliens").  In the latter states, the security interest of the trustee in a
property that is subject to a Superlien could be adversely affected.

     Under the federal Comprehensive  Environmental  Response,  Compensation and
Liability  Act, as amended  ("CERCLA"),  and under state law in some  states,  a
secured  party that takes a deed in lieu of  foreclosure,  purchases a mortgaged
property at a foreclosure sale, operates a mortgaged property

                                       75



or undertakes  particular types of activities that may constitute  management of
the mortgaged  property may become liable in some  circumstances for the cleanup
costs of remedial action if hazardous  wastes or hazardous  substances have been
released or disposed of on the property. These cleanup costs may be substantial.
CERCLA imposes strict, as well as joint and several, liability for environmental
remediation  and/or damage costs on several classes of "potentially  responsible
parties," including current "owners and/or operators" of property,  irrespective
of whether those owners or operators caused or contributed to the  contamination
on the property.  In addition,  owners and operators of properties that generate
hazardous  substances that are disposed of at other "off-site"  locations may be
held strictly, jointly and severally liable for environmental remediation and/or
damages at those off-site locations. Many states also have laws that are similar
to CERCLA.  Liability  under CERCLA or under  similar state law could exceed the
value of the property itself as well as the total assets of the property owner.

     Although some provisions of the Asset  Conservation Act (as defined in this
prospectus)  apply to trusts and fiduciaries,  the law is somewhat unclear as to
whether and under what precise circumstances cleanup costs, or the obligation to
take remedial actions,  could be imposed on a secured lender,  such as the trust
fund.  Under the laws of some states and under CERCLA, a lender may be liable as
an "owner or operator" for costs of addressing  releases or threatened  releases
of hazardous  substances on a mortgaged property if that lender or its agents or
employees  have  "participated  in  the  management"  of the  operations  of the
borrower,  even though the environmental  damage or threat was caused by a prior
owner or current owner or operator or other third party.  Excluded from CERCLA's
definition of "owner or operator" is a person "who without  participating in the
management  of ...  [the]  facility,  holds  indicia of  ownership  primarily to
protect  his  security  interest"  (the  "secured-creditor   exemption").   This
exemption for holders of a security  interest such as a secured  lender  applies
only to the extent that a lender seeks to protect its  security  interest in the
contaminated  facility or  property.  Thus,  if a lender's  activities  begin to
encroach on the actual management of that facility or property, the lender faces
potential  liability as an "owner or operator" under CERCLA.  Similarly,  when a
lender  forecloses and takes title to a contaminated  facility or property,  the
lender may incur potential CERCLA liability in various circumstances,  including
among others, when it holds the facility or property as an investment (including
leasing the facility or property to a third party), fails to market the property
in a timely fashion or fails to properly address environmental conditions at the
property or facility.

     The Resource Conservation and Recovery Act, as amended ("RCRA"), contains a
similar  secured-creditor  exemption  for  those  lenders  who  hold a  security
interest  in a  petroleum  underground  storage  tank  ("UST") or in real estate
containing  a UST,  or that  acquire  title to a  petroleum  UST or  facility or
property  on which a UST is  located.  As under  CERCLA,  a lender  may lose its
secured-creditor  exemption  and be held  liable  under  RCRA as a UST  owner or
operator if that lender or its employees or agents participate in the management
of the UST. In addition,  if the lender takes title to or  possession of the UST
or  the  real  estate   containing  the  UST,  under  some   circumstances   the
secured-creditor exemption may be deemed to be unavailable.

     A  decision  in May 1990 of the  United  States  Court of  Appeals  for the
Eleventh Circuit in UNITED STATES V. FLEET FACTORS CORP. very narrowly construed
CERCLA's secured-creditor exemption. The court's opinion suggested that a lender
need not have involved  itself in the  day-to-day  operations of the facility or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather,  liability  could  attach  to a  lender  if  its  involvement  with  the
management of the facility  were broad enough to support the inference  that the
lender had the  capacity to  influence  the  borrower's  treatment  of hazardous
waste.  The court added that a lender's  capacity to influence  these  decisions
could be inferred from the extent of its involvement in the facility's financial
management.  A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in re Bergsoe Metal Corp.,  apparently  disagreeing  with, but not
expressly contradicting, the Fleet Factors court, held that a secured lender had
no liability absent "some actual  management of the facility" on the part of the
lender.

                                       76



     Court   decisions   have   taken   varying   views  of  the  scope  of  the
secured-creditor exemption, leading to administrative and legislative efforts to
provide guidance to lenders on the scope of activities that would trigger CERCLA
and/or RCRA  liability.  Until  recently,  these  efforts have failed to provide
substantial guidance.

     On September  28, 1996,  however,  Congress  enacted,  and on September 30,
1996, the President signed into law the Asset Conservation  Lender Liability and
Deposit  Insurance  Protection Act of 1996 (the "Asset  Conservation  Act"). The
Asset Conservation Act was intended to clarify the scope of the secured creditor
exemption under both CERCLA and RCRA. The Asset Conservation Act more explicitly
defined the kinds of  "participation in management" that would trigger liability
under CERCLA and specified  activities that would not constitute  "participation
in  management"  or  otherwise  result in a forfeiture  of the  secured-creditor
exemption before  foreclosure or during a workout period. The Asset Conservation
Act also clarified the extent of protection  against  liability  under CERCLA in
the event of foreclosure and authorized  specific  regulatory  clarifications of
the scope of the secured-creditor exemption for purposes of RCRA, similar to the
statutory protections under CERCLA.  However,  since the courts have not yet had
the  opportunity  to interpret  the new statutory  provisions,  the scope of the
additional  protections  offered  by the  Asset  Conservation  Act is not  fully
defined.  It also is important to note that the Asset  Conservation Act does not
offer complete protection to lenders and that the risk of liability remains.

     If a secured  lender  does  become  liable,  it may be entitled to bring an
action  for  contribution   against  the  owner  or  operator  who  created  the
environmental  contamination or against some other liable party, but that person
or entity may be bankrupt or otherwise  judgment proof. It is therefore possible
that cleanup or other environmental  liability costs could become a liability of
the trust fund and occasion a loss to the trust fund and to  securityholders  in
some circumstances.  The new secured creditor amendments to CERCLA,  also, would
not necessarily  affect the potential for liability in actions by either a state
or a private party under other  federal or state laws that may impose  liability
on "owners or operators" but do not incorporate the secured creditor exemption.

     Traditionally,  residential  mortgage  lenders  have  not  taken  steps  to
evaluate  whether  hazardous  wastes or  hazardous  substances  are present with
respect to any mortgaged property before the origination of the mortgage loan or
before  foreclosure  or accepting a  deed-in-lieu  of  foreclosure.  Neither the
depositor nor any servicer  makes any  representations  or warranties or assumes
any  liability  with  respect  to:  environmental  conditions  of the  Mortgaged
Property;  the  absence,  presence or effect of  hazardous  wastes or  hazardous
substances  on, near or emanating  from the  Mortgaged  Property;  the impact on
securityholders  of any environmental  condition or presence of any substance on
or near the Mortgaged Property; or the compliance of any Mortgaged Property with
any  environmental  laws.  In  addition,  no agent,  person or entity  otherwise
affiliated with the depositor is authorized or able to make any  representation,
warranty or assumption of liability relative to any Mortgaged Property.

DUE-ON-SALE CLAUSES

     The mortgage loans may contain due-on-sale clauses. These clauses generally
provide that the lender may  accelerate the maturity of the loan if the borrower
sells,  transfers or conveys the related Mortgaged Property.  The enforceability
of due-on-sale clauses has been the subject of legislation or litigation in many
states and, in some cases,  the  enforceability  of these clauses was limited or
denied. However, for some loans the Garn-St. Germain Depository Institutions Act
of 1982 (the "Garn-St.  Germain Act") preempts state  constitutional,  statutory
and case law that prohibits the  enforcement of due-on-sale  clauses and permits
lenders to enforce  these  clauses in  accordance  with their terms,  subject to
limited  exceptions.  Due-on-sale clauses contained in mortgage loans originated
by federal  savings and loan  associations  of federal  savings  banks are fully
enforceable  pursuant to regulations of the United States Federal Home Loan Bank
Board, as succeeded by the Office of Thrift Supervision, which preempt state law
restrictions on the enforcement of those clauses. Similarly,

                                       77



"due-on-sale"  clauses in  mortgage  loans made by  national  banks and  federal
credit unions are now fully  enforceable  pursuant to preemptive  regulations of
the  Comptroller of the Currency and the National  Credit Union  Administration,
respectively.

     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage  lender  covered  by  the  act  (including  federal  savings  and  loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding  the fact that a transfer  of the  property  may have  occurred.
These include intra-family transfers, some transfers by operation of law, leases
of fewer than three years and the creation of a junior encumbrance.  Regulations
promulgated  under the Garn-St.  Germain Act also  prohibit the  imposition of a
prepayment  penalty upon the  acceleration  of a loan  pursuant to a due-on-sale
clause. The inability to enforce a "due-on-sale" clause may result in a mortgage
that bears an interest rate below the current market rate being assumed by a new
home buyer rather than being paid off,  which may affect the average life of the
mortgage loans and the number of mortgage loans which may extend to maturity.

PREPAYMENT CHARGES

     Under some  state  laws,  prepayment  charges  may not be  imposed  after a
certain  period of time  following the  origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if those loans are paid
before  maturity.  For  Mortgaged  Properties  that  are  owner-occupied,  it is
anticipated that prepayment  charges may not be imposed for many of the mortgage
loans.  The absence of a restraint on  prepayment,  particularly  for fixed rate
mortgage  loans having higher  mortgage  rates,  may increase the  likelihood of
refinancing or other early retirement of those loans.

SUBORDINATE FINANCING

     Where a  borrower  encumbers  mortgaged  property  with one or more  junior
liens, the senior lender is subjected to additional risks, such as:

     o    The borrower may have difficulty repaying multiple loans. In addition,
          if the junior loan  permits  recourse to the borrower (as junior loans
          often do) and the senior loan does not, a borrower  may be more likely
          to repay sums due on the junior loan than those on the senior loan.

     o    Acts of the senior  lender that  prejudice the junior lender or impair
          the junior lender's  security may create a superior equity in favor of
          the junior lender. For example,  if the borrower and the senior lender
          agree to an increase in the  principal  amount of or the interest rate
          payable on the senior loan, the senior lender may lose its priority to
          the extent any  existing  junior  lender is harmed or the  borrower is
          additionally burdened.

     o    If the borrower  defaults on the senior loan and/or any junior loan or
          loans,  the  existence  of junior  loans and  actions  taken by junior
          lenders can impair the security available to the senior lender and can
          interfere  with or delay the  taking of action by the  senior  lender.
          Moreover,  the  bankruptcy  of a junior  lender  may  operate  to stay
          foreclosure or similar proceedings by the senior lender.

APPLICABILITY OF USURY LAWS

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  enacted in March  1980  ("Title  V"),  provides  that state  usury
limitations  will not apply to some types of  residential  first  mortgage loans
originated  by lenders  after March 31, 1980. A similar  federal  statute was in
effect for mortgage loans made during the first three months of 1980. The Office
of Thrift  Supervision  is  authorized  to issue  rules and  regulations  and to
publish  interpretations  governing  implementation  of  Title  V.  The  statute
authorized any state to reimpose interest rate limits by adopting,

                                       78



before April 1, 1983, a law or  constitutional  provision that expressly rejects
application  of the  federal  law.  In  addition,  even where  Title V is not so
rejected,  any  state is  authorized  by the law to adopt a  provision  limiting
discount  points or other  charges on  mortgage  loans  covered by Title V. Some
states  have taken  action to  reimpose  interest  rate  limits  and/or to limit
discount points or other charges.

     The depositor  believes that a court  interpreting  Title V would hold that
residential  first  mortgage  loans that are  originated  on or after January 1,
1980,  are  subject to federal  preemption.  Therefore,  in a state that has not
taken  the  requisite  action  to  reject  application  of Title V or to adopt a
provision  limiting discount points or other charges before origination of those
mortgage loans,  any limitation  under that state's usury law would not apply to
those mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision  limiting  discount points or other charges is adopted,  no mortgage
loan  originated  after  the date of that  state  action  will be  eligible  for
inclusion in a trust fund unless (1) the mortgage loan provides for the interest
rate,  discount  points and  charges as are  permitted  in that state or (2) the
mortgage loan  provides that its terms will be construed in accordance  with the
laws of another state under which the interest rate, discount points and charges
would not be usurious  and the  borrower's  counsel has rendered an opinion that
the choice of law provision would be given effect.

     Statutes  differ in their  provisions as to the  consequences of a usurious
loan.  One group of statutes  requires  the lender to forfeit the  interest  due
above the applicable limit or impose a specified  penalty.  Under this statutory
scheme,  the  borrower  may cancel the  recorded  mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful  interest.  A second  group of statutes is more  severe.  A
violation  of  this  type  of  usury  law  results  in the  invalidation  of the
transaction,  thus  permitting  the borrower to cancel the recorded  mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

     Alternative mortgage instruments,  including adjustable rate mortgage loans
and early  ownership  mortgage  loans,  originated  by  non-federally  chartered
lenders  have  historically  been  subject to a variety of  restrictions.  Those
restrictions  differed  from  state  to  state,  resulting  in  difficulties  in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated  substantially as a result of the enactment of Title VIII of the
Garn-St.  Germain Act ("Title VIII"). Title VIII provides that,  notwithstanding
any state law to the contrary,  state-chartered  banks may originate alternative
mortgage   instruments  in  accordance  with  regulations   promulgated  by  the
Comptroller of the Currency with respect to origination of alternative  mortgage
instruments  by national  banks;  state-chartered  credit  unions may  originate
alternative mortgage  instruments in accordance with regulations  promulgated by
the  National  Credit  Union  Administration  with  respect  to  origination  of
alternative  mortgage  instruments  by  federal  credit  unions;  and all  other
non-federally chartered housing creditors, including state-chartered savings and
loan  associations,  state-chartered  savings banks and mutual savings banks and
mortgage banking companies,  may originate  alternative  mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision,  with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting,  before  October 15, 1985, a law or  constitutional  provision
expressly  rejecting the  applicability  of those  provisions.  Some states have
taken that action.

                                       79



SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     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  mortgage loan  (including a borrower who was in
reserve  status and is called to active duty after  origination  of the mortgage
loan) may not be charged  interest  (including fees and charges) 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. The Relief Act applies to
borrowers who are members of the Army, Navy, Air Force, Marines, National Guard,
Reserves, Coast Guard and officers of the U.S. Public Health Service assigned to
duty with the  military.  Because the Relief Act applies to borrowers  who enter
military  service  (including  reservists  who are called to active  duty) after
origination of the related  mortgage loan, no information  can be provided as to
the number of loans that may be affected by the Relief Act.

     Application of the Relief Act would adversely affect,  for an indeterminate
period of time,  the ability of the servicer to collect full amounts of interest
on some of the mortgage loans. Any shortfalls in interest collections  resulting
from the  application  of the  Relief  Act would  result in a  reduction  of the
amounts  distributable  to the  holders  of  the  related  series  of  Notes  or
Certificates,  as  applicable,  and  would not be  covered  by  advances.  These
shortfalls will be covered by the credit support provided in connection with the
Notes  or  Certificates,  as  applicable,  only to the  extent  provided  in the
prospectus  supplement.  In addition,  the Relief Act imposes  limitations  that
would impair the ability of the  servicer to  foreclose on an affected  mortgage
loan  during  the  borrower's  period of active  duty  status,  and,  under some
circumstances,  during an additional three month period thereafter.  Thus, if an
affected  mortgage  loan goes into  default,  there  may be  delays  and  losses
occasioned thereby.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal  law  provides  that  property   owned  by  persons   convicted  of
drug-related  crimes or of criminal  violations of the Racketeer  Influenced and
Corrupt  Organizations  ("RICO")  statute can be seized by the government if the
property was used in, or purchased  with the  proceeds of, those  crimes.  Under
procedures  contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture  proceeding and may give notice
to all parties "known to have an alleged  interest in the  property,"  including
the holders of mortgage loans.

     A lender  may  avoid  forfeiture  of its  interest  in the  property  if it
establishes  that: (1) its mortgage was executed and recorded before  commission
of the crime upon which the  forfeiture is based,  or (2) the lender was, at the
time of execution of the  mortgage,  "reasonably  without cause to believe" that
the  property was used in, or  purchased  with the proceeds of,  illegal drug or
RICO activities.

                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     The following  discussion contains summaries,  which are general in nature,
of certain legal matters relating to the contracts.  Because these legal aspects
are  governed   primarily  by  applicable  state  law,  which  laws  may  differ
substantially,  the  summaries  do not purport to be complete nor to reflect the
laws of any particular  state,  nor to encompass the laws of all states in which
the security for the contracts is situated. The summaries are qualified in their
entirety by reference to the  appropriate  laws of the states in which contracts
may be originated.

                                       80



GENERAL

     As a result of the assignment of the contracts to the trustee,  the trustee
will succeed  collectively  to all of the rights  including the right to receive
payment on the  contracts,  of the obligee  under the  contracts.  Each contract
evidences both

          (a)  the  obligation  of the  borrower  to repay  the  loan  evidenced
     thereby, and

          (b)  the grant of a  security  interest  in the  manufactured  home to
     secure repayment of the loan. Aspects of both features of the contracts are
     described more fully below.

     The contracts generally are "chattel paper" as defined in the UCC in effect
in the  states  in which  the  manufactured  homes  initially  were  registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security  interest in chattel paper.  Under the  agreement,  the
servicer will transfer physical  possession of the contracts to the trustee.  In
addition,  the servicer  will make an  appropriate  filing of a UCC-1  financing
statement in the appropriate states to give notice of the trustee's ownership of
the  contracts.  The  contracts  will be stamped or marked  otherwise to reflect
their  assignment  from the  depositor  to the  trustee  only if provided in the
prospectus supplement.  Therefore, if, through negligence, fraud or otherwise, a
subsequent  purchaser  were able to take  physical  possession  of the contracts
without notice of the assignment,  the trustee's  interest in contracts could be
defeated.

SECURITY INTERESTS IN THE MANUFACTURED HOMES

     The  manufactured  homes  securing the  contracts  may be located in all 50
states,  Security  interests in  manufactured  homes may be perfected  either by
notation of the secured  party's lien on the certificate of title or by delivery
of the  required  documents  and  payment  of a fee to the state  motor  vehicle
authority,  depending on state law. In some nontitle states, perfection pursuant
to the  provisions  of the UCC is  required.  The asset  seller may effect  that
notation or delivery of the required  documents and fees, and obtain  possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered.  In the event the asset seller fails,  due to clerical  error, to
effect that notation or delivery, or files the security interest under the wrong
law, the asset  seller may not have a first  priority  security  interest in the
manufactured home securing a contract.  As manufactured homes have become larger
and often have been  attached to their sites  without any apparent  intention to
move them, courts in many states have held that manufactured  homes,  under some
circumstances,  may become subject to real estate title and recording laws. As a
result, a security interest in a manufactured home could be rendered subordinate
to the  interests  of other  parties  claiming  an  interest  in the home  under
applicable state real estate law.

     To perfect a security  interest  in a  manufactured  home under real estate
laws,  the holder of the  security  interest  must file either a fixture  filing
under the provisions of the UCC or a real estate  mortgage under the real estate
laws of the state where the home is located.  These  filings must be made in the
real  estate   records   office  of  the  county  where  the  home  is  located.
Substantially all of the contracts contain  provisions  prohibiting the borrower
from  permanently  attaching the  manufactured  home to its site. So long as the
borrower  does  not  violate  this  agreement,   a  security   interest  in  the
manufactured  home will be governed by the certificate of title laws or the UCC,
and the notation of the  security  interest on the  certificate  of title or the
filing of a UCC financing  statement  will be effective to maintain the priority
of the security interest in the manufactured  home. If, however,  a manufactured
home is permanently attached to its site, other parties could obtain an interest
in the  manufactured  home  that is prior to the  security  interest  originally
retained by the asset seller and  transferred to the depositor.  For a series of
securities and if so described in the prospectus supplement, the servicer may be
required  to  perfect  a  security  interest  in  the  manufactured  home  under
applicable real estate laws. The warranting  party will represent that as of the
date of the sale to the depositor it has obtained a

                                       81



perfected first priority security interest by proper notation or delivery of the
required  documents and fees for  substantially  all of the  manufactured  homes
securing the contracts.

     The depositor will cause the security  interests in the manufactured  homes
to be assigned to the trustee on behalf of the securityholders. The depositor or
the trustee will amend the certificates of title, or file UCC-3  statements,  to
identify the trustee as the new secured party, and will deliver the certificates
of title to the  trustee or note  thereon the  interest  of the trustee  only if
specified in the prospectus supplement.  Accordingly, the asset seller, or other
originator of the  contracts,  will continue to be named as the secured party on
the  certificates of title relating to the  manufactured  homes. In some states,
that  assignment  is an effective  conveyance of the security  interest  without
amendment  of any lien  noted on the  related  certificate  of title and the new
secured party succeeds to servicer's  rights as the secured party.  However,  in
some states,  in the absence of an amendment to the certificate of title and the
new secured party succeeds to servicer's  rights as the secured party.  However,
in some states,  in the absence of an amendment to the  certificate of title, or
the filing of a UCC-3 statement,  the assignment of the security interest in the
manufactured  home may not be held  effective  or the  security  interest in the
manufactured home may not be held effective or the security interests may not be
perfected  and in the absence of that  notation or delivery to the trustee,  the
assignment  of  the  security  interest  in the  manufactured  home  may  not be
effective  against creditors of the asset seller, or any other originator of the
contracts,  or a  trustee  in  bankruptcy  of the  asset  seller,  or any  other
originator.

     In  the  absence  of  fraud,   forgery  or  permanent   affixation  of  the
manufactured  home to its site by the manufactured home owner, or administrative
error  by state  recording  officials,  the  notation  of the lien of the  asset
seller,  or other  originator of the Contracts,  on the  certificate of title or
delivery of the required  documents  and fees will be  sufficient to protect the
securityholders  against the rights or subsequent  purchasers of a  manufactured
home or  subsequent  lenders who take a security  interest  in the  manufactured
home.  If there are any  manufactured  homes as to which the  security  interest
assigned  to the  trustee is not  perfected,  that  security  interest  would be
subordinate  to, among others,  subsequent  purchasers for value of manufactured
homes and holders of perfected security  interests.  There also exists a risk in
not identifying the trustee as the new secured party on the certificate of title
that, through fraud or negligence, the security interest of the trustee could be
released.

     If the owner of a  manufactured  home  moves it to a state  other  than the
state in which the manufactured home initially is registered,  under the laws of
most  states the  perfected  security  interest in the  manufactured  home would
continue for four months after the relocation  and thereafter  only if and after
the owner re-registers the manufactured home in that state. If the owner were to
relocate  a  manufactured   home  to  another  state  and  not  re-register  the
manufactured  home in that state,  and if steps are not taken to re-perfect  the
trustee's  security  interest  in  that  state,  the  security  interest  in the
manufactured  home would cease to be perfected.  A majority of states  generally
require surrender of a certificate of title to re-register a manufactured  home;
accordingly,  the servicer must surrender possession if it holds the certificate
of  title  to the  manufactured  home  or,  in the  case of  manufactured  homes
registered  in states that provide for notation of lien,  the asset  seller,  or
other originator,  would receive notice of surrender if the security interest in
the  manufactured  home is noted on the certificate of title.  Accordingly,  the
trustee would have the  opportunity to re-perfect  its security  interest in the
manufactured  home in the state of  relocation.  In states that do not require a
certificate of title for  registration of a manufactured  home,  re-registration
could defeat  perfection.  In the ordinary course of servicing the  manufactured
housing contracts, the servicer takes steps to effect re-perfection upon receipt
of notice of re-registration or information from the borrower as to relocation.

     Similarly,  when a borrower under a manufactured  housing  contract sells a
manufactured home, the servicer must surrender  possession of the certificate of
title or, if it is noted as lienholder on the certificate of title, will receive
notice  as a result  of its lien  noted  thereon  and  accordingly  will have an
opportunity  to  require   satisfaction  of  the  related  manufactured  housing
conditional sales contract before release of the lien. Under the Agreement,  the
servicer is obligated to take those steps,

                                       82



at the servicer's  expense,  as are necessary to maintain perfection of security
interests in the manufactured homes.

     Under  the  laws  of  most  states,   liens  for  repairs  performed  on  a
manufactured  home and liens for personal property taxes take priority even over
a perfected  security  interest.  The  warranting  party will  represent  in the
agreement  that it has no knowledge  of any of these liens for any  manufactured
home securing payment on any contract.  However,  these liens could arise at any
time  during the term of a  contract.  No notice will be given to the trustee or
securityholders if a lien arises.

ENFORCEMENT OF SECURITY INTERESTS IN THE MANUFACTURED HOMES

     The  servicer  on behalf of the  trustee,  to the  extent  required  by the
related  agreement,  may take action to enforce the trustee's  security interest
with  respect  to  contracts  in  default  by  repossession  and  resale  of the
manufactured  homes  securing  those  defaulted   contracts.   So  long  as  the
manufactured  home has not become subject to the real estate law, a creditor can
repossess a  manufactured  home securing a contract by voluntary  surrender,  by
"self-help"  repossession  that is  "peaceful"  or, in the absence of  voluntary
surrender and the ability to repossess  without breach of the peace, by judicial
process. The holder of a contract must give the debtor a number of days' notice,
which varies from 10 to 30 days  depending on that state,  before  beginning any
repossession.  The UCC  and  consumer  protection  laws  in  most  states  place
restrictions  on  repossession  sales,  including  requiring prior notice to the
debtor and  commercial  reasonableness  in effecting  that sale. The law in most
states also  requires  that the debtor be given notice of any sale before resale
of the unit so that the debtor may redeem at or before that resale. In the event
of repossession and resale of a manufactured home, the trustee would be entitled
to be paid out of the sale proceeds  before the proceeds could be applied to the
payment of the claims of  unsecured  creditors  or the  holders of  subsequently
perfected security interests or, thereafter, to the debtor.

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     The terms of the Relief Act apply to a borrower on a Contract as  described
for a borrower  on a mortgage  loan under  "Certain  Legal  Aspects of  Mortgage
Loans--Soldiers' and Sailors' Civil Act of 1940."

CONSUMER PROTECTION LAWS

     The so-called  Holder-in-Due-Course rule of the Federal Trade Commission is
intended to defeat the ability of the transferor of a consumer  credit  contract
that is the seller of goods which gave rise to the transaction, and some related
lenders and assignees,  to transfer the contract free of notice of claims by the
debtor  thereunder.  The effect of this rule is to subject  the  assignee of the
contract to all claims and defenses  that the debtor  could  assert  against the
seller of goods.  Liability  under this rule is limited to amounts  paid under a
contract;  however,  the borrower also may be able to assert the rule to set off
remaining  amounts  due as a defense  against  a claim  brought  by the  trustee
against the borrower.  Numerous other federal and state consumer protection laws
impose  requirements  applicable to the origination and lending  pursuant to the
contracts, including the Truth in Lending Act, the Federal Trade Commission Act,
the Fair Credit Billing Act, the Fair Credit Reporting Act, the Equal

                                       83



Credit  Opportunity Act, the Fair Debt Collection  Practices Act and the Uniform
Consumer  Credit Code. In the case of some of these laws,  the failure to comply
with their provisions may affect the enforceability of the related contract.

TRANSFERS OF MANUFACTURED HOMES; ENFORCEABILITY OF "DUE-ON-SALE" CLAUSES

     The  contracts,  in general,  prohibit  the sale or transfer of the related
manufactured   homes  without  the  consent  of  the  servicer  and  permit  the
acceleration  of the maturity of the  contracts by the servicer upon any sale or
transfer that is not consented to.  Generally,  it is expected that the servicer
will permit most transfers of manufactured homes and not accelerate the maturity
of the  related  contracts.  In  some  cases,  the  transfer  may be  made  by a
delinquent borrower to avoid a repossession proceeding for a manufactured home.

     In the case of a transfer of a  manufactured  home after which the servicer
desires to  accelerate  the  maturity of the related  contract,  the  servicer's
ability  to do so will  depend  on the  enforceability  under  state  law of the
due-on-sale clauses applicable to the manufactured homes. Consequently,  in some
states the servicer may be prohibited  from  enforcing a  due-on-sale  clause in
respect of some manufactured homes.

APPLICABILITY OF USURY LAWS

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  as amended  (Title V),  provides  that,  subject to the  following
conditions,  state usury  limitations will not apply to any loan that is secured
by a first lien on certain kinds of manufactured housing.

     The contracts  would be covered if they satisfy certain  conditions,  among
other things, governing the terms of any prepayments,  late charges and deferral
fees and requiring a 30-day notice period before  instituting any action leading
to repossession of or foreclosure on the related unit.

     Title V authorized any state to re-impose limitations on interest rates and
finance  charges  by  adopting  before  April 1, 1983,  a law or  constitutional
provision that expressly rejects  application of the federal law. Fifteen states
adopted a similar law before the April 1, 1983 deadline. In addition, even where
Title V was not so  rejected,  any  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related asset seller will  represent  that all of the contracts  comply with
applicable usury law.

                   MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

     The  following  discussion  represents  the  opinion of Stroock & Stroock &
Lavan LLP as to the material  federal income tax  consequences  of the purchase,
ownership and disposition of the Notes or Certificates,  as applicable,  offered
under this  prospectus.  This opinion assumes  compliance with all provisions of
the Agreements pursuant to which the Notes or Certificates,  as applicable,  are
issued.  This  discussion is directed  solely to  securityholders  that hold the
Notes or  Certificates,  as applicable,  as capital assets within the meaning of
Section 1221 of the Internal Revenue Code of 1986, as amended (the "Code"),  and
does not  purport to discuss  all federal  income tax  consequences  that may be
applicable to particular categories of investors,  some of which (such as banks,
insurance  companies  and foreign  investors)  may be subject to special  rules.
Further, the authorities on which this discussion,  and the opinions referred to
below, are based are subject to change or differing interpretations, which could
apply retroactively.

     In  addition  to the  federal  income tax  consequences  described  in this
prospectus,  potential  investors  should  consider  the  state  and  local  tax
consequences, if any, of the purchase, ownership and

                                       84



disposition of the Notes or  Certificates,  as applicable.  See "State and Other
Tax Considerations." The depositor recommends that securityholders consult their
own tax advisors concerning the federal,  state, local or other tax consequences
to them of the purchase, ownership and disposition of the Notes or Certificates,
as applicable, offered under this prospectus.

     The following discussion addresses securities of five general types:

     o    securities  ("REMIC  Securities")  representing  interests  in a trust
          fund,  or a portion of a trust fund,  that the  trustee  will elect to
          have treated as a real estate mortgage  investment  conduit  ("REMIC")
          under Sections 860A through 860G (the "REMIC Provisions") of the Code;

     o    securities  ("FASIT  Securities")  representing  interests  in a trust
          fund,  or a portion of a trust fund,  that the  trustee  will elect to
          have  treated as a financial  asset  securitization  investment  trust
          ("FASIT") under Sections 860H through 860L (the "FASIT Provisions") of
          the Code;

     o    securities  ("Grantor Trust Securities")  representing  interests in a
          trust fund (a "Grantor  Trust  Fund") as to which no election  will be
          made;

     o    securities ("Partnership  Certificates") representing equity interests
          in a trust fund (a  "Partnership  Trust  Fund")  which is treated as a
          partnership for federal income tax purposes; and

     o    securities  ("Debt   Securities")   representing   indebtedness  of  a
          Partnership  Trust  Fund or a trust  fund  which is  disregarded  as a
          separate entity for federal income tax purposes.

     The  prospectus  supplement  for each series of Notes or  Certificates,  as
applicable,  will indicate which of the foregoing  treatments will apply to that
series  and, if a REMIC  election  (or  elections)  will be made for the related
trust fund,  will identify all "regular  interests" and "residual  interests" in
the REMIC or, if a FASIT election will be made for the related trust fund,  will
identify all "regular  interests"  and "ownership  interests" in the FASIT.  For
purposes of this tax discussion,

     (1)  references to a  "securityholder"  or a "holder" are to the beneficial
          owner of a Security,

     (2)  references  to "REMIC Pool" are to an entity or portion  thereof as to
          which a REMIC election will be made and

     (3)  to the extent  specified in the prospectus  supplement,  references to
          "mortgage loans" include Contracts.  Except to the extent specified in
          the  prospectus  supplement,  no  REMIC  election  will  be  made  for
          Unsecured Home Improvement Loans.

     The following discussion is based in part upon the rules governing original
issue  discount that are set forth in Sections 1271 through 1275 of the Code and
in the Treasury regulations  promulgated thereunder (the "OID Regulations"),  in
part  upon  the  REMIC  Provisions  and  the  Treasury  regulations  promulgated
thereunder  (the "REMIC  Regulations"),  and in part upon the FASIT  Provisions.
Although the FASIT Provisions of the Code became effective on September 1, 1997,
the Treasury  regulations  issued with respect to those  provisions are still in
proposed  form only.  Accordingly,  the  discussion  herein does not address the
proposed FASIT  regulations  (which will be discussed in the related  prospectus
supplement  if and to the extent  they are  relevant)  and  definitive  guidance
cannot be provided  with  respect to many  aspects of the tax  treatment  of the
holders of FASIT Securities.  In addition, the OID Regulations do not adequately
address some issues relevant to, and in some

                                       85



instances  provide that they are not applicable to, securities such as the Notes
or Certificates, as applicable.

     TAXABLE MORTGAGE POOLS

     Corporate  income tax can be  imposed  on the net  income of some  entities
issuing  non-REMIC  and  non-FASIT  debt  obligations  secured  by  real  estate
mortgages  ("Taxable Mortgage Pools").  Any entity other than a REMIC or a FASIT
(as defined in this prospectus) will be considered a Taxable Mortgage Pool if

     (1)  substantially  all of  the  assets  of  the  entity  consist  of  debt
          obligations  and more than 50% of those  obligations  consist of "real
          estate mortgages,"

     (2)  that entity is the borrower  under debt  obligations  with two or more
          maturities, and

     (3)  under the  terms of the debt  obligations  on which the  entity is the
          borrower,  payments  on  those  obligations  bear  a  relationship  to
          payments on the obligations held by the entity.

Furthermore,  a group of assets  held by an entity  can be treated as a separate
Taxable  Mortgage  Pool if the assets are expected to produce  significant  cash
flow that will support one or more of the entity's  issues of debt  obligations.
The  depositor  generally  will  structure  offerings of non-REMIC and non-FASIT
Securities to avoid the application of the Taxable Mortgage Pool rules.

REMICS

     CLASSIFICATION OF REMICS

     For  each  series  of  REMIC  Securities,   assuming  compliance  with  all
provisions  of the related  pooling and servicing  agreement,  in the opinion of
Stroock  & Stroock & Lavan  LLP,  the  related  trust  fund (or each  applicable
portion  of the trust  fund) will  qualify  as a REMIC and the REMIC  Securities
offered  with  respect  thereto  will be  considered  to evidence  ownership  of
"regular interests" ("Regular  Securities") or "residual  interests"  ("Residual
Securities") in the REMIC within the meaning of the REMIC Provisions.

     In order for the REMIC Pool to  qualify  as a REMIC,  there must be ongoing
compliance on the part of the REMIC Pool with the  requirements set forth in the
Code.  The REMIC Pool must fulfill an asset test,  which  requires  that no more
than a DE MINIMIS  portion of the assets of the REMIC  Pool,  as of the close of
the third calendar month  beginning  after the "Startup Day" (which for purposes
of this  discussion is the date of issuance of the REMIC  Securities) and at all
times  thereafter,  may consist of assets other than  "qualified  mortgages" and
"permitted investments." The REMIC Regulations provide a safe harbor pursuant to
which the DE MINIMIS  requirement will be met if at all times the total adjusted
basis of the nonqualified  assets is less than 1% of the total adjusted basis of
all the REMIC  Pool's  assets.  An entity that fails to meet the safe harbor may
nevertheless  demonstrate  that it holds no more  than a DE  MINIMIS  amount  of
nonqualified assets. A REMIC Pool also must provide "reasonable arrangements" to
prevent its residual  interests from being held by "disqualified  organizations"
or  agents of  "disqualified  organizations"  and must  furnish  applicable  tax
information to transferors or agents that violate this requirement.  The pooling
and  servicing  agreement  for each  series  of REMIC  Securities  will  contain
provisions  meeting these  requirements.  See  "--Taxation of Owners of Residual
Securities-Tax-Related      Restrictions     on     Transfer     of     Residual
Securities--Disqualified Organizations" below.

     A qualified  mortgage is any obligation  that is principally  secured by an
interest in real  property and that is either  transferred  to the REMIC Pool on
the Startup Day or is purchased by the REMIC Pool

                                       86



within a three-month  period  thereafter  pursuant to a fixed price  contract in
effect on the Startup Day. Qualified mortgages include whole mortgage loans and,
generally,  certificates  of  beneficial  interest in a grantor trust that holds
mortgage  loans and  regular  interests  in another  REMIC,  such as  lower-tier
regular  interests in a tiered REMIC. The REMIC  Regulations  specify that loans
secured  by  timeshare  interests,  shares  held by a  tenant  stockholder  in a
cooperative housing  corporation,  and manufactured  housing that qualifies as a
"single  family  residence"  under  Code  Section  25(e)(10)  can  be  qualified
mortgages. A qualified mortgage includes a qualified replacement mortgage, which
is any property that would have been treated as a qualified  mortgage if it were
transferred to the REMIC Pool on the Startup Day and that is received either:

     (1)  in exchange for any qualified  mortgage  within a  three-month  period
          from the Startup Day; or

     (2)  in exchange for a "defective obligation" within a two-year period from
          the Startup Day.

     A "defective obligation" includes:

     (1)  a  mortgage  in  default  or  as  to  which   default  is   reasonably
          foreseeable;

     (2)  a mortgage as to which a customary  representation or warranty made at
          the time of transfer to the REMIC Pool has been breached;

     (3)  a mortgage that was fraudulently procured by the borrower; and

     (4)  a mortgage that was not in fact  principally  secured by real property
          (but only if the mortgage is disposed of within 90 days of discovery).

A mortgage loan that is "defective" as described in clause (4) above that is not
sold or, if within two years of the Startup  Day,  exchanged,  within 90 days of
discovery, ceases to be a qualified mortgage after that 90-day period.

     Permitted  investments  include cash flow  investments,  qualified  reserve
assets,  and  foreclosure  property.  A cash flow  investment is an  investment,
earning a return in the  nature of  interest,  of  amounts  received  on or with
respect to qualified  mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably  required reserve maintained by the REMIC Pool to provide
for  payments  of  expenses  of the REMIC Pool or amounts  due on the regular or
residual  interests in the event of defaults  (including  delinquencies)  on the
qualified  mortgages,  lower  than  expected  reinvestment  returns,  prepayment
interest  shortfalls  and  other   contingencies.   The  reserve  fund  will  be
disqualified  if more than 30% of the gross  income from the assets in that fund
for the year is derived from the sale or other  disposition of property held for
less than three  months,  unless  required  to prevent a default on the  regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced  "promptly and  appropriately" as payments on the mortgage loans
are received.  Foreclosure  property is real property acquired by the REMIC Pool
in connection with the default or imminent  default of a qualified  mortgage and
generally  may not be held for more than three  taxable  years after the taxable
year of  acquisition  unless  extensions  are  granted by the  Secretary  of the
Treasury.

     In addition to the foregoing requirements, the various interests in a REMIC
Pool also must meet specific requirements.  All of the interests in a REMIC Pool
must be either of the following: (1) one or more classes of regular interests or
(2) a single  class of residual  interests on which  distributions,  if any, are
made pro rata.

                                       87



     o    A regular  interest  is an  interest in a REMIC Pool that is issued on
          the Startup Day with fixed terms, is designated as a regular interest,
          and  unconditionally  entitles  the  holder  to  receive  a  specified
          principal amount (or other similar amount), and provides that interest
          payments (or other  similar  amounts),  if any, at or before  maturity
          either are payable based on a fixed rate or a qualified variable rate,
          or consist of a specified, nonvarying portion of the interest payments
          on qualified mortgages.  That specified portion may consist of a fixed
          number of basis points, a fixed percentage of the total interest, or a
          qualified  variable rate,  inverse variable rate or difference between
          two fixed or qualified  variable rates on some or all of the qualified
          mortgages.  The specified  principal amount of a regular interest that
          provides for interest payments  consisting of a specified,  nonvarying
          portion of interest payments on qualified mortgages may be zero.

     o    A  residual  interest  is an  interest  in a REMIC  Pool  other than a
          regular  interest  that is  issued  on the  Startup  Day  and  that is
          designated as a residual interest.

     An  interest in a REMIC Pool may be treated as a regular  interest  even if
payments of principal  for that interest are  subordinated  to payments on other
regular  interests or the residual interest in the REMIC Pool, and are dependent
on the absence of defaults or delinquencies on qualified  mortgages or permitted
investments,  lower than reasonably  expected returns on permitted  investments,
unanticipated  expenses  incurred  by the  REMIC  Pool  or  prepayment  interest
shortfalls.  Accordingly,  in the opinion of Stroock & Stroock & Lavan LLP,  the
Regular  Securities of a series will  constitute  one or more classes of regular
interests,  and the Residual Securities for that series will constitute a single
class of residual interests for each REMIC Pool.

     If an entity  electing to be treated as a REMIC fails to comply with one or
more of the ongoing  requirements of the Code for that status during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for that
year and thereafter.  In that event, that entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Securities may not be accorded
the  status  or given  the tax  treatment  described  below.  Although  the Code
authorizes the Treasury Department to issue regulations  providing relief in the
event of an inadvertent  termination of REMIC status,  none of these regulations
have  been  issued.  Any  relief  provided,  moreover,  may  be  accompanied  by
sanctions,  such as the imposition of a corporate tax on all or a portion of the
trust fund's income for the period in which the requirements for that status are
not  satisfied.  The pooling and  servicing  agreement  for each REMIC Pool will
include provisions designed to maintain the trust fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any trust fund as
a REMIC will be terminated.

     CHARACTERIZATION OF INVESTMENTS IN REMIC SECURITIES

     The REMIC  Securities  will be treated as "real estate  assets"  within the
meaning of Section  856(c)(4)(A)  of the Code and  assets  described  in Section
7701(a)(19)(C)  of the Code in the same  proportion that the assets of the REMIC
Pool underlying these Notes or Certificates, as applicable, would be so treated.
Moreover,  if 95% or more of the assets of the REMIC Pool  qualify for either of
the  foregoing  treatments  at all  times  during a  calendar  year,  the  REMIC
Securities will qualify for the corresponding  status in their entirety for that
calendar year.

     If the assets of the REMIC  Pool  include  Buydown  Mortgage  Loans,  it is
possible that the percentage of those assets  constituting "loans ... secured by
an  interest  in real  property  which is ...  residential  real  property"  for
purposes of Code Section  7701(a)(19)(C)(v) may be required to be reduced by the
amount of the related  funds paid thereon (the "Buydown  Funds").  No opinion is
expressed as to the  treatment of those Buydown Funds because the law is unclear
as to whether the Buydown  Funds  represent  an account  held by the lender that
reduces the  lender's  investment  in the  mortgage  loan.  This  reduction of a
holder's investment may reduce the assets qualifying for the 60%

                                       88



of assets test for  meeting the  definition  of a  "domestic  building  and loan
association."  Interest  (including  original  issue  discount)  on the  Regular
Securities  and income  allocated  to the class of Residual  Securities  will be
interest  described in Section  856(c)(3)(B)  of the Code to the extent that the
Notes or Certificates, as applicable, are treated as "real estate assets" within
the  meaning of Section  856(c)(4)(A)  of the Code.  In  addition,  the  Regular
Securities generally will be "qualified mortgages" within the meaning of Section
860G(a)(3)  of the Code if  transferred  to another  REMIC on its Startup Day in
exchange for regular or residual interests in the REMIC.

     The assets of the REMIC Pool will include,  in addition to mortgage  loans,
payments on mortgage loans held pending distribution on the REMIC Securities and
property  acquired by foreclosure  held pending sale, and may include amounts in
reserve  accounts.  It is unclear whether property  acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the  mortgage  loans,  or whether  those  assets (to the extent not  invested in
assets  described in the foregoing  sections)  otherwise  would receive the same
treatment as the mortgage  loans for purposes of all of the foregoing  sections.
The REMIC Regulations do provide,  however, that payments on mortgage loans held
pending  distribution  are considered part of the mortgage loans for purposes of
Section  856(c)(4)(A) of the Code.  Furthermore,  foreclosure property generally
will qualify as "real estate assets" under Section 856(c)(4)(A) of the Code.

     TIERED REMIC STRUCTURES

     For some series of REMIC Securities,  two or more separate elections may be
made to treat  designated  portions of the related trust fund as REMICs ("Tiered
REMICs")  for federal  income tax  purposes.  Upon the  issuance of any of these
series of REMIC  Securities,  Stroock &  Stroock  & Lavan LLP will  deliver  its
opinion that, assuming compliance with all provisions of the related pooling and
servicing  agreement,  the Tiered  REMICs  will each  qualify as a REMIC and the
respective  REMIC  Securities  issued by each Tiered REMIC will be considered to
evidence ownership of Regular  Securities or Residual  Securities in the related
REMIC within the meaning of the REMIC Provisions.

     Solely for purposes of  determining  whether the REMIC  Securities  will be
"real estate assets" within the meaning of Section  856(c)(4)(A) of the Code and
"loans secured by an interest in real property" under Section 7701 (a)(19)(C) of
the Code, and whether the income on those Notes or Certificates,  as applicable,
is interest  described in Section  856(c)(3)(B)  of the Code,  the Tiered REMICs
will be treated as one REMIC.

     TAXATION OF OWNERS OF REGULAR SECURITIES

(1)  General

     Except as  otherwise  indicated  herein,  the  Regular  Securities  will be
treated for federal income tax purposes as debt  instruments  that are issued by
the REMIC and not as beneficial interests in the REMIC or the REMIC's assets. In
general,  interest,  original issue  discount,  and market discount on a Regular
Security will be treated as ordinary income to a holder of the Regular  Security
(the "Regular  Securityholder"),  and principal  payments on a Regular  Security
will  be  treated  as  a  return  of  capital  to  the  extent  of  the  Regular
Securityholder's  basis  in the  Regular  Security  allocable  thereto.  Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities,  regardless  of the  method  of  accounting  otherwise  used by that
Regular Securityholder.

     Payments of interest on Regular  Securities may be based on a fixed rate, a
variable  rate as  permitted  by the  REMIC  Regulations,  or may  consist  of a
specified  portion of the interest  payments on qualified  mortgages  where such
portion does not vary during the period the Regular Security is outstanding. The
definition of a variable rate for purposes of the REMIC  Regulations is based on
the definition of a qualified  floating rate for purposes of the rules governing
original  issue  discount  set  forth  in  the  OID  Regulations,  with  certain
modifications and permissible variations. See "--Variable

                                       89



Rate Regular Securities" below for a discussion of the definition of a qualified
floating  rate for  purposes  of the OID  Regulations.  In  contrast  to the OID
Regulations,  for purposes of the REMIC  Regulations,  a qualified floating rate
does not include  any  multiple of a  qualified  floating  rate (also  excluding
multiples of qualified floating rates that themselves would constitute qualified
floating  rates  under  the  OID  Regulations),  and the  characterization  of a
variable  rate that is  subject  to a cap,  floor or  similar  restriction  as a
qualified  floating rate for purposes of the REMIC  Regulations  will not depend
upon the OID Regulations relating to caps, floors, and similar restrictions. See
"--Variable Rate Regular Securities" below for discussion of the OID Regulations
relating to caps, floors and similar restrictions. A qualified floating rate, as
defined above for purposes of the REMIC Regulations (a "REMIC qualified floating
rate"),  qualifies as a variable rate for purposes of the REMIC  Regulations  if
such REMIC qualified  floating rate is set at a "current rate" as defined in the
OID Regulations.  In addition, a rate equal to the highest, lowest or an average
of two or more REMIC  qualified  floating rates qualifies as a variable rate for
REMIC  purposes.  A Regular  Security  may also have a variable  rate based on a
weighted average of the interest rates on some or all of the qualified mortgages
held by the REMIC where each  qualified  mortgage taken into account has a fixed
rate or a  variable  rate  that is  permissible  under  the  REMIC  Regulations.
Further,  a  Regular  Security  may have a rate that is the  product  of a REMIC
qualified floating rate or a weighted average rate and a fixed multiplier,  is a
constant  number of basis  points more or less than a REMIC  qualified  floating
rate or a weighted  average  rate,  or is the product,  plus or minus a constant
number of basis points, of a REMIC qualified floating rate or a weighted average
rate  and a fixed  multiplier.  An  otherwise  permissible  variable  rate for a
Regular  Security,  described above, will not lose its character as such because
it is subject to a floor or a cap,  including  a "funds  available  cap" as that
term is defined in the REMIC  Regulations.  Lastly,  a Regular  Security will be
considered as having a permissible  variable rate if it has a fixed or otherwise
permissible  variable  rate  during one or more  payment or accrual  periods and
different fixed or otherwise  permissible variable rates during other payment or
accrual periods.

(2)  Original Issue Discount

     Accrual Securities will be, and other classes of Regular Securities may be,
issued  with  "original  issue  discount"  within the  meaning  of Code  Section
1273(a).  Holders of any Class or Subclass of Regular Securities having original
issue discount generally must include original issue discount in ordinary income
for federal  income tax purposes as it accrues,  in  accordance  with a constant
yield method that takes into account the compounding of interest,  in advance of
the receipt of the cash attributable to that income. The following discussion is
based in part on the "OID  Regulations" and in part on the provisions of the Tax
Reform Act of 1986 (the "1986 Act").  Regular  Securityholders  should be aware,
however,  that the OID Regulations do not adequately  address some of the issues
relevant to prepayable securities, such as the Regular Securities. To the extent
that those issues are not addressed in the  regulations,  the Seller  intends to
apply the methodology  described in the Conference  Committee Report to the 1986
Act. No assurance  can be provided  that the Internal  Revenue  Service will not
take a different position as to those matters not currently addressed by the OID
Regulations.  Moreover,  the OID Regulations include an anti-abuse rule allowing
the Internal  Revenue Service to apply or depart from the OID Regulations  where
necessary  or  appropriate  to ensure a  reasonable  tax  result  because of the
applicable   statutory   provisions.   A  tax  result  will  not  be  considered
unreasonable under the anti-abuse rule in the absence of a substantial effect on
the  present  value of a  taxpayer's  tax  liability.  Investors  are advised to
consult their own tax advisors as to the discussion in the OID  Regulations  and
the  appropriate  method for reporting  interest and original issue discount for
the Regular Securities.

     Each Regular  Security will be treated as a single  installment  obligation
for purposes of determining the original issue discount  includible in a Regular
Securityholder's  income.  The total  amount of  original  issue  discount  on a
Regular  Security is the excess of the "stated  redemption price at maturity" of
the  Regular  Security  over its "issue  price."  The issue  price of a Class of
Regular  Securities  offered pursuant to this prospectus  generally is the first
price  at  which a  substantial  amount  of  that  Class  is sold to the  public
(excluding bond houses, brokers and underwriters). Although unclear

                                       90



under the OID  Regulations,  it is  anticipated  that the trustee will treat the
issue price of a Class as to which there is no substantial  sale as of the issue
date or that is retained by the  depositor as the fair market value of the Class
as of the issue date.  The issue price of a Regular  Security  also includes any
amount  paid by an initial  Regular  Securityholder  for accrued  interest  that
relates to a period  before the issue date of the Regular  Security,  unless the
Regular  Securityholder  elects on its federal income tax return to exclude that
amount from the issue price and to recover it on the first Distribution Date.

     The  stated  redemption  price at  maturity  of a Regular  Security  always
includes the original  principal amount of the Regular  Security,  but generally
will not include  distributions  of interest if those  distributions  constitute
"qualified  stated  interest."  Under  the  OID  Regulations,  qualified  stated
interest  generally means interest payable at a single fixed rate or a qualified
variable rate (as  described  below),  provided  that the interest  payments are
unconditionally  payable at intervals of one year or less during the entire term
of the Regular  Security.  Because there is no penalty or default  remedy in the
case of  nonpayment of interest for a Regular  Security,  it is possible that no
interest on any Class of Regular  Securities will be treated as qualified stated
interest. However, except as provided in the following three sentences or in the
prospectus  supplement,  because  the  underlying  mortgage  loans  provide  for
remedies in the event of default,  it is anticipated that the trustee will treat
interest for the Regular Securities as qualified stated interest.  Distributions
of interest on an Accrual  Security,  or on other Regular  Securities  for which
deferred interest will accrue, will not constitute qualified stated interest, in
which case the stated  redemption price at maturity of those Regular  Securities
includes  all  distributions  of  interest as well as  principal  on the Regular
Securities.  Likewise,  it  is  anticipated  that  the  trustee  will  treat  an
interest-only   Class   or  a  Class   on  which   interest   is   substantially
disproportionate to its principal amount (a so-called  "super-premium" Class) as
having no qualified stated  interest.  Where the interval between the issue date
and the  first  Distribution  Date on a Regular  Security  is  shorter  than the
interval between subsequent Distribution Dates, the interest attributable to the
additional days will be included in the stated redemption price at maturity.

     Under a DE MINIMIS rule, original issue discount on a Regular Security will
be  considered to be zero if the original  issue  discount is less than 0.25% of
the stated  redemption price at maturity of the Regular  Security  multiplied by
the weighted average  maturity of the Regular  Security.  For this purpose,  the
weighted  average maturity of the Regular 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 Regular  Security  and the  denominator  of
which is the stated  redemption price at maturity of the Regular  Security.  The
Conference  Committee Report to the 1986 Act provides that the schedule of those
distributions  should be  determined  in  accordance  with the  assumed  rate of
prepayment  of  the  mortgage  loans  (the  "Prepayment   Assumption")  and  the
anticipated  reinvestment rate, if any, relating to the Regular Securities.  The
Prepayment  Assumption for a series of Regular  Securities  will be set forth in
the prospectus  supplement.  Holders  generally must report DE MINIMIS  original
issue discount pro rata as principal payments are received, and that income will
generally  be capital gain if the Regular  Security is held as a capital  asset.
Under the OID Regulations,  however, Regular Securityholders may elect to accrue
all DE MINIMIS  original  issue  discount as well as market  discount and market
premium,  under the constant yield method. See "--Election to Treat All Interest
Under the Constant Yield Method" below.

     A Regular  Securityholder  generally  must  include in gross income for any
taxable year the sum of the "daily  portions," as defined below, of the original
issue discount on the Regular Security accrued during an accrual period for each
day on which it holds the Regular  Security,  including the date of purchase but
excluding  the date of  disposition.  The trustee will treat the monthly  period
ending on the day before each Distribution Date as the accrual period.  For each
Regular Security, a calculation will be made of the original issue discount that
accrues during each  successive  full accrual period (or shorter period from the
date of original  issue)  that ends on the day before the  related  Distribution
Date on the Regular  Security.  The Conference  Committee Report to the 1986 Act
states that the rate of

                                       91



accrual of original  issue  discount  is intended to be based on the  Prepayment
Assumption.  The original issue discount accruing in a full accrual period would
be the excess, if any, of:

          (1)  the sum of:

               (a)  the present value of all of the remaining  distributions  to
          be made on the Regular  Security as of the end of that accrual  period
          and

               (b)  the  distributions  made on the Regular  Security during the
          accrual  period that are  included in the  Regular  Security's  stated
          redemption price at maturity, over

          (2)  the adjusted issue price of the Regular Security at the beginning
     of the accrual period.

The present  value of the remaining  distributions  referred to in the preceding
sentence is calculated based on:

               (1)  the yield to maturity  of the Regular  Security at the issue
                    date; and

               (2)  the Prepayment Assumption.

For these  purposes,  the  adjusted  issue  price of a Regular  Security  at the
beginning of any accrual period equals the issue price of the Regular  Security,
increased  by the total  amount  of  original  issue  discount  for the  Regular
Security that accrued in all prior accrual  periods and reduced by the amount of
distributions  included in the Regular  Security's  stated  redemption  price at
maturity  that were made on the Regular  Security in those  prior  periods.  The
original  issue  discount  accruing  during any accrual period (as determined in
this  paragraph)  will then be  divided  by the  number of days in the period to
determine  the daily  portion of  original  issue  discount  for each day in the
period.  For an initial accrual period shorter than a full accrual  period,  the
daily  portions of original  issue  discount must be determined  according to an
appropriate allocation under any reasonable method.

     Under the method  described  above,  the daily  portions of original  issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account  prepayments  on the Regular  Securities as a
result  of  prepayments  on  the  mortgage  loans  that  exceed  the  Prepayment
Assumption,  and generally  will decrease (but not below zero for any period) if
the  prepayments  are slower  than the  Prepayment  Assumption.  An  increase in
prepayments on the mortgage loans for a series of Regular  Securities can result
in both a change in the  priority  of  principal  payments  for some  Classes of
Regular  Securities  and either an increase or decrease in the daily portions of
original issue discount for those Regular Securities.

(3)  Acquisition Premium

     A purchaser of a Regular Security having original issue discount at a price
greater than its adjusted issue price but less than its stated  redemption price
at maturity  will be required to include in gross  income the daily  portions of
the  original  issue  discount  on the  Regular  Security  reduced pro rata by a
fraction,  the  numerator of which is the excess of its purchase  price over the
adjusted issue price and the denominator of which is the excess of the remaining
stated   redemption   price  at  maturity   over  the   adjusted   issue  price.
Alternatively,  a subsequent  purchaser may elect to treat all that  acquisition
premium under the constant  yield method,  as described  below under the heading
"--Election to Treat All Interest Under the Constant Yield Method" below.

                                       92



(4)  Variable Rate Regular Securities

     Regular Securities may provide for interest based on a variable rate. Under
the OID Regulations, interest is treated as payable at a qualified variable rate
if,  generally,  (1) the issue  price  does not exceed  the  original  principal
balance  by more  than a  specified  amount,  (2) it does  not  provide  for any
principal  payments  that  are  contingent,   within  the  meaning  of  the  OID
Regulations,  except as provided in (1),  and (3) the  interest  compounds or is
payable at least annually at current values of

     (a)  one or more "qualified floating rates,"

     (b)  a single fixed rate and one or more qualified floating rates,

     (c)  a single "objective rate," or

     (d)  a single fixed rate and a single  objective  rate that is a "qualified
          inverse floating rate."

A floating rate is a qualified  floating rate if  variations  can  reasonably be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds.  A multiple  of a  qualified  floating  rate is  considered  a  qualified
floating rate only if the rate is equal to either (a) the product of a qualified
floating  rate and a fixed  multiple that is greater than 0.65 but not more than
1.35 or (b) the product of a qualified  floating rate and a fixed  multiple that
is greater  than 0.65 but not more than 1.35,  increased or decreased by a fixed
rate.  That rate may also be subject to a fixed cap or floor,  or a cap or floor
that is not reasonably  expected as of the issue date to affect the yield of the
instrument significantly.  An objective rate is any 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, provided that the information is
not (1) within the control of the issuer or a related party or (2) unique to the
circumstances of the issuer or a related party.  However, an objective rate does
not include a rate if it is  reasonably  expected that the average value of such
rate  during  the  first  half of the  Regular  Security's  term  will be either
significantly  less than or significantly  greater than the average value of the
rate during the final half of the Regular  Security's term. A qualified  inverse
floating  rate is a rate equal to a fixed rate minus a qualified  floating  rate
that inversely  reflects  contemporaneous  variations in the qualified  floating
rate; an inverse floating rate that is not a qualified inverse floating rate may
nevertheless be an objective  rate. A Class of Regular  Securities may be issued
under this  prospectus  that does not have a qualified  variable  rate under the
foregoing  rules,  for example,  a Class that bears different rates at different
times during the period it is  outstanding  that it is considered  significantly
"front-loaded" or "back-loaded" within the meaning of the OID Regulations. It is
possible that a Class may be considered to bear "contingent interest' within the
meaning  of the OID  Regulations.  The OID  Regulations,  as they  relate to the
treatment of contingent  interest,  are by their terms not applicable to Regular
Securities.  However,  if final regulations dealing with contingent interest for
Regular  Securities  apply the same  principles  as the OID  Regulations,  those
regulations may lead to different  timing of income  inclusion than would be the
case under the OID  Regulations.  Furthermore,  application of those  principles
could lead to the  characterization  of gain on the sale of contingent  interest
Regular  Securities  as ordinary  income.  Investors  should  consult  their tax
advisors  regarding the appropriate  treatment of any Regular Security that does
not pay interest at a fixed rate or qualified variable rate as described in this
paragraph.

     The amount of original  issue  discount  for a Regular  Security  bearing a
qualified  variable rate of interest will accrue in the manner  described  above
under  "--Original  Issue  Discount,"  with the  yield to  maturity  and  future
payments on that Regular  Security  generally to be  determined by assuming that
interest  will be  payable  for the life of the  Regular  Security  based on the
initial rate (or, if different,  the value of the applicable variable rate as of
the pricing  date) for the  relevant  Class,  if the Class  bears  interest at a
qualified  floating rate or qualified inverse floating rate, or based on a fixed
rate which reflects the reasonably expected yield for the relevant Class, if the
Class bears  interest  at an  objective  rate  (other  than a qualified  inverse
floating rate). Unless required otherwise by applicable final

                                       93



regulations,  it is anticipated that the trustee will treat interest, other than
variable  interest on an  interest-only  or  super-premium  Class,  as qualified
stated interest at the qualified  variable rate.  However,  the qualified stated
interest  allocable to an accrual period will be increased (or decreased) if the
interest  actually  paid during the accrual  period exceed (or is less than) the
interest assumed to be paid under the rate just described.

(5)  Market Discount

     A  subsequent  purchaser of a Regular  Security  also may be subject to the
market  discount rules of Code Sections 1276 through 1278.  Under these sections
and the  principles  applied by the OID  Regulations  in the context of original
issue  discount,  "market  discount"  is the  amount  by which  the  purchaser's
original  basis  in the  Regular  Security  (1)  is  exceeded  by the  remaining
outstanding principal payments and interest payments other than qualified stated
interest  payments  due on a Regular  Security,  or (2) in the case of a Regular
Security having original issue discount, is exceeded by the adjusted issue price
of that Regular Security at the time of purchase.  The purchaser  generally will
be  required  to  recognize  ordinary  income to the  extent of  accrued  market
discount on that  Regular  Security as  distributions  includible  in the stated
redemption price at maturity of the Regular Security are received,  in an amount
not exceeding that distribution. The market discount would accrue in a manner to
be provided in Treasury  regulations and should take into account the Prepayment
Assumption.  The Conference Committee Report to the 1986 Act provides that until
these regulations are issued, the market discount would accrue either (1) on the
basis of a  constant  interest  rate,  or (2) in the  ratio of  stated  interest
allocable to the relevant period to the sum of the interest for that period plus
the remaining interest as of the end of that period, or in the case of a Regular
Security  issued with original  issue  discount,  in the ratio of original issue
discount  accrued  for the  relevant  period  to the sum of the  original  issue
discount  accrued for that period plus the remaining  original issue discount as
of the end of that period.  The  purchaser  also  generally  will be required to
treat a portion of any gain on a sale or  exchange  of the  Regular  Security as
ordinary  income to the  extent of the  market  discount  accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income as partial  distributions in reduction of
the stated  redemption  price at maturity were  received.  The purchaser will be
required to defer  deduction of a portion of the excess of the interest  paid or
accrued on  indebtedness  incurred to purchase or carry a Regular  Security over
the interest  distributable on the Regular Security. The deferred portion of the
interest  expense in any  taxable  year  generally  will not exceed the  accrued
market  discount on the Regular  Security for that year.  Any deferred  interest
expense is, in general,  allowed as a deduction not later than the year in which
the related  market  discount  income is recognized  or the Regular  Security is
disposed of.

     As an  alternative  to the  inclusion  of market  discount in income on the
foregoing basis, the Regular Securityholder may elect to include market discount
in income currently as it accrues on all market discount instruments acquired by
the Regular Securityholder in that taxable year or thereafter, in which case the
interest  deferral rule will not apply.  See  "--Election  to Treat All Interest
Under the Constant Yield Method" below regarding an alternative  manner in which
that  election  may be  deemed  to be made.  A person  who  purchases  a Regular
Security at a price lower than the  remaining  amounts  includible in the stated
redemption price at maturity of the security, but higher than its adjusted issue
price,  does not acquire the Regular Security with market discount,  but will be
required to report  original issue discount,  appropriately  adjusted to reflect
the excess of the price paid over the adjusted issue price.

     Market discount for a Regular Security will be considered to be zero if the
market discount is less than 0.25% of the remaining  stated  redemption price at
maturity of the Regular  Security (or, in the case of a Regular  Security having
original  issue  discount,  the adjusted  issue price of that Regular  Security)
multiplied by the weighted average maturity of the Regular Security  (presumably
determined as described  above in the third paragraph  under  "--Original  Issue
Discount" above) remaining after

                                       94



the date of  purchase.  It appears  that DE  MINIMIS  market  discount  would be
reported  in a  manner  similar  to DE  MINIMIS  original  issue  discount.  See
"--Original Issue Discount" above.

     Treasury  regulations  implementing  the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
Due to the  substantial  lack of regulatory  guidance with respect to the market
discount rules,  it is unclear how those rules will affect any secondary  market
that  develops  for  a  particular  Class  of  Regular  Securities.  Prospective
investors in Regular  Securities should consult their own tax advisors regarding
the application of the market  discount rules to the Regular  Securities and the
elections to include  market  discount in income  currently and to accrue market
discount on the basis of the constant yield method.

(6)  Amortizable Premium

     A Regular  Security  purchased at a cost greater than its remaining  stated
redemption  price at maturity  generally  is  considered  to be  purchased  at a
premium. If the Regular Securityholder holds that Regular Security as a "capital
asset" within the meaning of Code Section 1221, the Regular  Securityholder  may
elect  under Code  Section 171 to amortize  the premium  under a constant  yield
method that reflects  compounding  based on the interval between payments on the
Regular  Security.  The  election  will apply to all  taxable  debt  obligations
(including REMIC regular interests) acquired by the Regular  Securityholder at a
premium  held in that  taxable  year or  thereafter,  unless  revoked  with  the
permission of the Internal Revenue Service.  The Conference  Committee Report to
the 1986 Act indicates a Congressional  intent that the same rules that apply to
the accrual of market  discount on  installment  obligations  will also apply to
amortizing bond premium under Code Section 171 on installment obligations as the
Regular  Securities,  although  it is unclear  whether the  alternatives  to the
constant  interest method described above under "Market Discount" are available.
Amortizable  bond  premium  generally  will be treated as an offset to  interest
income on a Regular  Security,  rather than as a separate  deductible  item. See
"--Election  to Treat  All  Interest  Under the  Constant  Yield  Method"  below
regarding  an  alternative  manner in which the Code Section 171 election may be
deemed to be made.

(7)  Election to Treat All Interest Under the Constant Yield Method

     A holder of a debt instrument such as a Regular Security may elect to treat
all interest  that accrues on the  instrument  using the constant  yield method,
with none of the  interest  being  treated as  qualified  stated  interest.  For
purposes of applying the constant yield method to a debt  instrument  subject to
this election, (1) "interest" includes stated interest, original issue discount,
DE MINIMIS  original  issue  discount,  market  discount  and DE MINIMIS  market
discount, as adjusted by any amortizable bond premium or acquisition premium and
(2) the debt  instrument  is treated  as if the  instrument  were  issued on the
holder's  acquisition  date  in  the  amount  of  the  holder's  adjusted  basis
immediately  after  acquisition.  It is unclear whether,  for this purpose,  the
initial  Prepayment  Assumption  would  continue to apply or if a new prepayment
assumption  as of the date of the holder's  acquisition  would  apply.  A holder
generally may make this  election on an instrument by instrument  basis or for a
class or group of debt instruments.  However,  if the holder makes this election
for a debt instrument  with  amortizable  bond premium,  the holder is deemed to
have made  elections to amortize bond premium  currently as it accrues under the
constant  yield  method  for all  premium  bonds  held by the holder in the same
taxable year or thereafter. Alternatively, if the holder makes this election for
a debt  instrument  with  market  discount,  the  holder  is deemed to have made
elections to report  market  discount  income  currently as it accrues under the
constant  yield method for all market  discount  bonds acquired by the holder in
the same  taxable  year or  thereafter.  The  election  is made on the  holder's
federal income tax return for the year in which the debt  instrument is acquired
and is  irrevocable  except with the approval of the Internal  Revenue  Service.
Investors  should consult their own tax advisors  regarding the  advisability of
making this election.

                                       95



(8)  Treatment of Losses

     Regular  Securityholders  will be  required  to report  income for  Regular
Securities on the accrual method of accounting,  without giving effect to delays
or reductions in distributions  attributable to defaults or delinquencies on the
mortgage loans,  except to the extent it can be established  that the losses are
uncollectible.  Accordingly,  the holder of a Regular  Security,  particularly a
Subordinate Security, may have income, or may incur a diminution in cash flow as
a result of a default or  delinquency,  but may not be able to take a  deduction
(subject to the discussion below) for the corresponding  loss until a subsequent
taxable  year.  In this  regard,  investors  are  cautioned  that while they may
generally  cease to accrue  interest  income if it  reasonably  appears that the
interest  will be  uncollectible,  the  Internal  Revenue  Service  may take the
position  that original  issue  discount must continue to be accrued in spite of
its  uncollectibility  until the debt  instrument  is  disposed  of in a taxable
transaction  or becomes  worthless in accordance  with the rules of Code Section
166.

     To the  extent  the  rules of Code  Section  166  regarding  bad  debts are
applicable,  it appears that Regular  Securityholders  that are  corporations or
that  otherwise  hold  the  Regular  Securities  in  connection  with a trade or
business  should in general be allowed to deduct as an  ordinary  loss that loss
with  respect to principal  sustained  during the taxable year on account of any
Regular Securities becoming wholly or partially worthless, and that, in general,
Regular  Securityholders  that are not  corporations and do not hold the Regular
Securities in connection with a trade or business should be allowed to deduct as
a short-term  capital loss any loss sustained during the taxable year on account
of a portion of any Regular Securities  becoming wholly worthless.  Although the
matter is not free from doubt,  non-corporate Regular  Securityholders should be
allowed a bad debt  deduction at the time the  principal  balance of the Regular
Securities is reduced to reflect losses  resulting from any liquidated  mortgage
loans.  The Internal  Revenue  Service,  however,  could take the position  that
non-corporate  holders  will be allowed a bad debt  deduction  to reflect  those
losses only after all the mortgage  loans  remaining in the trust fund have been
liquidated or the  applicable  Class of Regular  Securities  has been  otherwise
retired.  The  Internal  Revenue  Service  could also  assert that losses on the
Regular  Securities  are  deductible  based on some other  method that may defer
those deductions for all holders,  such as reducing future cashflow for purposes
of  computing  original  issue  discount.  This may have the effect of  creating
"negative"  original issue  discount that may be deductible  only against future
positive original issue discount or otherwise upon termination of the Class.

     Regular  Securityholders  are  urged  to  consult  their  own tax  advisors
regarding the appropriate timing, amount and character of any loss sustained for
their  Regular  Securities.  While losses  attributable  to interest  previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate  holders,  the Internal Revenue Service may take the position that
losses  attributable to accrued  original issue discount may only be deducted as
capital losses in the case of non-corporate  holders who do not hold the Regular
Securities  in  connection  with a trade or business.  Special loss rules may be
applicable  to banks and thrift  institutions.  These  taxpayers  are advised to
consult  their tax  advisors  regarding  the  treatment  of  losses  on  Regular
Securities.

(9)  Sale or Exchange of Regular Securities

     If a Regular  Securityholder  sells or  exchanges a Regular  Security,  the
Regular  Securityholder will recognize gain or loss equal to the difference,  if
any, between the amount received and its adjusted basis in the Regular Security.
The adjusted basis of a Regular Security  generally will equal the original cost
of the Regular Security to the seller,  increased by any original issue discount
or market  discount  previously  included in the  seller's  gross income for the
Regular Security and reduced by amounts included in the stated  redemption price
at maturity of the Regular Security that were previously received by the seller,
by any amortized premium, and by any recognized losses.

     Except as described above regarding market discount, and except as provided
in  this  paragraph,  any  gain or loss on the  sale or  exchange  of a  Regular
Security realized by an investor who

                                       96



holds the Regular  Security as a capital  asset will be capital gain or loss and
will be long-term or  short-term  depending on whether the Regular  Security has
been held for the long-term  capital gain holding period  (currently,  more than
one year). That gain will be treated as ordinary income

          (1)  if  a  Regular   Security  is  held  as  part  of  a  "conversion
     transaction"  as  defined  in Code  Section  1258(c),  up to the  amount of
     interest  that  would  have  accrued on the  Regular  Securityholder's  net
     investment  in the  conversion  transaction  at  120%  of  the  appropriate
     applicable federal rate in effect at the time the taxpayer entered into the
     transaction minus any amount previously  treated as ordinary income for any
     prior disposition of property that was held as part of that transaction;

          (2)  in the case of a non-corporate  taxpayer,  to the extent that the
     taxpayer  has made an election  under Code  Section  163(d)(4)  to have net
     capital gains taxed as investment income at ordinary income rates; or

          (3)  to the extent that the gain does not exceed the  excess,  if any,
     of (a) the amount that would have been  includible  in the gross  income of
     the  holder  if its  yield  on  that  Regular  Security  were  110%  of the
     applicable federal rate as of the date of purchase,  over (b) the amount of
     income  actually  includible  in the gross  income of the  holder  for that
     Regular Security (the "110% yield rule").

     In addition, gain or loss recognized from the sale of a Regular Security by
some banks or thrift  institutions  will be treated as  ordinary  income or loss
pursuant  to Code  Section  582(c).  Long-term  capital  gains  of  noncorporate
taxpayers generally are subject to a lower maximum tax rate than ordinary income
of those  taxpayers for property held for more than one year,  with further rate
reductions  for property held for more than five years.  Currently,  the maximum
tax rate for  corporations  is the same for both  ordinary  income  and  capital
gains.

     TAXATION OF OWNERS OF RESIDUAL SECURITIES

(1)  Taxation of REMIC Income

     Generally, the "daily portions" of REMIC taxable income or net loss will be
includible as ordinary  income or loss in determining the federal taxable income
of holders of Residual Securities  ("Residual  Holders"),  and will not be taxed
separately to the REMIC Pool.  The daily portions of REMIC taxable income or net
loss of a Residual  Holder are determined by allocating the REMIC Pool's taxable
income or net loss for each calendar quarter ratably to each day in that quarter
and by allocating that daily portion among the Residual Holders in proportion to
their respective  holdings of Residual Securities in the REMIC Pool on that day.
REMIC taxable  income is generally  determined in the same manner as the taxable
income of an individual using the accrual method of accounting, except that

          (1)  the limitations on deductibility  of investment  interest expense
     and expenses for the production of income do not apply;

          (2)  all bad loans will be deductible as business bad debts; and

          (3)  the  limitation  on the  deductibility  of interest  and expenses
     related to tax- exempt income will apply.

The REMIC Pool's gross income includes interest,  original issue discount income
and  market  discount  income,  if  any,  on  the  mortgage  loans,  reduced  by
amortization of any premium on the mortgage loans, plus income from amortization
of issue premium, if any, on the Regular Securities, plus income on reinvestment
of cash flows and reserve assets,  plus any cancellation of indebtedness  income
upon allocation of realized losses to the Regular  Securities.  The REMIC Pool's
deductions include interest

                                       97



and original issue discount expense on the Regular Securities, servicing fees on
the mortgage loans, other administrative expenses of the REMIC Pool and realized
losses on the mortgage loans. The requirement that Residual Holders report their
pro rata  share of taxable  income or net loss of the REMIC  Pool will  continue
until there are no Notes or  Certificates,  as  applicable,  of any class of the
related series outstanding.

     The taxable income recognized by a Residual Holder in any taxable year will
be affected  by, among other  factors,  the  relationship  between the timing of
recognition of interest,  original issue discount or market  discount  income or
amortization  of premium for the mortgage loans, on the one hand, and the timing
of deductions for interest  (including  original issue  discount) or income from
amortization of issue premium on the Regular  Securities,  on the other hand. If
an interest in the  mortgage  loans is acquired by the REMIC Pool at a discount,
and one or more of these mortgage  loans is prepaid,  the prepayment may be used
in whole or in part to make  distributions  in  reduction  of  principal  on the
Regular Securities, and the discount on the mortgage loans that is includible in
income may exceed the original issue discount deductions allowed with respect to
the Regular Securities.  When there is more than one Class of Regular Securities
that  distribute  principal   sequentially,   this  mismatching  of  income  and
deductions is particularly likely to occur in the early years following issuance
of the Regular Securities when distributions in reduction of principal are being
made in respect of earlier  Classes  of Regular  Securities  to the extent  that
those  Classes  are not  issued  with  substantial  discount  or are issued at a
premium.  If taxable income  attributable  to that  mismatching is realized,  in
general,  losses would be allowed in later years as  distributions  on the later
maturing Classes of Regular Securities are made.

     Taxable  income may also be greater in earlier years than in later years as
a result of the fact that interest expense deductions, expressed as a percentage
of the outstanding  principal amount of that series of Regular  Securities,  may
increase  over time as  distributions  in reduction of principal are made on the
lower yielding Classes of Regular  Securities,  whereas, to the extent the REMIC
Pool consists of fixed rate mortgage  loans,  interest income for any particular
mortgage loan will remain  constant over time as a percentage of the outstanding
principal  amount  of  that  loan.  Consequently,  Residual  Holders  must  have
sufficient  other  sources of cash to pay any  federal,  state,  or local income
taxes due as a result of that mismatching or unrelated  deductions against which
to offset that income,  subject to the discussion of "excess  inclusions"  below
under  "--Limitations  on Offset or  Exemption  of REMIC  Income." The timing of
mismatching of income and deductions described in this paragraph, if present for
a series of Notes or Certificates, as applicable, may have a significant adverse
effect upon a Residual Holder's after-tax rate of return.

     A portion of the income of a Residual Holder may be treated  unfavorably in
three contexts:

          (1)  it may not be offset by current or net operating loss deductions;

          (2)  it  will be  considered  unrelated  business  taxable  income  to
     tax-exempt entities; and

          (3)  it is ineligible for any statutory or treaty reduction in the 30%
     withholding tax otherwise available to a foreign Residual Holder.

See "--Limitations on Offset or Exemption of REMIC Income" below. In addition, a
Residual  Holder's  taxable  income  during  some  periods may exceed the income
reflected  by those  Residual  Holders  for those  periods  in  accordance  with
generally  accepted  accounting  principles.  Investors should consult their own
accountants  concerning the accounting treatment of their investment in Residual
Securities.

                                       98



(2)  Basis and Losses

     The amount of any net loss of the REMIC Pool that may be taken into account
by the Residual Holder is limited to the adjusted basis of the Residual Security
as of the close of the quarter (or time of disposition of the Residual  Security
if  earlier),  determined  without  taking  into  account  the net  loss for the
quarter. The initial adjusted basis of a purchaser of a Residual Security is the
amount paid for that Residual Security.  The adjusted basis will be increased by
the amount of taxable income of the REMIC Pool reportable by the Residual Holder
and will be decreased (but not below zero),  first, by a cash  distribution from
the REMIC Pool and,  second,  by the amount of loss of the REMIC Pool reportable
by the  Residual  Holder.  Any  loss  that  is  disallowed  on  account  of this
limitation may be carried over  indefinitely with respect to the Residual Holder
as to whom the loss was disallowed  and may be used by the Residual  Holder only
to offset any income generated by the same REMIC Pool.

     A Residual  Holder will not be permitted  to amortize  directly the cost of
its  Residual  Security as an offset to its share of the  taxable  income of the
related REMIC Pool.  However,  if, in any year, cash distributions to a Residual
Holder  exceed  its  share  of the  REMIC's  taxable  income,  the  excess  will
constitute  a return  of  capital  to the  extent of the  holder's  basis in its
Residual  Security.  A return of  capital is not  treated as income for  federal
income tax purposes,  but will reduce the tax basis of the Residual  Holder (but
not below zero).  If a Residual  Security's  basis is reduced to zero,  any cash
distributions  with  respect to that  Residual  Security in any taxable  year in
excess of its share of the REMIC's income would be taxable to the holder as gain
on the sale or exchange of its interest in the REMIC.

     A Residual  Security may have a negative  value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The REMIC  Regulations  appear to treat the issue price of the residual interest
as zero rather than the negative  amount for purposes of  determining  the REMIC
Pool's basis in its assets.  The preamble to the REMIC  Regulations  states that
the  Internal  Revenue  Service  may provide  future  guidance on the proper tax
treatment of payments  made by a transferor  of the residual  interest to induce
the  transferee to acquire the interest,  and Residual  Holders  should  consult
their own tax advisors in this regard.

     Further, to the extent that the initial adjusted basis of a Residual Holder
(other than an original  holder) in the  Residual  Security is greater  than the
corresponding  portion of the REMIC  Pool's  basis in the  mortgage  loans,  the
Residual Holder will not recover a portion of the basis until termination of the
REMIC Pool unless future Treasury  regulations provide for periodic  adjustments
to the REMIC income otherwise  reportable by the holder.  The REMIC  Regulations
currently  in effect do not so provide.  See  "--Treatment  of Certain  Items of
REMIC Income and Expense--Market Discount" below regarding the basis of mortgage
loans to the REMIC Pool and "--Sale or Exchange  of a Residual  Security"  below
regarding  possible  treatment of a loss upon termination of the REMIC Pool as a
capital loss.

(3)  Treatment of Certain Items of REMIC Income and Expense

     Although it is  anticipated  that the trustee will compute REMIC income and
expense in accordance with the Code and applicable regulations,  the authorities
regarding the  determination of specific items of income and expense are subject
to differing  interpretations.  The depositor makes no  representation as to the
specific  method  that will be used for  reporting  income  with  respect to the
mortgage loans and expenses for the Regular  Securities,  and different  methods
could result in different  timing or reporting of taxable  income or net loss to
Residual Holders or differences in capital gain versus ordinary income.

     ORIGINAL ISSUE DISCOUNT AND PREMIUM. Generally, the REMIC Pool's deductions
for  original  issue  discount and income from  amortization  of premium will be
determined  in the same  manner as  original  issue  discount  income on Regular
Securities as described above under "Taxation of Owners of Regular

                                       99



Securities  Original Issue Discount" and "--Variable  Rate Regular  Securities,"
without  regard to the DE MINIMIS rule  described  therein,  and  "--Amortizable
Premium."

     MARKET DISCOUNT. The REMIC Pool will have market discount income in respect
of mortgage loans if, in general,  the basis of the REMIC Pool in those mortgage
loans is exceeded by their unpaid principal balances.  The REMIC Pool's basis in
those  mortgage  loans is generally the fair market value of the mortgage  loans
immediately  after the  transfer of the  mortgage  loans to the REMIC Pool.  The
REMIC  Regulations  provide  that the  basis is equal to the  total of the issue
prices of all  regular and  residual  interests  in the REMIC  Pool.  The market
discount  must be  recognized  currently  as an item of  ordinary  income  as it
accrues, rather than being included in income upon the sale of mortgage loans or
as principal on the mortgage loans is paid.  Market  discount  income  generally
should  accrue in the manner  described  above  under  "--Taxation  of Owners of
Regular Securities--Market Discount."

     PREMIUM.  Generally,  if the basis of the REMIC Pool in the mortgage  loans
exceeds the unpaid principal balances of the mortgage loans, the REMIC Pool will
be considered to have acquired  those  mortgage  loans at a premium equal to the
amount of that excess. As stated above, the REMIC Pool's basis in mortgage loans
is generally  the fair market  value of the  mortgage  loans and is based on the
total of the issue  prices of the regular and  residual  interests  in the REMIC
Pool immediately  after the transfer of the mortgage loans to the REMIC Pool. In
a manner  analogous  to the  discussion  above  under  "--Taxation  of Owners of
Regular Securities  Amortizable Premium," a person that holds a mortgage loan as
a capital  asset under Code  Section  1221 may elect  under Code  Section 171 to
amortize  premium on mortgage loans  originated  after September 27, 1985, under
the constant yield method. Amortizable bond premium will be treated as an offset
to interest  income on the mortgage loans,  rather than as a separate  deduction
item.  Because  substantially  all of the  borrowers on the  mortgage  loans are
expected to be  individuals,  Code Section 171 will not be available for premium
on mortgage loans originated on or before September 27, 1985.  Premium for those
mortgage  loans  may  be  deductible  in  accordance  with a  reasonable  method
regularly employed by the holder of those mortgage loans. The allocation of that
premium pro rata among  principal  payments  should be  considered  a reasonable
method;  however, the Internal Revenue Service may argue that the premium should
be allocated in a different  manner,  such as allocating the premium entirely to
the final payment of principal.

(4)  Limitations on Offset or Exemption of REMIC Income

     A portion (or all) of the REMIC taxable  income  includible in  determining
the federal income tax liability of a Residual Holder will be subject to special
treatment.  That portion, referred to as the "excess inclusion," is equal to the
excess of REMIC taxable income for the calendar quarter  allocable to a Residual
Security over the daily  accruals for that  quarterly  period of (1) 120% of the
long-term  applicable  federal  rate that  would have  applied  to the  Residual
Security  (if it were a debt  instrument)  on the Startup Day under Code Section
1274(d),  multiplied by (2) the adjusted issue price of the Residual Security at
the beginning of the quarterly  period.  For this  purpose,  the adjusted  issue
price of a Residual Security at the beginning of a quarter is the issue price of
the Residual  Security,  plus the amount of those daily accruals of REMIC income
described  in  this  paragraph  for  all  prior   quarters,   decreased  by  any
distributions made with respect to the Residual Security before the beginning of
that quarterly period.

     The portion of a Residual  Holder's REMIC taxable income  consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss  carry-forwards,  on the Residual Holder's return.  However,  net
operating  loss  carryovers are  determined  without regard to excess  inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated  business  income  imposed by Code Section 511, the Residual  Holder's
excess  inclusions will be treated as unrelated  business  taxable income of the
Residual  Holder for purposes of Code Section  511. In addition,  REMIC  taxable
income is subject to 30%  withholding  tax for persons who are not U.S.  Persons
(as defined below under "--Tax-Related Restrictions on Transfer of Residual

                                      100



Securities--Foreign  Investors"), and the portion thereof attributable to excess
inclusions is not eligible for any reduction in the rate of withholding  tax (by
treaty or otherwise).  See  "--Taxation of Certain  Foreign  Investors  Residual
Securities"  below.  Finally,  if a real estate  investment trust or a regulated
investment company owns a Residual Security, a portion (allocated under Treasury
regulations  yet to be issued) of dividends  paid by the real estate  investment
trust or  regulated  investment  company  could not be  offset by net  operating
losses of its shareholders,  would constitute  unrelated business taxable income
for  tax-exempt   shareholders,   and  would  be  ineligible  for  reduction  of
withholding to persons who are not U.S. Persons.

     Provisions  governing the  relationship  between excess  inclusions and the
alternative  minimum tax provide that (i) alternative minimum taxable income for
a Residual  Holder is determined  without regard to the special rule,  discussed
above,  that  taxable  income  cannot be less  than  excess  inclusions,  (ii) a
Residual Holder's  alternative  minimum taxable income for a taxable year cannot
be less than the  excess  inclusions  for the year,  and (iii) the amount of any
alternative  minimum tax net operating loss  deduction must be computed  without
regard to any excess inclusions.

     The  Internal  Revenue  Service has  authority  to  promulgate  regulations
providing  that  if the  aggregate  value  of  the  Residual  Securities  is not
considered to be "significant," then the entire share of REMIC taxable income of
a Residual Holder may be treated as excess  inclusions  subject to the foregoing
limitations. This authority has not been exercised to date.

(5)  Tax-Related Restrictions on Transfer of Residual Securities

     DISQUALIFIED  ORGANIZATIONS.  If any  legal  or  beneficial  interest  in a
Residual  Security is  transferred to a  Disqualified  Organization  (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (1) the
present  value of the total  anticipated  excess  inclusions  for that  Residual
Security for periods  after the transfer  and (2) the highest  marginal  federal
income tax rate applicable to corporations.  The REMIC Regulations  provide that
the anticipated  excess inclusions are based on actual prepayment  experience to
the  date  of the  transfer  and  projected  payments  based  on the  Prepayment
Assumption. The present value rate equals the applicable federal rate under Code
Section  1274(d) as of the date of the  transfer for a term ending with the last
calendar quarter in which excess inclusions are expected to accrue. That rate is
applied  to the  anticipated  excess  inclusions  from the end of the  remaining
calendar  quarters  in which  they arise to the date of the  transfer.  That tax
generally  would be imposed on the transferor of the Residual  Security,  except
that where the  transfer is through an agent  (including a broker,  nominee,  or
other  middleman)  for a  Disqualified  Organization,  the tax would  instead be
imposed on the agent.  However,  a transferor of a Residual Security would in no
event be liable for the tax for a transfer if the  transferee  furnished  to the
transferor  an  affidavit  stating  that the  transferee  is not a  Disqualified
Organization  and, as of the time of the transfer,  the transferor does not have
actual knowledge that the affidavit is false.  Under the REMIC  Regulations,  an
affidavit will be sufficient if the transferee  furnishes (A) a social  security
number, and states under penalties of perjury that the social security number is
that of the transferee, or (B) a statement under penalties of perjury that it is
not a disqualified organization.

     "Disqualified Organization" means the United States, any state or political
subdivision  of the United States,  any foreign  government,  any  international
organization,  any agency or instrumentality of any of the foregoing  (provided,
that the term does not include an  instrumentality  if all of its activities are
subject to tax and a majority of its board of  directors  in not selected by any
governmental entity), any cooperative organization furnishing electric energy or
providing  telephone  service  to persons in rural  areas as  described  in Code
Section  1381(a)(2)(C),  and any organization (other than a farmers' cooperative
described  in Code  Section  531) that is exempt  from  taxation  under the Code
unless  the  organization  is subject to the tax on  unrelated  business  income
imposed by Code Section 511.

     In  addition,  if a  "Pass-Through  Entity" (as  defined  below) has excess
inclusion  income  for  a  Residual   Security  during  a  taxable  year  and  a
Disqualified Organization is the record holder of an

                                      101



equity interest in that entity, then a tax is imposed on the entity equal to the
product  of (1) the  amount  of  excess  inclusions  that are  allocable  to the
interest in the  Pass-Through  Entity during the period that interest is held by
the Disqualified  Organization,  and (2) the highest marginal federal  corporate
income tax rate.  That tax would be deductible from the ordinary gross income of
the Pass-Through  Entity for the taxable year. The Pass-Through Entity would not
be liable for the tax if (1) it has received an affidavit from the record holder
stating, under penalties of perjury, that it is not a Disqualified Organization,
or providing  the holder's  taxpayer  identification  number and stating,  under
penalties  of  perjury,  that the social  security  number is that of the record
owner,  and (2)  during  the  period  that  person is the  record  holder of the
Residual Security,  the Pass-Through  Entity does not have actual knowledge that
the affidavit is false.

     "Pass-Through  Entity" means any regulated investment company,  real estate
investment  trust,  common  trust  fund,   partnership,   trust  or  estate  and
corporations  operating  on a  cooperative  basis.  Except as may be provided in
Treasury regulations, any person holding an interest in a Pass-Through Entity as
a nominee for  another  will,  with  respect to that  interest,  be treated as a
Pass-Through Entity.

     If an "electing large partnership" holds a Residual Security, all interests
in  the  electing  large   partnership  are  treated  as  held  by  Disqualified
Organizations  for  purposes of the tax imposed  upon a  Pass-Through  Entity by
Section 860E(c) of the Code. The exception to this tax, otherwise available to a
Pass-Through Entity that is furnished particular affidavits by record holders of
interests in the entity and that does not know those  affidavits  are false,  is
not available to an electing large partnership.

     The pooling and servicing agreement for a series will provide that no legal
or beneficial  interest in a Residual  Security may be transferred or registered
unless (1) the proposed  transferee  furnished to the transferor and the trustee
an affidavit providing its taxpayer  identification  number and stating that the
transferee  is the  beneficial  owner  of  the  Residual  Security  and is not a
Disqualified  Organization and is not purchasing the Residual Security on behalf
of a Disqualified Organization (i.e., as a broker, nominee or middleman) and (2)
the  transferor  provides a statement  in writing to the trustee  that it has no
actual  knowledge  that the  affidavit  is  false.  Moreover,  the  pooling  and
servicing  agreement  will provide that any  attempted or purported  transfer in
violation of these transfer  restrictions will be null and void and will vest no
rights in any purported  transferee.  Each  Residual  Security for a series will
bear a legend  referring to those  restrictions  on transfer,  and each Residual
Holder  will be  deemed to have  agreed,  as a  condition  of  ownership  of the
Residual  Security,  to any  amendments  to the related  pooling  and  servicing
agreement  required  under  the  Code  or  applicable  Treasury  regulations  to
effectuate  the  foregoing  restrictions.  Information  necessary  to compute an
applicable  excise tax must be furnished to the Internal  Revenue Service and to
the  requesting  party  within  60 days of the  request,  and the  Seller or the
trustee may charge a fee for computing and providing that information.

     NONECONOMIC RESIDUAL INTERESTS.  The REMIC Regulations would disregard some
transfers of Residual Securities, in which case the transferor would continue to
be treated as the owner of the Residual Securities and thus would continue to be
subject to tax on its  allocable  portion  of the net income of the REMIC  Pool.
Under the REMIC Regulations, a transfer of a "noneconomic residual interest" (as
defined below) to a Residual  Holder (other than a Residual  Holder who is not a
U.S. Person as defined below under "--Foreign  Investors") is disregarded to all
federal  income tax  purposes  if a  significant  purpose of the  transfer is to
impede the  assessment  or  collection  of tax. A residual  interest  in a REMIC
(including  a  residual  interest  with  a  positive  value  at  issuance)  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 at
least  equals  the  product  of the  present  value  of the  anticipated  excess
inclusions and the highest  corporate  income tax rate in effect 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 taxes accrue on the anticipated  excess inclusions in an amount sufficient
to satisfy the accrued taxes on each excess inclusion. The

                                      102



anticipated  excess  inclusions and the present value rate are determined in the
same manner as set forth above under  "--Disqualified  Organizations." The REMIC
Regulations  explain  that a  significant  purpose to impede the  assessment  or
collection of tax exists if the transferor,  at the time of the transfer, either
knew or should have known that the  transferee  would be  unwilling or unable to
pay taxes due on its share of the taxable  income of the REMIC. A safe harbor is
provided  if (1)  the  transferor  conducted,  at the  time of the  transfer,  a
reasonable  investigation of the financial condition of the transferee and found
that the transferee  historically  had paid its debts as they came due and found
no significant  evidence to indicate that the  transferee  would not continue to
pay its debts as they came due in the future,  (2) the transferee  represents to
the  transferor  that it  understands  that,  as the holder of the  non-economic
residual  interest,  the transferee may incur  liabilities in excess of any cash
flows  generated by the interest  and that the  transferee  intends to pay taxes
associated with holding the residual interest as they become due, and (3) either
the formula test or the asset test (each as described below) is satisfied.

     The formula test is satisfied if the present value of the  anticipated  tax
liabilities  associated  with holding the Residual  Security does not exceed the
sum of the present  values of (1) any  consideration  given to the transferee to
the acquire the Residual Security,  (2) the expected future distributions on the
Residual  Security,  and (3) the anticipated tax savings associated with holding
the  Residual  Security  as the REMIC  generates  losses.  For  purposes of this
calculation,  the present values  generally are calculated using a discount rate
equal to the  applicable  federal rate, and the transferee is assumed to pay tax
at the highest corporate rate of tax.

     The asset test is satisfied if

     1.   at the time of the transfer of the Residual Security, and at the close
          of each of the  transferee's  two fiscal years  preceding  the year of
          transfer,  the  transferee's  gross  assets  for  financial  reporting
          purposes  exceed  $100  million  and  its  net  assets  for  financial
          reporting purposes exceed $10 million,

     2.   the transferee is a taxable domestic C corporation,  other than a RIC,
          REIT,  REMIC or Subchapter T cooperative (an "Eligible  Corporation"),
          that makes a written  agreement  that any  subsequent  transfer of the
          Residual  Security  will  be  to  another  Eligible  Corporation  in a
          transaction  that satisfies the safe harbor  described  above, and the
          transferor  does not know, or have reason to know, that the transferee
          will not honor such agreement, and

     3.   the facts and  circumstances  known to the transferor on or before the
          date of transfer do not reasonably  indicate that the taxes associated
          with the Residual Security will not be paid.

For purposes of requirement (1), the gross and net assets of a transferee do not
include any obligations of a person related to the transferee or any other asset
if a  principal  purpose  for  holding or  acquiring  the asset is to permit the
transferee  to satisfy  the asset  test.  Further,  requirement  (2) will not be
treated as satisfied in the case of any transfer or  assignment  of the Residual
Security to a foreign branch of an Eligible Corporation or any other arrangement
by which the  Residual  Security is at any time  subject to net tax by a foreign
country or possession of the United States.

     FOREIGN  INVESTORS.  The REMIC  Regulations  provide that the transfer of a
Residual Security that has "tax avoidance  potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a  transferee  who is not a "U.S.  Person"  (as  defined  below),  unless the
transferee's  income is  effectively  connected  with the  conduct of a trade or
business  within the United  States.  A Residual  Security is deemed to have tax
avoidance  potential  unless,  at the  time  of  the  transfer,  the  transferor
reasonably  expects that (1) the future  distributions on the Residual  Security
will equal at least 30% of the anticipated excess inclusions after the transfer,
and (2) such

                                      103



amounts will be distributed at or after the time at which the excess  inclusions
accrue and before the end of the next succeeding  taxable year. A safe harbor in
the REMIC Regulations provides that the reasonable expectation  requirement will
be satisfied if the above test would be met at all assumed  prepayment rates for
the mortgage loans from 50 percent to 200 percent of the Prepayment  Assumption.
If the non-U.S.  Person  transfers the Residual  Security back to a U.S. Person,
the transfer will be disregarded and the foreign  transferor will continue to be
treated as the owner unless  arrangements are made so that the transfer does not
have the  effect of  allowing  the  transferor  to avoid tax on  accrued  excess
inclusions.

     The  prospectus  supplement  relating to the  Certificates  of a series may
provide that a Residual  Security may not be purchased by or  transferred to any
person  that  is not a  U.S.  Person  or  may  describe  the  circumstances  and
restrictions  pursuant to which the transfer may be made. The term "U.S. Person"
means a citizen or resident of the United  States,  a corporation or partnership
(or other entity  properly  treated as a  partnership  or as a  corporation  for
federal  income tax  purposes)  created or organized in or under the laws of the
United  States or of any state  (including,  for this  purpose,  the District of
Columbia),  an estate that is subject to U.S.  federal  income tax regardless of
the source of its income, or a trust if a court within the United States is able
to exercise primary  supervision over the administration of the trust and one or
more U.S. Persons have the authority to control all substantial decisions of the
trust (or, to the extent provided in applicable Treasury regulations,  trusts in
existence  on August 20,  1996,  which are  eligible to elect and do elect to be
treated as U.S. Persons).

(6)  Sale or Exchange of a Residual Security

     Upon the sale or exchange of a Residual Security,  the Residual Holder will
recognize gain or loss equal to the excess,  if any, of the amount realized over
the adjusted basis (as described  above under  "--Taxation of Owners of Residual
Securities--Basis  and Losses") of the Residual Holder in the Residual  Security
at the time of the sale or exchange.

     Further,  as  described  above  under  "--Taxation  of Owners  of  Residual
Securities--Basis  and  Losses",  if a Residual  Security's  basis is reduced to
zero,  any cash  distributions  with  respect to that  Residual  Security in any
taxable year in excess of its share of the REMIC's income for that year would be
taxable to the holder as gain on the sale or  exchange  of its  interest  in the
REMIC. If a Residual Holder has an adjusted basis in its Residual  Security when
its interest in the REMIC Pool terminates, then it will recognize a capital loss
(assuming the Residual  Security was held as a capital asset) at that time in an
amount equal to the remaining adjusted basis.

     Any gain on the sale of a Residual  Security  will be  treated as  ordinary
income (1) if a Residual Security is held as part of a "conversion  transaction"
as defined in Code Section 1258(c), up to the amount of interest that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the  appropriate  applicable  federal  rate in  effect  at the  time the
taxpayer  entered into the transaction  minus any amount  previously  treated as
ordinary income for any prior disposition of property that was held as a part of
that transaction or (2) in the case of a non-corporate  taxpayer,  to the extent
that the taxpayer has made an election under Code Section  163(d)(4) to have net
capital gains taxed as investment  income at ordinary income rates. In addition,
gain or loss  recognized  from the sale of a Residual  Security by some banks or
thrift  institutions will be treated as ordinary income or loss pursuant to Code
Section 582(c).

     Except as provided in Treasury  regulations yet to be issued, the wash sale
rules of Code Section  1091 will apply to  dispositions  of Residual  Securities
where the seller of the  Residual  Security,  during the  period  beginning  six
months before the sale or  disposition  of the Residual  Security and ending six
months  after  the sale or  disposition,  acquires  (or  enters  into any  other
transaction  that results in the  application of Code Section 1091) any residual
interest in any REMIC or any  interest in a "taxable  mortgage  pool" (such as a
non-REMIC owner trust) that is economically comparable to a Residual Security.

                                      104



(7)  Mark to Market Regulations

     Treasury  regulations provide that a Residual Security acquired on or after
January  4,  1995 is not  treated  as a  security  and thus may not be marked to
market pursuant to Section 475 of the Code.

     TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

(1)  Prohibited Transactions

     Income from transactions by the REMIC Pool, called prohibited transactions,
will not be part of the  calculation of income or loss includible in the federal
income tax returns of Residual Holders, but rather will be taxed directly to the
REMIC Pool at a 100% rate.  Prohibited  transactions  generally include:

          (1)  the disposition of a qualified mortgages other than for

               (a)  substitution   for  a  defective   (including  a  defaulted)
          obligation  within two years of the Startup Day (or repurchase in lieu
          of substitution of a defective  (including a defaulted)  obligation at
          any time) or for any  qualified  mortgage  within  three months of the
          Startup Day;

               (b)  foreclosure,  default,  or  imminent  default of a qualified
          mortgage;

               (c)  bankruptcy or insolvency of the REMIC Pool; or

               (d)  a qualified (complete) liquidation;

          (2)  the  receipt  of  income  from  assets  that  are not the type of
     mortgages or investments that the REMIC Pool is permitted to hold;

          (3)  the receipt of compensation for services; or

          (4)  the  receipt of gain from  disposition  of cash flow  investments
     other than pursuant to a qualified liquidation.

     Notwithstanding  (1) and (4) above,  it is not a prohibited  transaction to
sell a  qualified  mortgage  or cash  flow  investment  held by a REMIC  Pool to
prevent a default on Regular  Securities  as a result of a default on  qualified
mortgages or to facilitate a clean-up call (generally,  an optional  termination
to save  administrative  costs when no more than a small percentage of the Notes
or Certificates, as applicable, is outstanding).  The REMIC Regulations indicate
that the  modification  of a mortgage  loan  generally  will not be treated as a
disposition if it is occasioned by a default or reasonably  foreseeable default,
an  assumption  of  the  mortgage   loan,   the  waiver  of  a  due-on-sale   or
due-on-encumbrance  clause,  or the conversion of an interest rate by a borrower
pursuant to the terms of a convertible adjustable rate mortgage loan.

(2)  Contributions to the REMIC Pool After the Startup Day

     In  general,  the REMIC Pool will be subject to a tax at a 100% rate on the
value of any  property  contributed  to the REMIC  Pool after the  Startup  Day.
Exceptions are provided for cash contributions to the REMIC Pool

     (1)  during the three months following the Startup Day,

     (2)  made to a qualified reserve fund by a Residual Holder,

                                      105



     (3)  in the nature of a guarantee,

     (4)  made to facilitate a qualified liquidation or clean-up call, and

     (5)  as otherwise permitted in Treasury regulations yet to be issued.

It is not  anticipated  that there will be any  contributions  to the REMIC Pool
after the Startup Day.

(3)  Net Income from Foreclosure Property

     The  REMIC  Pool will be  subject  of  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.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure property" until the close of the third calendar year after the year
in which the REMIC Pool acquired that property,  with possible  extensions.  Net
income  from  foreclosure  property  generally  means  gain  from  the sale of a
foreclosure   property  that  is  inventory   property  and  gross  income  from
foreclosure property other than qualifying rents and other qualifying income for
a real estate  investment  trust. It is not anticipated that the REMIC Pool will
have any taxable net income from foreclosure property.

(4)  Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete  liquidation,  within the meaning
of Code Section  860F(a)(4)(A)(i),  which may be  accomplished by designating in
the REMIC  Pool's  final tax return a date on which that  adoption  is deemed to
occur,  and sells all of its assets  (other  than cash)  within a 90-day  period
beginning  on that date,  the REMIC  Pool will not be subject to the  prohibited
transaction  rules on the sale of its  assets,  provided  that  the  REMIC  Pool
credits or  distributes  in  liquidation  all of the sale proceeds plus its cash
(other than amounts  retained to meet  claims) to holders of Regular  Securities
and Residual Holders within the 90-day period.

(5)  Administrative Matters

     The REMIC Pool will be required to  maintain  its books on a calendar  year
basis and to file federal  income tax returns for federal income tax purposes in
a manner  similar to a  partnership.  The form for the income tax return is Form
1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax Return.  The
trustee will be required to sign the REMIC Pool's returns.  Treasury regulations
provide  that,  except  where  there is a single  Residual  Holder for an entire
taxable  year,   the  REMIC  Pool  will  be  subject  to  the   procedural   and
administrative  rules of the Code  applicable  to  partnerships,  including  the
determination by the Internal Revenue Service of any adjustments to, among other
things,  items of REMIC income,  gain, loss,  deduction,  or credit in a unified
administrative  proceeding. The master servicer will be obligated to act as "tax
matters person," as defined in applicable  Treasury  regulations,  for the REMIC
Pool as agent of the Residual Holders holding the largest percentage interest in
the Residual  Securities.  If the Code or applicable Treasury regulations do not
permit the master servicer to act as tax matters person in its capacity as agent
of the  Residual  Holder,  the  Residual  Holder or any other  person  specified
pursuant to Treasury  regulations will be required to act as tax matters person.
The tax matters person generally has responsibility for overseeing and providing
notice to the other Residual Holders of administrative and judicial  proceedings
regarding the REMIC Pool's tax affairs,  although  other holders of the Residual
Securities of the same series would be able to participate in those  proceedings
in appropriate circumstances.

                                      106



(6)  Limitations on Deduction of Certain Expenses

     An  investor  who is an  individual,  estate,  or trust  will be subject to
limitation  with respect to some itemized  deductions  described in Code Section
67, to the extent that those itemized deductions,  in total, do not exceed 2% of
the investor's  adjusted gross income. 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.  In addition,  Code Section 68 provides  that itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser or (1) 3% of the  excess,  if any,  of  adjusted  gross
income  over  $100,000  ($50,000  in the case of a married  individual  filing a
separate return) (subject to adjustment for inflation), or (2) 80% of the amount
of itemized deductions otherwise allowable for that year. In the case of a REMIC
Pool,  those  deductions may include  deductions  under Code Section 212 for the
Servicing Fee and all  administrative  and other expenses  relating to the REMIC
Pool, or any similar expenses allocated to the REMIC Pool for a regular interest
it holds in another  REMIC.  Those  investors who hold REMIC  Securities  either
directly or  indirectly  through  pass-through  entities may have their pro rata
share of those expenses allocated to them as additional gross income, but may be
subject to that  limitation on deductions.  In addition,  those expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause those  investors to be subject to  significant  additional  tax liability.
Temporary  Treasury  regulations  provide that the  additional  gross income and
corresponding  amount of expenses  generally are to be allocated entirely to the
holders  of  Residual  Securities  in the case of a REMIC  Pool  that  would not
qualify as a fixed  investment  trust in the absence of a REMIC election.  For a
REMIC Pool that would be classified  as an investment  trust in the absence of a
REMIC  election or that is  substantially  similar to an investment  trust,  any
holder  of  a  Regular  Security  that  is  an  individual,  trust,  estate,  or
pass-through  entity also will be allocated its pro rata share of those expenses
and a  corresponding  amount of income and will be subject to the limitations or
deductions  imposed  by  Code  Sections  67 and  68,  as  described  above.  The
prospectus  supplement will indicate if all those expenses will not be allocable
to the Residual Securities.

     TAXATION OF CERTAIN FOREIGN INVESTORS

(1)  Regular Securities

     Interest,  including  original  issue  discount,  distributable  to Regular
Securityholders  who are non-resident  aliens,  foreign  corporations,  or other
Non-U.S.  Persons (as defined  below),  generally will be considered  "portfolio
interest"  and,  therefore,  generally  will not be subject to 30% United States
withholding  tax,  provided that (1) the interest is not  effectively  connected
with  the  conduct  of  a  trade  or  business  in  the  United  States  of  the
securityholder,  (2) the NonU.S. Person is not a "10-percent shareholder" within
the meaning of Code Section  871(h)(3)(B)  or a controlled  foreign  corporation
described in Code Section 881 (c) (3) (C) and (3) that Non-U. S. Person complies
to the extent necessary with certain certification requirements, which generally
relate to the identity of the beneficial  owner and the status of the beneficial
owner as a person that is a Non-U.S.  person. Each Regular Securityholder should
consult its tax advisors regarding the tax documentation and certifications that
must be provided to secure the exemption from United States withholding taxes.

     Any capital  gain  realized on the sale,  redemption,  retirement  or other
taxable disposition of a Regular Security by a Non-U.S. Person generally will be
exempt from United States federal income and withholding tax,  provided that (i)
such gain is not  effectively  connected with the conduct of a trade or business
in the  United  States  by the  Non-U.S.  Person  and  (ii)  in the  case  of an
individual  Non-U.S.  Person,  the Non-U.S.  Person is not present in the United
States for 183 days or more in the taxable year.

                                      107



     If the interest on the Regular  Security is effectively  connected with the
conduct of a trade or business within the United States by that Non-U.S. Person,
the  Non-U.S.  Person,  although  exempt  from the  withholding  tax  previously
discussed if the holder provides an appropriate statement establishing that such
income is so  effectively  connected,  will be subject to United States  federal
income tax at regular rates.  Investors who are Non-U.S.  Persons should consult
their own tax advisors regarding the specific tax consequences to them of owning
a Regular  Security.  The term  "Non-U.S.  Person" means any person who is not a
U.S. Person.

(2)  Residual Securities

     The Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual  Holders who are  Non-U.S.  Persons  generally  should be treated as
interest  for  purposes  of  the  30%  (or  lower  treaty  rate)  United  States
withholding  tax.  Treasury  regulations  provide  that  amount  distributed  to
Residual Holders may qualify as "portfolio  interest," subject to the conditions
described  in "Regular  Securities"  above,  but only to the extent that (1) the
mortgage  loans  were  issued  after  July 18,  1984,  and (2) the trust fund or
segregated  pool of  assets  in the  trust  fund (as to which a  separate  REMIC
election  will be made),  to which the Residual  Security  relates,  consists of
obligations  issued in "registered  form" within the meaning of Code Section 163
(f) (1). Generally, mortgage loans will not be, but regular interests in another
REMIC  Pool  will  be,  considered   obligations   issued  in  registered  form.
Furthermore, Residual Holders will not be entitled to any exemption from the 30%
withholding  tax (or lower  treaty  rate) to the extent of that portion of REMIC
taxable income that constitutes an "excess inclusion." See "--Taxation of Owners
of Residual  Securities.  Limitations  on Offset or Exemption  of REMIC  Income"
above.  If the amounts  paid to Residual  Holders who are  Non-U.S.  Persons are
effectively  connected with the conduct of a trade or business within the United
States by those  Non-U.S.  Persons,  although  exempt from the  withholding  tax
previously   discussed  if  the  holder   provides  an   appropriate   statement
establishing that such income is so effectively  connected,  the amounts paid to
those  Non-U.S.  Persons will be subject to United States  federal income tax at
regular  rates.  See   "--Tax-Related   Restrictions  on  Transfer  of  Residual
Securities--Foreign  Investors"  above  concerning  the  disregard  of transfers
having "tax  avoidance  potential."  Investors who are Non-U.S.  Persons  should
consult their own tax advisors  regarding the specific tax  consequences to them
of owning Residual Securities.

(3)  Backup Withholding

     Distributions  made on the REMIC Securities,  and proceeds from the sale of
the REMIC Securities to or through certain brokers, may be subject to a "backup"
withholding  tax  under  Code  Section  3406  of  31% on  "reportable  payments"
(including  interest  distributions,  original issue  discount,  and, under some
circumstances,  principal  distributions)  if the  Holder  fails to comply  with
certain  identification  procedures,  unless the Holder is  otherwise  an exempt
recipient  under   applicable   provisions  of  the  Code,  and,  if  necessary,
demonstrates  such status.  Any amounts to be withheld from  distribution on the
REMIC Securities would be refunded by the Internal Revenue Service or allowed as
a credit against the Regular Holder's federal income tax liability.

FASITs

     CLASSIFICATION OF FASITS

     For  each  series  of  FASIT  Securities,   assuming  compliance  with  all
provisions  of the related  pooling and servicing  agreement,  in the opinion of
Stroock  & Stroock & Lavan  LLP,  the  related  trust  fund (or each  applicable
portion of the trust fund) will qualify as a FASIT.  The trust fund will qualify
under the Code as a FASIT in which FASIT regular  securities (the "FASIT Regular
Securities")  and  the  ownership   interest   security  (the  "FASIT  Ownership
Security") will constitute the "regular interests" and the "ownership interest,"
respectively, if

                                      108



          (1)  a FASIT election is in effect;

          (2)  tests concerning

               (a)  the composition of the FASIT's assets and

               (b)  the nature of the  securityholders'  interests  in the FASIT
          are met on a continuing basis; and

          (3)  the trust fund is not a regulated  investment  company as defined
     in Section 851(a) of the Code.

A segregated pool of assets may also qualify as a FASIT.

(1)  Asset Composition

     In order for the trust fund to be eligible for FASIT status,  substantially
all of the assets of the trust fund must consist of "permitted assets" as of the
close of the  third  month  beginning  after the  closing  date and at all times
thereafter. Permitted assets include:

          (1)  cash or cash equivalents;

          (2)  debt  instruments  with fixed terms that would qualify as regular
     interests  if  issued by a REMIC as  defined  in  Section  860D of the Code
     (generally,  instruments  that  provide for  interest  at a fixed  rate,  a
     qualifying variable rate, or a qualifying interest-only type rate);

          (3)  foreclosure property;

          (4)  some hedging instruments  (generally,  interest and currency rate
     swaps and credit  enhancement  contracts)  that are reasonably  required to
     guarantee  or hedge  against the FASIT's  risks  associated  with being the
     obligor on FASIT interests;

          (5)  contract  rights  to  acquire   qualifying  debt  instruments  or
     qualifying hedging instruments;

          (6)  FASIT regular interests; and

          (7)  REMIC regular interests.

     Permitted assets do not include any debt  instruments  issued by the holder
of the FASIT's  ownership  interest or by any person  related to that holder.  A
debt instrument is a permitted asset only if the instrument is indebtedness  for
federal income tax purposes,  including  regular interests in a REMIC or regular
interests  issued by  another  FASIT,  and it bears (1)  fixed  interest  or (2)
variable  interest of a type that  relates to qualified  variable  rate debt (as
defined  in  Treasury  regulations  prescribed  under  section   860G(a)(1)(B)).
Permitted hedges include interest rate or foreign  currency  notional  principal
contracts, letters of credit, insurance,  guarantees against payment default and
similar  instruments  to be provided in  regulations,  and which are  reasonably
required to guarantee or hedge against the FASIT's risks  associated  with being
the  obligor on  interests  issued by the FASIT.  Foreclosure  property  is real
property  acquired  by the FASIT in  connection  with the  default  or  imminent
default of a debt instrument,  provided the depositor had no knowledge or reason
to know as of the date the debt  instrument  was  acquired  by the FASIT  that a
default had occurred or would occur.

                                      109



(2)  Interests in a FASIT

     In  addition  to  the  foregoing  asset  qualification  requirements,   the
interests in a FASIT also must meet specific requirements.  All of the interests
in a FASIT must belong to either of the following:

          (1)  one or more classes of regular interests or

          (2)  a single class of ownership  interest that is held by an Eligible
     Corporation (as defined in this prospectus).

     FASIT  regular  interests  generally  will be treated  as debt for  federal
income tax purposes.  FASIT  ownership  interests  generally will not treated as
debt for federal  income tax  purposes,  but rather as  representing  rights and
responsibilities  with  respect  to the  taxable  income or loss of the  related
FASIT. The prospectus  supplement for each Series of Notes or  Certificates,  as
applicable,  will indicate which  securities of the Series will be designated as
regular interests, and which, if any, will be designated as ownership interests.

     A FASIT interest generally qualifies as a regular interest if:

          (1)  it is designated as a regular interest;

          (2)  it has a stated maturity no greater than thirty years;

          (3)  it entitles its holder to a specified principal amount;

          (4)  the  issue  price of the  interest  does not  exceed  125% of its
     stated principal amount;

          (5)  the yield to maturity of the interest is less than the applicable
     Treasury rate published by the IRS plus 5%; and

          (6)  if it pays interest, this interest is payable at either:

               (a)  a fixed  rate with  respect to the  principal  amount of the
          regular interest or

               (b)  a  permissible  variable  rate with respect to the principal
          amount.

Permissible variable rates for FASIT regular interests are the same as those for
REMIC   regular   interests.   See   "REMICs--Taxation   of  Owners  of  Regular
Securities--(1)  General" for a discussion  of  permissible  variable  rates for
REMIC regular interests.

     If an interest in a FASIT fails to meet one or more of the requirements set
out in clauses (3),  (4), or (5) in the  immediately  preceding  paragraph,  but
otherwise meets all  requirements to be treated as a FASIT, it may still qualify
as a type of regular interest known as a "high-yield  interest." In addition, if
an  interest  in a FASIT fails to meet the  requirement  of clause (6),  but the
interest payable on the interest consists of a specified portion of the interest
payments on permitted assets and that portion does not vary over the life of the
security, the interest will also qualify as a high-yield interest.

     See  "--Taxation  of Owners of FASIT Regular  Securities,"  "--Taxation  of
Owners of High-Yield  Interests" and "--Taxation of FASIT Ownership  Securities"
below.

                                      110



(3)  Consequences of Disqualification

     If the trust  fund fails to comply  with one or more of the Code's  ongoing
requirements  for FASIT status during any taxable  year,  the Code provides that
it's FASIT status may be lost for that year and  thereafter.  If FASIT status is
lost,  the  treatment  of the former  FASIT and  interests in the FASIT for U.S.
federal  income tax  purposes is  uncertain.  Although the Code  authorizes  the
Treasury to issue  regulations  that address  situations where a failure to meet
the requirements for FASIT status occurs  inadvertently and in good faith, final
regulations  have not yet been  issued.  It is  possible  that  disqualification
relief might be accompanied by sanctions,  such as the imposition of a corporate
tax on all or a portion  of the  FASIT's  income for the period of time in which
the requirements for FASIT status are not satisfied.

     TAXATION OF OWNERS OF FASIT REGULAR SECURITIES

(1)  General

     Payments received by holders of FASIT Regular Securities  generally will be
accorded  the same tax  treatment  under the Code as payments  received on other
taxable debt instruments. Holders of FASIT Regular Securities must report income
from these Notes or  Certificates,  as  applicable,  under an accrual  method of
accounting,  even if they  otherwise  would  have  used  the cash  receipts  and
disbursements method. Except in the case of FASIT Regular Securities issued with
original issue  discount,  interest paid or accrued on a FASIT Regular  Security
generally  will be treated  as  ordinary  income to the  Holder and a  principal
payment  on the  security  will be  treated as a return of capital to the extent
that the securityholder's basis is allocable to that payment.

(2)  Original Issue Discount; Market Discount; Acquisition Premium

     FASIT Regular  Securities  issued with original  issue discount or acquired
with market  discount or acquisition  premium  generally will treat interest and
principal  payments on these Notes or Certificates,  as applicable,  in the same
manner described for REMIC Regular Securities. See "--REMICs--Taxation of Owners
of Regular Securities" above.

(3)  Sale or Exchange

     If the  FASIT  Regular  Securities  are sold,  the  holder  generally  will
recognize  gain or loss upon the sale in the  manner  described  above for REMIC
Regular   Securities.   See   "--REMICs--   Taxation   of  Owners   of   Regular
Securities--Sale or Exchange of Regular Securities."

     TAXATION OF OWNERS OF HIGH-YIELD INTERESTS

(1)  General

     The treatment of high-yield interests is intended to ensure that the return
on instruments  issued by a FASIT yielding an  equity-like  return  continues to
have a corporate  level tax.  Highyield  interests  are subject to special rules
regarding the eligibility of holders of this interest,  and the ability of these
holders to offset income derived from their FASIT Security with losses.

     High-yield  interests  may  only be held by  Eligible  Corporations,  other
FASITs,  and dealers in  securities  who acquire  such  interests  as  inventory
(together, "Eligible Holders").

     o    An "Eligible  Corporation"  is a taxable  domestic C corporation  that
          does not  qualify as a  regulated  investment  company,  a real estate
          investment trust, a REMIC, or a cooperative.

                                      111



     If a  securities  dealer  (other  than an Eligible  Corporation)  initially
acquires a  high-yield  interest as  inventory,  but later begins to hold it for
investment, the dealer will be subject to an excise tax equal to the income from
the high-yield  interest multiplied by the highest corporate income tax rate. In
addition,  transfers of high-yield interests to a person that is not an Eligible
Holder will be disregarded  for federal income tax purposes,  and the transferor
will continue to be treated as the holder of the high-yield interest.

     In addition,  the FASIT Provisions  contain an anti-abuse rule that imposes
corporate  income tax on income  derived from a FASIT  Regular  Interest that is
held by a  pass-through  entity  (other than another  FASIT) that issues debt or
equity securities backed by the FASIT Regular Interest and that have an original
yield to  maturity  that is both five  percentage  points  above the  applicable
federal rate and more than the yield on the FASIT Regular  Interest.  The excise
tax is limited to those  arrangements  that have a principal purpose of avoiding
the ownership restriction relating to high-yield interests.

(2)  Treatment of Losses

     The holder of a high-yield interest may not use non-FASIT current losses or
net operating  loss  carry-forwards  or carrybacks to offset any income  derived
from the high-yield interest,  for either regular federal income tax purposes or
for alternative minimum tax purposes.

     TAXATION OF FASIT OWNERSHIP SECURITY

(1)  General

     A FASIT  Ownership  Security  represents the residual  equity interest in a
FASIT. As such, the holder of a FASIT Ownership Security  determines its taxable
income by taking  into  account all  assets,  liabilities,  and items of income,
gain, deduction, loss, and credit of a FASIT. The holder, however, does not take
into account any item of income,  gain or deduction  allocable to a  "prohibited
transaction" as discussed below. In general,  the character of the income to the
holder of a FASIT  Ownership  Security  will be the same as the character of the
income to the FASIT,  except  that any  tax-exempt  interest  income  taken into
account  by the holder of a FASIT  Ownership  Security  is  treated as  ordinary
income.  In determining  that taxable  income,  the holder of a FASIT  Ownership
Security must determine the amount of interest,  original issue discount, market
discount,  and premium  recognized  with respect to each debt instrument held by
the FASIT according to a constant yield  methodology and under an accrual method
of accounting. In addition, a holder of a FASIT Ownership Security is subject to
the same  limitations on their ability to use losses to offset income from their
FASIT Regular Securities as are holders of high-yield interest.  See "--Taxation
of Owners of High-Yield Interests" above.

     Rules  similar  to  the  wash  sale  rules  applicable  to  REMIC  Residual
Securities also will apply to FASIT Ownership Security.  Accordingly,  losses on
dispositions of a FASIT Ownership  Security  generally will be disallowed  where
within six months  before or after the  disposition,  the seller of the Security
acquires any other FASIT Ownership Security that is economically comparable to a
FASIT  Ownership  Security.  In  addition,  if any  security  that  is  sold  or
contributed  to a FASIT by the holders of the related FASIT  Ownership  Security
was required to be marked-to-market under Section 475 of the Code by the holder,
then Section 475 of the Code will continue to apply to these securities,  except
that the amount realized under the mark-to-market  rules cannot be less than the
securities' value determined after applying special valuation rules contained in
the FASIT  Provisions.  Those special valuation rules generally require that the
value of debt  instruments  that are not  traded  on an  established  securities
market be determined by calculating the present value of the reasonably expected
payments  under the  instrument  using a discount rate of 120% of the applicable
federal rate, compounded semi-annually.

                                      112



(2)  Prohibited Transaction

     The  holder of a FASIT  Ownership  Security  is  required  to pay a penalty
excise tax equal to 100 percent of net income derived from:

          (1)  an asset that is not a permitted asset;

          (2)  any  disposition  of an asset other than a permitted  disposition
     (as described below);

          (3)  any income attributable to loans originated by the FASIT; and

          (4)  compensation   for  services  (other  than  fees  for  a  waiver,
     amendment,   or  consent  with  respect  to  permitted  assets  other  than
     foreclosure property).

A permitted disposition is any disposition of any permitted asset:

          (1)  arising from complete liquidation of a class of regular interest;

          (2)  incident to the foreclosure, default (or imminent default) on the
     asset;

          (3)  incident to the bankruptcy or insolvency of the FASIT;

          (4)  necessary to avoid a default on any  indebtedness  of the a FASIT
     attributable to a default (or imminent default) on an asset of the FASIT;

          (5)  to facilitate a clean-up call; or

          (6)  to substitute a permitted debt  instrument for another  permitted
     debt   instrument   or  in  order  to  reduce   over-collateralization   by
     distributing  a debt  instrument  contributed  by the  holder  of the FASIT
     Ownership  Security  to such  holder,  but only if a  principal  purpose of
     acquiring the debt instrument  which is disposed of was not the recognition
     of gain (or the reduction of a loss) arising from an increase in its market
     value after its acquisition by the FASIT.

Notwithstanding  this rule,  the holder of an Ownership  Security may  currently
deduct its losses  incurred in prohibited  transactions in computing its taxable
income  for the  year of the  loss.  A  Series  of  Notes  or  Certificates,  as
applicable,  for which a FASIT  election is made generally will be structured in
order to avoid application of the prohibited transactions tax.

(3)  Backup Withholding, Reporting and Tax Administration

     Holders of FASIT  Securities  will be subject to backup  withholding to the
same extent as holders of REMIC Securities.

GRANTOR TRUST FUNDS

     CHARACTERIZATION.  For each series of Grantor Trust Securities, Federal Tax
Counsel  will  deliver  its  opinion  that the  Grantor  Trust  Fund will not be
classified as an association taxable as a corporation and that the Grantor Trust
Fund will be classified as a grantor trust under subpart E, Part I of subchapter
J of the Code.  In this  case,  beneficial  owners of Grantor  Trust  Securities
(referred to in this  Prospectus  as "Grantor  Trust  Securityholders")  will be
treated  for federal  income tax  purposes as owners of a portion of the Grantor
Trust Fund's assets as described below.

                                      113



     TAXATION OF GRANTOR TRUST SECURITYHOLDERS.  Subject to the discussion below
under "Stripped  Certificates"  and  "Subordinated  Certificates,"  each Grantor
Trust  Securityholder  will be  treated  as the  owner of a pro  rata  undivided
interest in the assets of the Grantor  Trust Fund.  Accordingly,  and subject to
the  discussion  below of the  recharacterization  of the  servicing  fee,  each
Grantor  Trust  Securityholder  must include in income its pro rata share of the
interest and other income from the assets of the Grantor  Trust Fund,  including
any  interest,  original  issue  discount,  market  discount,  prepayment  fees,
assumption  fees,  and late payment  charges  with  respect to the assets,  and,
subject to  limitations  discussed  below,  may deduct its pro rata share of the
fees and other  deductible  expenses paid by the Grantor Trust Fund, at the same
time and to the same  extent as these items would be included or deducted by the
Grantor Trust Securityholder if the Grantor Trust Securityholder held directly a
pro rata  interest in the assets of the Grantor Trust Fund and received and paid
directly the amounts  received and paid by the Grantor  Trust Fund.  Any amounts
received by a Grantor Trust  Securityholder  in lieu of amounts due with respect
to any asset of the Grantor  Trust Fund because of a default or  delinquency  in
payment  will be treated  for  federal  income tax  purposes  as having the same
character as the payments they replace.

     Each Grantor Trust  Securityholder  will be entitled to deduct its pro rata
share of servicing fees,  prepayment fees,  assumption fees, any loss recognized
upon an assumption and late payment charges  retained by the servicer,  provided
that these  amounts are  reasonable  compensation  for services  rendered to the
Grantor Trust Fund. Grantor Trust Securityholders that are individuals,  estates
or trusts will be entitled to deduct their share of expenses  only to the extent
these  expenses  plus all other  miscellaneous  itemized  deductions  exceed two
percent of the Grantor Trust Securityholder's adjusted gross income, and will be
allowed no deduction for these expenses in  determining  their  liabilities  for
alternative  minimum tax. In addition,  Section 68 of the Code provides that the
amount of itemized  deductions  otherwise  allowable for the taxable year for an
individual  whose adjusted gross income  exceeds a prescribed  threshold  amount
will be reduced by the lesser of (1) 3% of the excess of adjusted  gross  income
over  the  specified  threshold  amount  or (2) 80% of the  amount  of  itemized
deductions otherwise allowable for the applicable taxable year. In the case of a
partnership  that  has 100 or more  partners  and  elects  to be  treated  as an
"electing large  partnership," 70% of the 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 servicing compensation to be received by the servicer may be questioned
by the IRS as exceeding a reasonable  fee for the  services  being  performed in
exchange  for  the  servicing  compensation,  and a  portion  of  the  servicing
compensation  could be  recharacterized as an ownership interest retained by the
servicer  or other party in a portion of the  interest  payments to be made with
respect to the Grantor Trust Fund's assets.  In this event, a certificate  might
be treated  as a Stripped  Certificate  subject  to the  stripped  bond rules of
Section 1286 of the Code,  and either the original  issue discount or the market
discount rules. See the discussion below under "--Stripped Certificates". Except
as  discussed  below  under   "--Stripped   Certificates"   or   "--Subordinated
Certificates,"  this  discussion  assumes  that the  servicing  fees paid to the
servicer do not exceed reasonable servicing compensation.

     A purchaser of a Grantor  Trust  Security  will be treated as purchasing an
interest  in each  asset in the  Grantor  Trust  Fund at a price  determined  by
allocating  the purchase price paid for the  certificate  among all asset of the
Grantor  Trust Fund in proportion to their fair market values at the time of the
purchase of the  certificate.  To the extent  that the  portion of the  purchase
price of a Grantor  Trust  Security  allocated to an asset of the Grantor  Trust
Fund is less than or greater than the stated redemption price at maturity of the
asset,  the  interest  in the asset will have been  acquired  at a  discount  or
premium. See "--Market Discount" and "--Premium," below.

     The  treatment of any  discount on an asset of the Grantor  Trust Fund will
depend on whether the  discount  represents  original  issue  discount or market
discount. Except as indicated otherwise in

                                      114



the applicable Prospectus  Supplement,  it is not expected that any asset of the
Grantor Trust Fund (other than a Stripped  Agency  Security or other  instrument
evidencing ownership of specific interest and/or principal of a particular bond)
will have original issue  discount  (except as discussed  below under  "Stripped
Certificates" or "Subordinated Certificates").  For the rules governing original
issue discount, see "REMICs--Taxation of Owners of Regular  Securities--Original
Issue Discount" above.

     The information provided to Grantor Trust  Securityholders will not include
information  necessary to compute the amount of discount or premium,  if any, at
which an interest in each asset of the Grantor Trust Fund is acquired.

     MARKET DISCOUNT.  A Grantor Trust Securityholder that acquires an undivided
interest  in the  Grantor  Trust  Fund's  assets  may be  subject  to the market
discount rules of Sections 1276 through 1278 to the extent an undivided interest
in an asset of the Grantor Trust Fund is considered to have been  purchased at a
"market discount". For a discussion of the market discount rules under the Code,
see "REMICs--Taxation of Owners of Regular  Securities--Market  Discount" above.
As  discussed  above,  to the  extent an asset of the  Grantor  Trust  Fund is a
Stripped Agency Security or other  instrument  evidencing  ownership of specific
interest and/or  principal of a particular bond, it will be subject to the rules
relating to original  issue  discount  (in lieu of the rules  relating to market
discount). See "REMICs--Taxation of Owners of Regular Securities--Original Issue
Discount" above.

     PREMIUM. To the extent a Grantor Trust Securityholder is considered to have
purchased  an  undivided  interest in an asset of the Grantor  Trust Fund for an
amount  that is greater  than the stated  redemption  price at  maturity  of the
interest,  the Grantor Trust Securityholder will be considered to have purchased
the interest in the asset with "amortizable bond premium" equal in amount to the
excess.  For a discussion of the rules  applicable to amortizable  bond premium,
see  "REMICs--Taxation  of Owners of  Regular  Securities--Amortizable  Premium"
above.

     STATUS OF THE GRANTOR TRUST SECURITIES.  Except for that portion of a trust
fund  consisting  of unsecured  home  improvement  loans and except as qualified
below, a Grantor Trust Security owned by a:

     o    "domestic  building and loan  association"  within the meaning of Code
          Section 7701(a)(19) will be considered to represent "loans ... secured
          by an interest in real  property"  within the meaning of Code  Section
          7701(a)(19)(C)(v),  provided  that  the  real  property  securing  the
          mortgage  loans  represented  by that Grantor Trust Security is of the
          type described in that section of the Code.

     o    real estate  investment  trust will be considered  to represent  "real
          estate assets" within the meaning of Code Section  856(c)(4)(A) to the
          extent that the assets of the related  Grantor  Trust Fund  consist of
          qualified  assets,  and  interest  income  on  those  assets  will  be
          considered  "interest  on  obligations  secured by  mortgages  on real
          property"   to  that  extent   within  the  meaning  of  Code  Section
          856(c)(3)(B).

     o    REMIC will be considered to represent an  "obligation  (including  any
          participation or certificate of beneficial ownership therein) which is
          principally  secured  by an  interest  in real  property"  within  the
          meaning of Code Section 860G(a)(3)(A) to the extent that the assets of
          the related Grantor Trust Fund consist of "qualified mortgages" within
          the meaning of Code Section 860G(a)(3).

     An issue arises as to whether Buydown  Mortgage Loans may be  characterized
in their entirety under the Code provisions cited in the first two bullet points
of the immediately preceding paragraph or whether the amount qualifying for that
treatment must be reduced by the amount of the Buydown Mortgage Funds.  Further,
although it is not entirely clear,  Grantor Trust Certificates that are Stripped
Certificates  (as  described  below  under  "Stripped  Certificates")  should be
treated as qualifying under

                                      115



the Code  provisions  cited in the  bullet  points  above to the same  extent as
Grantor  Trust  Certificates  that are not Stripped  Certificate.  Grantor Trust
Securityholders  are urged to  consult  their own tax  advisors  concerning  the
characterization  of the  securityholder's  investment  for  federal  income tax
purposes.

     STRIPPED  CERTIFICATES.  Some classes of certificates may be subject to the
stripped  bond  rules  of  Section  1286 of the Code  and for  purposes  of this
discussion  will be  referred  to as  "Stripped  Certificates."  In  general,  a
Stripped  Certificate will be subject to the stripped bond rules where there has
been a  separation  of  ownership  of the  right to  receive  some or all of the
principal  payments  on a  mortgage  loan held by the  Grantor  Trust  Fund from
ownership of the right to receive some or all of the related interest  payments.
Generally,  where a separation  has  occurred,  under the stripped bond rules of
Section  1286 of the Code,  the  holder of a right to  receive  a  principal  or
interest  payment on the bond is required to accrue into  income,  on a constant
yield basis under rules governing  original issue discount (see "REMICs Taxation
of Owners of  Regular  Securities--Original  Issue  Discount"),  the  difference
between the holder's initial  purchase price for the right to receive  principal
or interest,  and the principal or interest  payment to be received with respect
to that right.  However, a holder of a Stripped Certificate will account for any
discount  on the  Stripped  Certificate  (other  than an  interest  treated as a
"stripped  coupon") as market  discount  rather than original  issue discount if
either (i) the amount of original  issue  discount  with respect to the Stripped
Certificate  was treated as zero under the  original  issue  discount DE MINIMIS
rule when the Stripped  Certificate  was stripped or (ii) no more than 100 basis
points (including any amount of servicing in excess of reasonable  servicing) is
stripped off from the mortgage assets.

     Certificates will constitute  Stripped  Certificates and will be subject to
these rules under various circumstances, including the following:

     o    if any servicing compensation is deemed to exceed a reasonable amount;

     o    if the  company  or any other  party  retains a  retained  yield  with
          respect to the assets held by the Grantor Trust Fund;

     o    if two or more classes of  certificates  are issued  representing  the
          right  to  non-pro  rata  percentages  of the  interest  or  principal
          payments on the Grantor Trust Fund's assets; or

     o    if certificates  are issued which represent the right to interest-only
          payments or principal-only payments.

     The  tax  treatment  of  the  Stripped  Certificates  with  respect  to the
application of the original  issue discount  provisions of the Code is currently
unclear.  However,  the trustee intends to treat each Stripped  Certificate as a
single  debt  instrument  issued  on the day it is  purchased  for  purposes  of
calculating any original issue discount. Original issue discount with respect to
a Stripped  Certificate  must be included in ordinary  gross  income for federal
income tax purposes as it accrues in accordance  with the constant  yield method
that takes into account the  compounding  of interest and this accrual of income
may be in advance of the receipt of any cash  attributable  to that income.  See
"REMICs--Taxation  of Owners of  Regular  Securities--Original  Issue  Discount"
above.  For purposes of applying the original issue  discount  provisions of the
Code, the issue price of a Stripped  Certificate will be the purchase price paid
by each holder of the Stripped  Certificate and the stated  redemption  price at
maturity  may  include  the  aggregate  amount of all  payments  to be made with
respect to the Stripped Certificate whether or not denominated as interest.  The
amount of original issue discount with respect to a Stripped  Certificate may be
treated as zero under the original  issue  discount DE MINIMIS  rules  described
above.

                                      116



     SUBORDINATED  CERTIFICATES.  In the event the Grantor Trust Fund issues two
classes of Grantor Trust  Securities that are identical except that one class is
a subordinate  class, with a relatively high certificate  pass-through rate, and
the other is a senior class, with a relatively low certificate pass-through rate
(referred to in this Prospectus as the  "Subordinate  Certificates"  and "Senior
Certificates", respectively), the Grantor Trust Securityholders in the aggregate
will be deemed to have acquired the following assets:  (1) the principal portion
of each  mortgage  loan plus a portion of the interest due on each mortgage loan
(the "Grantor Trust Fund Stripped Bond"),  and (2) a portion of the interest due
on each mortgage loan equal to the  difference  between the Interest Rate on the
Subordinate  Certificates and the Interest Rate on the Senior  Certificates,  if
any, which  difference is then  multiplied by the Subordinate  Class  Percentage
(the "Grantor Trust Fund Stripped  Coupon").  The "Subordinate Class Percentage"
equals the initial  aggregate  principal amount of the Subordinate  Certificates
divided by the sum of the initial aggregate  principal amount of the Subordinate
Certificates and the Senior  Certificates.  The "Senior Class Percentage" equals
the initial aggregate principal amount of the Senior Certificates divided by the
sum of the initial  aggregate  principal amount of the Subordinate  Certificates
and the Senior Certificates.

     The Senior  Certificateholders  in the aggregate  will own the Senior Class
Percentage of the Grantor Trust Fund Stripped Bond and  accordingly  each Senior
Certificateholder  will be treated  as owning its pro rata share of such  asset.
The Senior Certificateholders will not own any portion of the Grantor Trust Fund
Stripped Coupon.  The Subordinate  Certificateholders  in the aggregate own both
the  Subordinate  Class  Percentage of the Grantor Trust Fund Stripped Bond plus
100% of the Grantor Trust Fund Stripped  Coupon,  if any, and  accordingly  each
Subordinate  Certificateholder  will be  treated as owning its pro rata share in
both assets. The Grantor Trust Fund Stripped Bond will be treated as a "stripped
bond" and the Grantor  Trust Fund  Stripped  Coupon will be treated as "stripped
coupons" within the meaning of Section 1286 of the Code.

     Although  not  entirely  clear,  the  interest  income  on the  Subordinate
Certificates and the portion of the servicing fee allocable to such certificates
that does not constitute  excess  servicing will be treated by the Grantor Trust
Fund as qualified  stated  interest,  assuming the interest  with respect to the
mortgage  loans  held by the  Grantor  Trust  Fund  would  otherwise  qualify as
qualified stated interest. Accordingly, except to the extent modified below, the
income of the  Subordinate  Certificates  will be reported in the same manner as
described generally above for holders of Senior Certificates.

     If the  Subordinate  Certificateholders  receive  distribution of less than
their share of the Grantor  Trust Fund's  receipts of principal or interest (the
"Shortfall   Amount")   because  of  the   subordination   of  the   Subordinate
Certificates,  holders of Subordinate Certificates would probably be treated for
federal income tax purposes as if they had

     o    received as distributions their full share of receipts;

     o    paid over to the  Senior  Certificateholders  an  amount  equal to the
          Shortfall Amount; and

     o    retained the right to  reimbursement  of the  relevant  amounts to the
          extent  these  amounts  are   otherwise   available  as  a  result  of
          collections on the mortgage loans or amounts  available from a reserve
          account or other form of credit enhancement, if any.

Under this analysis,

     o    Subordinate  Certificateholders would be required to accrue as current
          income any interest income, original issue discount, or (to the extent
          paid on assets of the Grantor Trust Fund) accrued  market  discount of
          the Grantor Trust Fund that was a component of the  Shortfall  Amount,
          even   though   that   amount   was  in  fact   paid  to  the   Senior
          Certificateholders;

                                      117



     o    a loss would only be  allowed  to the  Subordinate  Certificateholders
          when their  right to receive  reimbursement  of the  Shortfall  Amount
          became worthless (i.e.,  when it becomes clear that amount will not be
          available from any source to reimburse the loss); and

     o    reimbursement   of  the   Shortfall   Amount   prior  to  a  claim  of
          worthlessness   would   not   be   taxable   income   to   Subordinate
          Certificateholders  because  the amount  was  previously  included  in
          income.

Those  results  should  not  significantly  affect the  inclusion  of income for
Subordinate  Certificateholders  on the accrual method of accounting,  but could
accelerate  inclusion of income to  Subordinate  Certificateholders  on the cash
method  of  accounting  by,  in  effect,  placing  them on the  accrual  method.
Moreover,  the character and timing of loss deductions are unclear.  Subordinate
Certificateholders  are  strongly  urged  to  consult  their  own  tax  advisors
regarding the appropriate  timing,  amount and character of any losses sustained
with respect to the Subordinate  Certificates  including any loss resulting from
the failure to recover previously accrued interest or discount income.

     ELECTION TO TREAT ALL  INTEREST AS ORIGINAL  ISSUE  DISCOUNT.  The Treasury
Regulations   relating  to  original  issue  discount  permit  a  Grantor  Trust
Securityholder to elect to accrue all interest,  discount,  including DE MINIMIS
market  or  original  issue  discount,  reduced  by any  premium,  in  income as
interest,  based on a constant yield method. If an election were to be made with
respect to an interest  in a mortgage  loan with  market  discount,  the Grantor
Trust  Securityholder  would be deemed to have made an  election  to  include in
income  currently  market  discount  with respect to all other debt  instruments
having market discount that the Grantor Trust Securityholder acquires during the
year of the election or afterward.  See "--Market Discount" above.  Similarly, a
Grantor  Trust  Securityholder  that makes this  election  for an  interest in a
mortgage  loan  that is  acquired  at a  premium  will be deemed to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable  bond  premium  that the Grantor  Trust  Securityholder  owns at the
beginning of the first  taxable  year to which the election  applies or acquires
afterward. See "--Premium" above. The election to accrue interest,  discount and
premium on a constant  yield method with respect to a Grantor Trust  Security is
irrevocable.

     PREPAYMENTS.  The Taxpayer  Relief Act of 1997 (the "1997 Act")  contains a
provision  requiring original issue discount on any pool of debt instruments the
yield on which may be affected by reason of  prepayments  be  calculated  taking
into account the  Prepayment  Assumption  and requiring the discount to be taken
into income on the basis of a constant yield to assumed  maturity taking account
of actual  prepayments.  The  legislative  history to the 1986 Act  states  that
similar rules apply with respect to market discount and amortizable bond premium
on debt instruments.

     SALE OR EXCHANGE OF A GRANTOR TRUST SECURITY. Sale or exchange of a Grantor
Trust  Security  prior to its maturity  will result in gain or loss equal to the
difference,   if  any,  between  the  amount  realized,   exclusive  of  amounts
attributable  to accrued and unpaid  interest (which will be treated as ordinary
income  allocable  to the related  asset of the  Grantor  Trust  Fund),  and the
owner's  adjusted  basis in the  Grantor  Trust  Security.  The  adjusted  basis
generally will equal the seller's cost for the Grantor Trust Security, increased
by the original issue discount and any market discount  included in the seller's
gross income with respect to the Grantor Trust  Security,  and reduced,  but not
below zero, by any premium amortized by the seller and by principal  payments on
the Grantor Trust Security  previously  received by the seller. The gain or loss
will,  except as discussed  below, be capital gain or loss to an owner for which
the assets of the Grantor Trust Fund represented by a Grantor Trust Security are
"capital assets" within the meaning of Section 1221. A capital gain or loss will
be  long-term  or  short-term  depending  on  whether or not the  Grantor  Trust
Security has been owned for the long-term capital gain holding period, currently
more than one year.

                                      118



     Notwithstanding the foregoing, any gain realized on the sale or exchange of
a Grantor Trust  Security will be ordinary  income to the extent of the seller's
interest in accrued market  discount on Grantor Trust Fund assets not previously
taken into income.  See  "--Market  Discount,"  above.  Further,  Grantor  Trust
Securities  will be  "evidences of  indebtedness"  within the meaning of Section
582(c)(1),  so that gain or loss  recognized  from the sale of a  Grantor  Trust
Security by a bank or thrift  institution to which such section  applied will be
treated as ordinary gain or loss.

     FOREIGN INVESTORS IN GRANTOR TRUST SECURITIES.  A holder of a Grantor Trust
Security who is not a "U.S.  person" (as defined above at  "REMICs--Tax  Related
Restrictions on Transfer of Residual Securities--Foreign  Investors") and is not
subject to federal  income tax as a result of any direct or indirect  connection
to the  United  States  other than its  ownership  of a Grantor  Trust  Security
generally  will not be subject to United  States  income or  withholding  tax in
respect of payments of interest or original  issue discount on its Grantor Trust
Security  to the extent  attributable  to debt  obligations  held by the Grantor
Trust Fund that were originated  after July 18, 1984,  provided that the Grantor
Trust Securityholder complies to the extent necessary with certain certification
requirements  which generally relate to the identity of the beneficial owner and
the  status  of the  beneficial  owner  as a person  that is not a U.S.  person.
Interest or original issue discount on a Grantor Trust Security  attributable to
debt  obligations  held by the Grantor Trust Fund that were originated  prior to
July 19,  1984 will be  subject to a 30%  withholding  tax  (unless  such tax is
reduced or eliminated by an applicable tax treaty). All holders of Grantor Trust
Securities should consult their tax advisors regarding the tax documentation and
certifications  that must be provided to secure any applicable  exemptions  from
United States withholding taxes.

     Any capital gain  realized on the sale or other  taxable  disposition  of a
Grantor   Trust   Security   by  a  Non-U.S.   Person  (as   defined   above  at
"REMICs--Taxation of Certain Foreign  Investors--Regular  Securities") generally
will be exempt from United States federal income and withholding  tax,  provided
that (i) such gain is not  effectively  connected with the conduct of a trade or
business in the United States by the Non-U.S.  Person and (ii) in the case of an
individual  Non-U.S.  Person,  the Non-U.S.  Person is not present in the United
States for 183 days or more in the taxable year.

     If the interest,  gain or income with respect to a Grantor  Trust  Security
held by a Non-U.S.  Person is effectively  connected with the conduct of a trade
or business in the United States by the Non-U.S.  Person  (although  exempt from
the withholding  tax previously  discussed if the holder provides an appropriate
statement establishing that such income is so effectively connected), the holder
generally  will be subject to United States  federal income tax on the interest,
gain or income at regular federal income tax rates. In addition, if the Non-U.S.
Person is a foreign corporation, it may be subject to a branch profits tax equal
to 30% of its "effectively  connected  earnings and profits," within the meaning
of the Code,  for the taxable  year,  as adjusted for certain  items,  unless it
qualifies  for a lower rate under an  applicable  tax treaty (as modified by the
branch profits tax rules).

     BACKUP WITHHOLDING.  Distributions made on the Grantor Trust Securities and
proceeds  from the sale of the  Grantor  Trust  Securities  will be subject to a
"backup"   withholding   tax  of  31  %  if,  in  general,   the  Grantor  Trust
Securityholder fails to comply with particular identification procedures, unless
the holder is an exempt recipient under  applicable  provisions of the Code and,
if  necessary,  demonstrates  such  status.  Any  amounts so  withheld  would be
refunded  by the  IRS  or  allowable  as a  credit  against  the  Grantor  Trust
Securityholder's federal income tax.

PARTNERSHIP TRUST FUNDS AND DISREGARDED TRUST FUNDS

     CLASSIFICATION OF TRUST FUNDS

     For each series of Partnership  Certificates or Debt Securities,  Stroock &
Stroock & Lavan LLP will  deliver its opinion  that the trust fund will not be a
taxable mortgage pool or an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes. This opinion will

                                      119



be based on the assumption  that the terms of the related  Agreement and related
documents will be complied with, and on counsel's opinion that the nature of the
income of the trust fund will exempt it from the rule that some publicly  traded
partnerships are taxable as corporations.

     TAXATION OF DEBT SECURITYHOLDERS

     The  depositor  will  agree,  and the  securityholders  will agree by their
purchase of Debt  Securities,  to treat the Debt  Securities as debt for federal
income tax purposes.  No regulations,  published rulings,  or judicial decisions
exist that  discuss  the  characterization  for federal  income tax  purposes of
securities with terms  substantially  the same as the Debt Securities.  However,
for each series of Debt  Securities,  Stroock & Stroock & Lavan LLP will deliver
its opinion that the Debt  Securities  will be  classified as  indebtedness  for
federal income tax purposes.  The discussion below assumes this characterization
of the Debt Securities is correct.

     If,  contrary to the  opinion of  counsel,  the  Internal  Revenue  Service
successfully  asserted that the Debt Securities were not debt for federal income
tax purposes,  the Debt Securities  might be treated as equity  interests in the
trust fund. If so treated,  the trust fund might be treated as a publicly traded
partnership  that  would be taxable as a  corporation  unless it met  particular
qualifying income tests, and the resulting taxable corporation would not be able
to reduce  its  taxable  income  by  deductions  for  interest  expense  on Debt
Securities recharacterized as equity. Treatment of the Debt Securities as equity
interests in a partnership  could have adverse tax consequences to some holders,
even if the trust fund were not treated as a publicly traded partnership taxable
as a  corporation.  For example,  income  allocable to foreign  holders might be
subject to United States tax and United States tax return filing and withholding
requirements, income allocable to tax-exempt holders might constitute "unrelated
business  taxable  income" (if some,  but not all, of the Debt  Securities  were
recharacterized as equity in a partnership), individual holders might be subject
to  limitations  on their ability to deduct their share of trust fund  expenses,
and  income  from the trust  fund's  assets  would be  taxable to owners of Debt
Securities  without regard to whether cash distributions are made to such owners
and without regard to the owners' method of tax accounting.

     Debt Securities  generally will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that (1) income
reportable on Debt  Securities is not required to be reported  under the accrual
method unless the holder  otherwise  uses the accrual method and (2) the special
110% yield rule  treating a portion of the gain on sale or exchange of a Regular
Security  as  ordinary  income  is  inapplicable  to  Debt  Securities.   See  "
REMICs--Taxation  of Owners of Regular  Securities"  and  "--Sale or Exchange of
Regular Securities."

     Further,  for federal income tax purposes,  (i) Debt  Securities  held by a
thrift  institution  taxed as a domestic  building and loan association will not
constitute  "loans  ...  secured by an  interest  in real  property"  within the
meaning  of  Section  7701(a)(19)(C)(v)  of the  Code;  (ii)  interest  on  Debt
Securities  held by a real  estate  investment  trust  will  not be  treated  as
"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);  (iii) Debt
Securities  held by a real estate  investment  trust will not  constitute  "real
estate  assets"  or  "Government  securities"  within  the  meaning  of  Section
856(c)(4)(A) of the Code;  (iv) Debt  Securities held by a regulated  investment
company  will not  constitute  "Government  securities"  within  the  meaning of
Section 851(b)(3)(A)(i) of the Code; and (v) Debt Securities will not constitute
"qualified  mortgages" with in the meaning of Section 860G(a)(3) of the Code for
REMICs.

     TAXATION OF OWNERS OF PARTNERSHIP CERTIFICATES

(1)  Treatment of the Trust Fund as a Partnership

     The  Partnership   Trust  Fund  will  agree,  and  the  related  owners  of
Partnership Certificates  ("Partnership Certificate Owners") will agree by their
purchase of Partnership Certificates, if there is

                                      120



more than one Partnership Certificate Owner, to treat the Partnership 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 Partnership Trust Fund, the partners of
the partnership  being the Partnership  Certificate  Owners,  including,  to the
extent  relevant,  the  depositor in its capacity as recipient of  distributions
from any  reserve  fund,  and the Debt  Securities,  if any,  being  debt of the
partnership,  and if there is one  Partnership  Certificate  Owner, to treat the
Partnership  Certificate  Owner as the owner of the  assets  of the  Partnership
Trust  Fund and to treat the  Partnership  Trust Fund as a  disregarded  entity.
However,   the  proper   characterization  of  the  arrangement   involving  the
Partnership  Trust Fund, the Partnership  Certificates,  the Debt Securities and
the  depositor is not certain  because  there is no  authority  on  transactions
closely comparable to that contemplated in this prospectus.

     A variety of  alternative  characterizations  are  possible.  For  example,
because the Partnership  Certificates  have certain features  characteristic  of
debt, the Partnership  Certificates  might be considered debt of the Partnership
Trust Fund. Generally,  provided such Partnership  Certificates are issued at or
close to face value,  any such  characterization  would not result in materially
adverse tax  consequences to holders of Partnership  Certificates as compared to
the consequences  from treatment of the Partnership  Certificates as equity in a
partnership,   described  below.  The  following  discussion  assumes  that  the
Partnership  Certificates  represent  equity  interests  in a  partnership.  The
following   discussion  also  assumes  that  all  payments  on  the  Partnership
Certificates  are  denominated  in  U.S.   dollars,   none  of  the  Partnership
Certificates  have Interest  Rates which would  qualify as  contingent  interest
under the Treasury regulations  relating to original issue discount,  and that a
series of securities  includes a single class of  Partnership  Certificates.  If
these  conditions  are  not  satisfied  with  respect  to any  given  series  of
Partnership  Certificates,  additional tax  considerations  with respect to such
Partnership   Certificates  will  be  disclosed  in  the  applicable  prospectus
supplement.

(2)  Partnership Taxation

     As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Partnership  Certificate Owner will be required to take
into account separately the Partnership  Certificate  Owner's allocable share of
income,  gains,  losses,  deductions and credits of the Partnership  Trust Fund,
whether or not there is a  corresponding  cash  distribution.  Thus,  cash basis
holders  will in  effect  be  required  to report  income  from the  Partnership
Certificates on the accrual basis and Partnership  Certificate Owners may become
liable for taxes on Partnership Trust Fund income even if they have not received
cash from the Partnership  Trust Fund to pay the taxes.  The  Partnership  Trust
Fund's income will consist  primarily of interest and finance  charges earned on
the  related  mortgage  loans,  including  appropriate  adjustments  for  market
discount, original issue discount and bond premium, and any gain upon collection
or disposition of the mortgage loans.

     The Partnership  Trust Fund's deductions will consist primarily of interest
accruing  with respect to the Debt  Securities,  servicing  and other fees,  and
losses or deductions upon collection or disposition of mortgage loans.

     The tax items of a partnership  are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (i.e., the
Agreement and related documents).  The Agreement will provide, in general,  that
the  Partnership  Certificate  Owners will be  allocated  taxable  income of the
Partnership Trust Fund for each month equal to the sum of:

     o    the  interest  or  other  income  that  accrues  on  the   Partnership
          Certificates  in  accordance  with their terms for the relevant  month
          including, as applicable, interest accruing at the related Partnership
          Certificate  Interest  Rate for that  month and  interest  on  amounts
          previously   due  on  the   Partnership   Certificates   but  not  yet
          distributed;

                                      121



     o    any income of the Partnership  Trust Fund  attributable to discount on
          the  related  mortgage  loans  that  corresponds  to any excess of the
          principal  amount of the Partnership  Certificates  over their initial
          issue price;

     o    any prepayment  premium payable to the Partnership  Certificate Owners
          for the applicable month; and

     o    any other  amounts of income  payable to the  Partnership  Certificate
          Owners for the applicable month.

The allocation will be reduced by any amortization by the Partnership Trust Fund
of premium on mortgage  loans that  corresponds to any excess of the issue price
of Partnership  Certificates over their principal amount.  All remaining taxable
income of the Partnership Trust Fund will be allocated to the depositor.  Losses
will generally be allocated in the manner in which they are borne.

     Based on the economic  arrangement of the parties,  the foregoing  approach
for allocating  income of the Partnership Trust Fund should be permissible under
applicable Treasury regulations, although no assurance can be given that the IRS
would not  require a greater  amount of income to be  allocated  to  Partnership
Certificate  Owners.  Moreover,  even under the foregoing  method of allocation,
Partnership  Certificate  Owners  may be  allocated  income  equal to the entire
Partnership Certificate Interest Rate plus the other items described above, even
though the Partnership Trust Fund might not have sufficient cash to make current
cash  distributions of the amount. In addition,  because tax allocations and tax
reporting  will be done  on a  uniform  basis  for all  Partnership  Certificate
Owners,  but  Partnership  Certificate  Owners  may  be  purchasing  Partnership
Certificates at different times and at different prices, Partnership Certificate
Owners may be  required to report on their tax  returns  taxable  income that is
greater or less than the amount reported to them by the Partnership Trust Fund.

     Assuming Debt Securities are also issued,  all or substantially  all of the
taxable income allocated to a Partnership  Certificate  Owner 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 the holder under the Code.

     An individual  taxpayer's share of expenses of the Partnership  Trust Fund,
including fees to the servicer, but not interest expense, would be miscellaneous
itemized  deductions and thus  deductible  only to the extent such expenses plus
all  other  miscellaneous   itemized  deductions  exceeds  two  percent  of  the
individual's  adjusted gross income.  An individual  taxpayer will be allowed no
deduction for his share of expenses of the  Partnership  Trust Fund,  other than
interest, in determining his liability for alternative minimum tax. In addition,
Section 68 of the Code provides that the amount of itemized deductions otherwise
allowable for the taxable year for an  individual  whose  adjusted  gross income
exceeds a prescribed threshold amount will be reduced by the lesser of (1) 3% of
the excess of adjusted gross income over the specified  threshold  amount or (2)
80% of the amount of itemized deductions  otherwise allowable for the applicable
taxable year.  Accordingly,  deductions might be disallowed to the individual in
whole or in part and might  result in the  Partnership  Certificate  Owner being
taxed  on an  amount  of  income  that  exceeds  the  amount  of  cash  actually
distributed  to the holder over the life of the  Partnership  Trust Fund. 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 Partnership Trust Fund intends to make all tax calculations relating to
income and allocations to Partnership  Certificate  Owners on an aggregate basis
to the extent relevant. If the IRS were to require that the calculations be made
separately for each mortgage loan,  the  calculations  may result in some timing
and character differences under some circumstances.

                                      122



(3)  Discount and Premium

     The  purchase  price paid by the  Partnership  Trust  Fund for the  related
mortgage  loans may be greater or less than the remaining  principal  balance of
the mortgage loans at the time of purchase.  If so, the mortgage loans will have
been  acquired  at a  premium  or  market  discount,  as the  case  may be.  See
"REMICs--Taxation  of Owners of  Regular  Securities--Acquisition  Premium"  and
"--Market  Discount" above. As indicated above, the Partnership  Trust Fund will
make this  calculation  on an aggregate  basis,  but it is possible that the IRS
might require that it be recomputed on a mortgage  loan-by-mortgage  loan basis.
Further,  with  respect  to any asset of the  Partnership  Trust  Fund that is a
Stripped Agency Security or other  instrument  evidencing  ownership of specific
interest and/or  principal of a particular bond, it will be subject to the rules
relating to original  issue discount with respect to such security or instrument
(in lieu of the rules relating to market  discount).  See  "REMICs--Taxation  of
Owners of Regular Securities--Original Issue Discount" above.

     If the  Partnership  Trust Fund  acquires  the  mortgage  loans at a market
discount or premium, the Partnership Trust Fund will elect to include any market
discount in income  currently as it accrues over the life of the mortgage  loans
or to offset any premium  against  interest  income on the  mortgage  loans.  As
indicated  above, a portion of the market discount  income or premium  deduction
may be allocated to Partnership Certificate Owners.

(4)  Section 708 Termination

     Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate  for  federal  income tax  purposes  if 50% or more of the capital and
profits  interests in the Partnership  Trust Fund are sold or exchanged within a
12-month  period.  If a termination  occurs under  Section 708 of the Code,  the
Partnership  Trust Fund will be  considered  to  contribute  its assets to a new
Partnership Trust Fund, which would be treated as a new partnership, in exchange
for Partnership  Certificates  in the new  Partnership  Trust Fund. The original
Partnership  Trust  Fund  will  then be deemed  to  distribute  the  Partnership
Certificates  in the  new  Partnership  Trust  Fund to  each  of the  owners  of
Partnership  Certificates in the original  Partnership Trust Fund in liquidation
of the original  Partnership  Trust Fund.  The  Partnership  Trust Fund will not
comply  with  particular   technical   requirements  that  might  apply  when  a
constructive  termination occurs. As a result, the Partnership Trust Fund may be
subject  to some  tax  penalties  and may  incur  additional  expenses  if it is
required to comply with those requirements.  Furthermore,  the Partnership Trust
Fund might not be able to comply with these requirements due to lack of data.

(5)  Disposition of Partnership Certificates

     Generally, capital gain or loss will be recognized on a sale of Partnership
Certificates  in an amount equal to the difference  between the amount  realized
and the seller's tax basis in the  Partnership  Certificates  sold.  Any gain or
loss would be  long-term  capital  gain or loss if the  Partnership  Certificate
Owner's holding period exceeded one year. A Partnership  Certificate Owner's tax
basis in a Partnership  Certificate will generally equal its cost,  increased by
its  share  of  Partnership  Trust  Fund  income  allocable  to the  Partnership
Certificate  Owner  and  decreased  by  any  distributions  received  or  losses
allocated with respect to the Partnership Certificate. In addition, both the tax
basis in the  Partnership  Certificates  and the amount  realized on a sale of a
Partnership Certificate would include the Partnership Certificate Owner's share,
determined  under  Treasury  Regulations,  of  the  Debt  Securities  and  other
liabilities  of the  Partnership  Trust Fund. A  Partnership  Certificate  Owner
acquiring  Partnership  Certificates  at  different  prices  will  generally  be
required to maintain a single  aggregate  adjusted tax basis in the  Partnership
Certificates  and, upon a sale or other  disposition of some of the  Partnership
Certificates,  allocate a portion of the aggregate tax basis to the  Partnership
Certificates  sold,  rather  than  maintaining  a  separate  tax  basis  in each
Partnership Certificate for purposes of computing gain or loss on a sale of that
Partnership Certificate.

                                      123



     If a  Partnership  Certificate  Owner is required to recognize an aggregate
amount of income (not  including  income  attributable  to  disallowed  itemized
deductions  described above) over the life of the Partnership  Certificates that
exceeds  the  aggregate  cash  distributions  with  respect  to the  Partnership
Certificates,  the excess will  generally  give rise to a capital  loss upon the
retirement of the Partnership Certificates.

(6)  Allocations Between Transferors and Transferees

     In general,  the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned  among  the  Partnership  Certificate  Owners in  proportion  to the
principal  amount of Partnership  Certificates  owned by them as of the close of
the last day of that Due Period.  As a result, a Partnership  Certificate  Owner
purchasing  Partnership  Certificates  may be  allocated  tax items,  which will
affect the  purchaser's  tax  liability and tax basis,  attributable  to periods
before the actual transaction.

     The  use of a Due  Period  convention  may  not be  permitted  by  existing
Treasury regulations. If a Due Period convention is not allowed, or only applies
to  transfers  of less than all of the  partner's  interest,  taxable  income or
losses of the Partnership  Trust Fund might be reallocated among the Partnership
Certificate  Owners.  The Partnership Trust Fund's method of allocation  between
transferors and  transferees may be revised to conform to a method  permitted by
future laws, regulations or other IRS guidance.

(7)  Section 731 Distributions

     In the case of any distribution to a Partnership Certificate Owner, no gain
will be recognized to that Partnership  Certificate Owner to the extent that the
amount of any money  distributed for that  Partnership  Certificate  exceeds the
adjusted  basis  of  that  Partnership   Certificate  Owner's  interest  in  the
Partnership  Certificate.  To the extent  that the  amount of money  distributed
exceeds  that  Partnership  Certificate  Owner's  adjusted  basis,  gain will be
currently  recognized.  In  the  case  of  any  distribution  to  a  Partnership
Certificate  Owner,  no loss will be recognized  except upon a  distribution  in
liquidation  of a Partnership  Certificate  Owner's  interest.  Any gain or loss
recognized by a Partnership  Certificate Owner generally will be capital gain or
loss.

(8)  Section 754 Election

     In the event that a  Partnership  Certificate  Owner sells its  Partnership
Certificates at a profit (or loss), the purchasing Partnership Certificate Owner
will have a higher (or lower)  basis in the  Partnership  Certificates  than the
selling  Partnership  Certificate  Owner had.  The tax basis of the  Partnership
Trust Fund's assets will not be adjusted to reflect that higher (or lower) basis
unless the Partnership  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 Partnership Trust Fund current does not
intend  to  make  an  election  under  Section  754 of the  Code.  As a  result,
Partnership  Certificate Owners might be allocated a greater or lesser amount of
Partnership  Trust  Fund  income  than would be  appropriate  based on their own
purchase price for Partnership Certificates.

(9)  Administrative Matters

     The trustee is required to keep or cause to be kept  complete  and accurate
books of the  Partnership  Trust  Fund.  The  trustee  will  file a  partnership
information  return  (IRS Form 1065) with the IRS for each  taxable  year of the
Partnership  Trust Fund and will report  each  Partnership  Certificate  Owner's
allocable  share of items of  Partnership  Trust  Fund  income  and  expense  to
Partnership  Certificate  Owners and the IRS on Schedule  K-1.  The  Partnership
Trust Fund will provide the Schedule K-1  information  to nominees  that fail to
provide the Partnership Trust Fund with the information

                                      124



statement  described  below and the  nominees  will be required to forward  this
information to the beneficial owners of the Partnership Certificates. Generally,
holders must timely file tax returns that are  consistent  with the  information
return filed by the Partnership Trust Fund or be subject to penalties unless the
holder notifies the IRS of all the inconsistencies.

     Under  Section  6031  of  the  Code,  any  person  that  holds  Partnership
Certificates  as a nominee at any time  during a calendar  year is  required  to
furnish  the  Partnership  Trust  Fund  with  a  statement  containing  specific
information  on  the  nominee,   the  beneficial   owners  and  the  Partnership
Certificates  so held.  The  information  includes  (1) the  name,  address  and
taxpayer  identification  number of the  nominee  and (2) as to each  beneficial
owner

     o    the name, address and identification number of such person,

     o    whether such person is a United States person, a tax-exempt  entity or
          a foreign  government,  an international  organization,  or any wholly
          owned agency or instrumentality of either of the foregoing, and

     o    particular  information  on Partnership  Certificates  that were held,
          bought or sold on behalf of the person throughout the year.

In  addition,   brokers  and  financial   institutions   that  hold  Partnership
Certificates  through  a  nominee  are  required  to  furnish  directly  to  the
Partnership  Trust Fund  information  as to  themselves  and their  ownership of
Partnership Certificates.  A clearing agency registered under Section 17A of the
Exchange  Act is not  required  to  furnish  any  information  statement  to the
Partnership Trust Fund. The information  referred to above for any calendar year
must be  furnished  to the  Partnership  Trust Fund on or before  the  following
January 31. Nominees,  brokers and financial  institutions  that fail to provide
the Partnership  Trust Fund with the information  described above may be subject
to penalties.

     Unless another designation is made, the depositor will be designated as the
tax matters partner for each Partnership Trust Fund in the pooling and servicing
agreement and, as the tax matters partner,  will be responsible for representing
the Partnership  Certificate  Owners in some specific disputes 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 the later of three
years after the date on which the partnership information return is filed or the
last day for  filing  the return for the  applicable  year,  determined  without
regard to extensions. Any adverse determination following an audit of the return
of the Partnership Trust Fund by the appropriate taxing authorities could result
in an  adjustment of the returns of the  Partnership  Certificate  Owners,  and,
under some circumstances,  a Partnership Certificate Owner may be precluded from
separately  litigating  a proposed  adjustment  to the items of the  Partnership
Trust  Fund.  An  adjustment  could  also  result  in an audit of a  Partnership
Certificate  Owner's  returns and adjustments of items not related to the income
and losses of the Partnership Trust Fund.

     A special audit system exists for qualifying large  partnerships  that have
elected to apply a simplified  flow-through  reporting system under Sections 771
through 777 of the Code. Unless otherwise specified in the applicable prospectus
supplement,  a  Partnership  Trust  Fund will not elect to apply the  simplified
flow-through reporting system.

(10) Taxation of Certain Foreign Partnership Certificate Owners

     As used below,  the term  "Non-United  States  Owner"  means a  Partnership
Certificate Owner that is not a U.S. Person, as defined under  "REMICs--Taxation
of Owners of  Residual  Securities--Tax  Related  Restrictions  on  Transfer  of
Residual Securities-Foreign Investors," above.

                                      125



     It is not clear whether the  Partnership  Trust Fund would be considered to
be engaged in a trade or business in the United  States for  purposes of federal
withholding  taxes with respect to Non-United  States Owners because there is no
clear  authority  dealing with that issue under facts  substantially  similar to
those  described  in this  Prospectus.  Although  it is not  expected  that  the
Partnership  Trust Fund would be  engaged in a trade or  business  in the United
States for these  purposes,  the  Partnership  Trust Fund will withhold as if it
were so engaged in order to protect  the  Partnership  Trust Fund from  possible
adverse  consequences  of a failure  to  withhold.  The  Partnership  Trust Fund
expects to withhold on the portion of its taxable  income that is  allocable  to
Non-United  States Owners pursuant to Section 1446 of the Code, as if the income
were  effectively  connected to a U.S.  trade or business,  at a rate of 35% for
Non-United  States  Owners  that are taxable as  corporations  and 39.6% for all
other Non-United States Owners.

     Subsequent  adoption  of  Treasury  regulations  or the  issuance  of other
administrative  pronouncements  may require the Partnership Trust Fund to change
its withholding procedures.

     Each Non-United States Owner might be required to file a U.S. individual or
corporate income tax return on its share of the income of the Partnership  Trust
Fund including, in the case of a corporation,  a return in respect of the branch
profits tax.  Assuming the Partnership Trust Fund is not engaged in a U.S. trade
or  business,  a  Non-United  States  Owner  would be  entitled to a refund with
respect to all or a portion of taxes withheld by the Partnership  Trust Fund if,
in  particular,  the Owner's  allocable  share of interest from the  Partnership
Trust Fund constituted "portfolio interest" under the Code.

     The interest,  however,  may not constitute  "portfolio interest" if, among
other  reasons,  the underlying  obligation is not in registered  form or if the
interest is determined  without  regard to the income of the  Partnership  Trust
Fund,  in the  later  case,  the  interest  being  properly  characterized  as a
guaranteed  payment  under  Section  707(c) of the Code.  If this were the case,
Non-United  States Owners would be subject to a United States federal income and
withholding  tax at a rate of 30 percent on the  Partnership  Trust Fund's gross
income,  without  any  deductions  or other  allowances  for costs and  expenses
incurred in producing the income,  unless  reduced or eliminated  pursuant to an
applicable  treaty.  In this  case,  a  Non-United  States  Owner  would only be
entitled  to a refund for that  portion of the taxes,  if any,  in excess of the
taxes that should have been withheld with respect to the interest.

(11) Backup Withholding

     Distributions  made on the Partnership  Certificates  and proceeds from the
sale of the Partnership  Certificates will be subject to a "backup"  withholding
tax of 31 % if, in general,  the Partnership  Certificate  Owner fails to comply
with  particular  identification  procedures,  unless  the  holder  is an exempt
recipient   under   applicable   provisions  of  the  Code  and,  if  necessary,
demonstrates  such status.  Any amounts so withheld would be refunded by the IRS
or allowable as a credit  against the Non-United  States Owner's  federal income
tax.

CONSEQUENCES FOR PARTICULAR INVESTORS

The  federal  tax  discussions  above  may  not  be  applicable  depending  on a
securityholder's   particular  tax  situation.  The  depositor  recommends  that
prospective  purchasers  consult their tax advisors for the tax  consequences to
them of the  purchase,  ownership and  disposition  of REMIC  Securities,  FASIT
Securities,   Grantor  Trust  Securities,   Partnership  Certificates  and  Debt
Securities, including the tax consequences under state, local, foreign and other
tax laws and the possible effects of changes in federal or other tax laws.

                                      126



                       STATE AND OTHER TAX CONSIDERATIONS

     In addition to the federal income tax  consequences  described in "Material
Federal Income Tax  Considerations,"  potential  investors  should  consider the
state and local tax consequences of the acquisition,  ownership, and disposition
of the Notes or  Certificates,  as  applicable,  offered under this  prospectus.
State tax law may differ  substantially from the corresponding  federal tax law,
and the discussion above does not purport to describe any aspect of the tax laws
of any state or other  jurisdiction.  Therefore,  prospective  investors  should
consult their own tax advisors for the various tax  consequences  of investments
in the Notes or Certificates, as applicable, offered under this prospectus.

                              ERISA CONSIDERATIONS

GENERAL

     A fiduciary  of a pension,  profit-sharing,  retirement  or other  employee
benefit plan subject to Title I of ERISA should consider the fiduciary standards
under the Employee  Retirement Income Security Act of 1974, as amended ("ERISA")
in the context of the plan's  particular  circumstances  before  authorizing  an
investment  of a portion of such plan's assets in the  Securities.  Accordingly,
pursuant to Section 404 of ERISA,  such  fiduciary  should  consider among other
factors  (i)  whether  the  investment  is for  the  exclusive  benefit  of plan
participants and their beneficiaries;  (ii) whether the investment satisfies the
applicable  diversification  requirements;  (iii)  whether the  investment is in
accordance  with the documents  and  instruments  governing  the plan;  and (iv)
whether the  investment is prudent,  considering  the nature of the  investment.
Fiduciaries  of plans also  should  consider  ERISA's  prohibition  on  improper
delegation of control over, or responsibility for, plan assets.

     In  addition,  employee  benefit  plans  or other  retirement  arrangements
subject to ERISA, as well as individual  retirement  accounts,  certain types of
Keogh plans not subject to ERISA but subject to Section 4975 of the Code, or any
entity  (including   insurance  company  separate  or  general  accounts)  whose
underlying  assets include plan assets by reason of such plans,  arrangements or
accounts  investing in the entity (each, a "Plan") are prohibited  from engaging
in a broad  range of  transactions  involving  Plan  assets and  persons  having
certain   specified   relationships   to  a  Plan  ("parties  in  interest"  and
"disqualified   persons").   Such   transactions   are  treated  as  "prohibited
transactions"  under  Sections  406 of  ERISA  and  excise  taxes  and/or  other
penalties are imposed upon such persons  under ERISA and/or  Section 4975 of the
Code  unless an  exemption  applies.  The  depositor,  underwriter,  each master
servicer or other servicer,  any insurer, the trustee, the indenture trustee and
certain  of their  affiliates  might be  considered  "parties  in  interest"  or
"disqualified  persons" with respect to a Plan. If so, the acquisition,  holding
or disposition of Securities by or on behalf of such Plan could be considered to
give rise to a "prohibited transaction" within the meaning of ERISA and the Code
unless a  statutory,  regulatory  or  administrative  exception  or exemption is
available.

ERISA CONSIDERATIONS RELATING TO CERTIFICATES

     PLAN ASSETS

     In  29  C.R.F  ss.2510.3-101  (the  "Plan  Asset  Regulations"),  the  U.S.
Department  of Labor  ("DOL") has defined  what  constitutes  "plan  assets" for
purposes  of ERISA and  Section  4975 of the Code.  The Plan  Asset  Regulations
provide that if a Plan makes an investment in an "equity interest" in an entity,
an undivided  portion of the assets of the entity will be considered  the assets
of such Plan unless certain  exceptions set forth in such Regulations apply. The
Certificates  will be deemed an equity  interest  for purposes of the Plan Asset
Regulations,  and the depositor can give no assurance that the Certificates will
qualify for any of the exceptions under the Plan Asset Regulations. As a result,
(i) a Plan may be deemed to have acquired an interest in the Assets of the trust
fund  and not  merely  an  interest  in the  Certificates,  (ii)  the  fiduciary
investment  standards of ERISA could apply to such Assets and (iii) transactions
occurring in the course of managing, operating and servicing the trust fund and

                                      127



its  Assets  might  constitute  prohibited  transactions,  unless  a  statutory,
regulatory or administrative exemption applies.

     PROHIBITED TRANSACTION CLASS EXEMPTION 83-1

     The DOL has  issued an  administrative  exemption,  Prohibited  Transaction
Class Exemption 83-1 ("PTCE 83-1"),  which under certain conditions exempts from
the application of the prohibited  transaction rules of ERISA and the excise tax
provisions  of  Section  4975  of the  Code  transactions  involving  a Plan  in
connection  with the operation of a "mortgage  pool" and the purchase,  sale and
holding of Certificates  which are "mortgage pool pass-through  certificates." A
"mortgage  pool" is  defined as a fixed  investment  pool  consisting  solely of
interest-bearing  obligations  secured by first or second  mortgages or deeds of
trust on single-family  residential  property,  property acquired in foreclosure
and undistributed cash. A "mortgage pool pass-through certificate" is defined as
a Certificate  which  represents a beneficial  undivided  interest in a mortgage
pool which  entitles  the  holder to pass  through  payments  of  principal  and
interest from the mortgage loans. PTCE 83-1 requires that: (i) the depositor and
the trustee  maintain a system of insurance or other protection for the mortgage
loans, the property securing such mortgage loans and for indemnifying holders of
Certificates against reductions in pass-through payments due to defaults in loan
payments or property damage in an amount at least equal to the greater of (x) 1%
of the  aggregate  principal  balance  of the  mortgage  loans  or (y) 1% of the
principal balance of the largest covered pooled mortgage loans; (ii) the trustee
may not be an affiliate of the  depositor;  and (iii) the payments  made to, and
retained by, the depositor in connection with the trust fund,  together with all
funds inuring to its benefit for administering the trust fund, represent no more
than "adequate  consideration"  for selling the mortgage loans,  plus reasonable
compensation  for services  provided to the trust fund.  In addition,  PTCE 83-1
exempts the initial  sale of  Certificates  to a Plan with  respect to which the
depositor,  the insurer, the master servicer or other servicer or the trustee is
a party in  interest  if the Plan does not pay more than fair  market  value for
such  Certificates and the rights and interests  evidenced by such  Certificates
are not subordinated to the rights and interests evidenced by other Certificates
of the same pool.

     PTCE  83-1  also  exempts  from  the  prohibited   transaction   rules  any
transactions  in  connection  with the  servicing  and operation of the mortgage
pool,  provided that any payments made to the master servicer in connection with
the servicing of the trust fund are made in accordance with a binding agreement,
copies of which must be made available to  prospective  Plan  investors.  In the
case of any Plan with respect to which the depositor,  the master servicer,  the
insurer or the trustee is a fiduciary, PTCE 83-1 will only apply if, in addition
to the other  requirements:  (i) the  initial  sale,  exchange  or  transfer  of
Certificates is expressly approved by an independent fiduciary who has authority
to manage and control those Plan assets being invested in Certificates; (ii) the
Plan pays no more for the  Certificates  than  would be paid in an  arm's-length
transaction; (iii) no investment management, advisory or underwriting fee, sales
commission or similar  compensation  is paid to the depositor with regard to the
sale,  exchange or transfer of Certificates to the Plan; (iv) the total value of
the Certificates purchased by such Plan does not exceed 25% of the amount issued
and (v) at least 50% of the  aggregate  amount of  Certificates  is  acquired by
persons independent of the depositor,  the trustee,  the master servicer and the
insurer.  Before purchasing  Certificates,  a fiduciary of a Plan should confirm
that the trust  fund is a  "mortgage  pool,"  that the  Certificates  constitute
"mortgage pool  pass-through  certificates" and that the conditions set forth in
PTCE 83-1 would be satisfied.  In addition to making its own determination as to
the  availability  of the  exemptive  relief  provided  in PTCE  83-1,  the Plan
fiduciary should consider the  availability of any other prohibited  transaction
exemptions.  The Plan  fiduciary  should also  consider  its  general  fiduciary
obligations  under ERISA in determining  whether to purchase any Certificates on
behalf of a Plan pursuant to PTCE 83-1.

                                      128



     UNDERWRITER EXEMPTION

     The DOL has  granted to  Deutsche  Banc  Alex.  Brown  Inc.  an  individual
exemption,  Prohibited  Transaction  Exemption  94-84,  and to  Deutsche  Morgan
Grenfell/C.J.  Lawrence  Inc.,  similar  approval (FAN 97-03E),  which were both
amended by  Prohibited  Transaction  Exemption  97-34 ("PTE  97-34") and further
recently  amended  pursuant to Prohibited  Transaction  Exemption  2000-58 ("PTE
2000-58")  (collectively,  the "Exemption")  which is applicable to Certificates
which meet its  requirements  whenever the  underwriter  or its affiliate is the
sole underwriter,  manager or co-manager of an underwriting  syndicate or is the
selling or placement agent. The Exemption generally exempts certain transactions
from the  application  of certain of the  prohibited  transaction  provisions of
ERISA and the Code provided that the  conditions  set forth in the Exemption are
satisfied.  These transactions include the servicing,  managing and operation of
investment  trusts holding fixed (generally  non-revolving  pools) of enumerated
categories of assets which include: single and multi-family residential mortgage
loans, home equity loans or receivables  (including  cooperative housing loans),
manufactured housing loans and guaranteed  government mortgage pool certificates
and the purchase,  sale and holding of Certificates  which represent  beneficial
ownership interests in the assets of such trusts.

     GENERAL CONDITIONS OF EXEMPTION

     The Exemption sets forth general  conditions  which must be satisfied for a
transaction  involving the purchase,  sale and holding of the Certificates to be
eligible for exemptive relief thereunder. First, the acquisition of Certificates
by Plans  must be on terms  that are at least as  favorable  to the Plan as they
would be in an arm's-length  transaction  with an unrelated party.  Second,  the
Assets  held by the trust fund must be fully  secured  (other  than  one-to-four
family residential  mortgage loans and home equity loans or receivables  backing
certain types of Certificates,  as described  below).  (Mortgage  loans,  loans,
obligations  and  receivables  will  be  collectively   referred  to  herein  as
"loans.").   Third,   unless  the   Certificates   are  issued  in   "designated
transactions"  (as described below) and are backed by fully-secured  loans, they
may not be subordinated.  Fourth, the Certificates at the time of acquisition by
the  Plan  must  generally  be  rated  in one of the  three  (or in the  case of
designated  transactions,  four) highest generic rating categories by Standard &
Poor's Ratings Services, a division of The McGraw-Hill Companies,  Inc., Moody's
Investors  Services,  Inc. or Fitch, Inc. (each, a "Rating Agency").  Fifth, the
trustee and the indenture  trustee  generally cannot be affiliates of any member
of the  "Restricted  Group" which consists of any (i)  underwriter as defined in
the  Exemption,  (ii) the  depositor,  (iii)  the  master  servicer,  (iv)  each
servicer, (v) the insurer, (vi) the counterparty of any "interest rate swap" (as
described  below) held as an Asset of the trust fund and (vii) any obligor  with
respect  to  loans  constituting  more  than  5% of  the  aggregate  unamortized
principal  balance of the loans held in the trust fund as of the date of initial
issuance  of the  Certificates.  Sixth,  the sum of all  payments  made to,  and
retained  by,  such   underwriters  must  represent  not  more  than  reasonable
compensation for underwriting the Certificates; the sum of all payments made to,
and retained by, the  depositor  pursuant to the  assignment of the loans to the
related  trust fund must  represent  not more than the fair market value of such
loans; and the sum of all payments made to, and retained by, the master servicer
and any servicer must represent not more than reasonable  compensation  for such
person's  services  under  the  Agreement  and  reimbursement  of such  person's
reasonable expenses in connection  therewith.  Seventh,  (i) the investment pool
must consist only of assets of the type  enumerated  in the  Exemption and which
have been  included in other  investment  pools;  (ii)  Certificates  evidencing
interests  in such  other  investment  pools  must have been rated in one of the
three (or in the case of designated  transactions,  four) highest generic rating
categories by one of the Rating Agencies for at least one year prior to a Plan's
acquisition of Certificates; and (iii) Certificates evidencing interests in such
other  investment  pools must have been purchased by investors  other than Plans
for at least one year prior to a Plan's  acquisition of  Certificates.  Finally,
the investing  Plan must be an accredited  investor as defined in Rule 501(a)(1)
of Regulation D of the Commission  under the Securities Act of 1933, as amended.
If Securities are being sold under the  Exemptions,  the depositor  assumes that
only Plans which are accredited investors under the federal securities laws will
be permitted to purchase the Certificates.

                                      129



     RECENT AMENDMENTS TO EXEMPTION

     PTE 2000-58 (the  "Amendment")  recently  amended the Exemption to make the
acquisition of  Certificates  by Plans in an initial  offering or in a secondary
market  transaction,  the holding or transfer of Certificates and the servicing,
management  and operation of the trust fund and its Assets on or after  November
13, 2000 eligible for exemptive relief to a broader range of Certificates. Prior
to such  amendment,  the Exemption  generally  permitted  Plans to purchase only
unsubordindated  Certificates  rated  within the highest  three  generic  rating
categories backed by secured collateral. Such Certificates had to be issued by a
trust fund which was a grantor  trust,  REMIC or a FASIT whose  corpus could not
include certain types of Assets such as interest-rate swaps.

     TYPES OF TRUST FUNDS

     The  Amendment  has expanded the types of permitted  trust funds to include
owner-trusts,  as well as grantor trusts,  REMICs and FASITs.  Owner-trusts  are
subject to certain  restrictions  in their  governing  documents  to ensure that
their Assets may not be reached by the  creditors of the  depositor in the event
of bankruptcy or other insolvency and must provide certain legal opinions.

     DESIGNATED TRANSACTIONS

     In the case where the  Certificates  are backed by trust fund Assets  which
are residential,  home equity,  manufactured housing or multi-family loans which
are  described   and  defined  in  the  Exemption  as  designated   transactions
("Designated  Transactions"),  the Amendment permits the Certificates  issued by
the  trust  fund in such  transactions  to be rated in one of the  highest  four
generic  rating  categories by a Rating Agency  and/or to be  subordinated.  The
Assets will qualify for  Designated  Transaction  treatment  under the Exemption
unless otherwise specified in the prospectus supplement. In addition, one subset
of Designated  Transactions,  residential  (one- to-four family) and home equity
loans,  may be less than fully  secured,  provided that the rights and interests
evidenced by Certificates  issued in such Designated  Transactions  are: (a) not
subordinated  to the rights and  interests  evidenced by  Securities of the same
trust fund;  (b) such  Certificates  acquired by the Plan have received a rating
from a Rating Agency at the time of such  acquisition  that is in one of the two
highest  generic rating  categories;  and (c) any loan included in the corpus or
Assets of the trust fund is secured by collateral whose fair market value on the
closing date of the Designated  Transactions is at least equal to 80% of the sum
of: (i) the  outstanding  principal  balance due under the loan which is held by
the  trust  fund and (ii) the  outstanding  principal  balance(s)  of any  other
loan(s) of higher  priority  (whether  or not held by the trust  fund) which are
secured by the same collateral.

     INSURANCE COMPANY GENERAL ACCOUNTS

     In  the  event  that  Certificates  do not  meet  the  requirements  of the
Exemption  solely because they are  Subordinate  Certificates  or fail to meet a
minimum rating requirement under the Exemption, certain Plans may be eligible to
purchase  Certificates  pursuant to Section III of Prohibited  Transaction Class
Exemption 95-60 ("PTCE 95-60") which permits  insurance company general accounts
as defined in PTCE 95-60 to purchase such  Certificates  if they  otherwise meet
all of the other requirements of the Exemption.

     PERMITTED ASSETS

     The Amendment permits an interest-rate  swap to be an Asset of a trust fund
which  issues  Certificates  acquired by Plans in an initial  offering or in the
secondary  market on or after  November 13, 2000 and clarifies the  requirements
regarding yield supplement agreements. An interest-rate swap (or if purchased by
or on behalf of the trust fund) an interest-rate cap contract  (collectively,  a
"Swap" or "Swap  Agreement")  is a  permitted  trust fund Asset if it: (a) is an
"eligible Swap;" (b) is with an "eligible  counterparty;"  (c) is purchased by a
"qualified plan investor;" (d) meets certain additional

                                      130



specific  conditions  which  depend on whether the Swap is a "ratings  dependent
Swap" or a "non-ratings  dependent  Swap" and (e) permits the trust fund to make
termination  payments to the Swap counterparty  (other than currently  scheduled
payments) solely from excess spread or amounts otherwise payable to the servicer
or depositor.

     An "eligible Swap" is one which:  (a) is denominated in U.S.  dollars;  (b)
pursuant to which the trust fund pays or receives,  on or  immediately  prior to
the respective  payment or  distribution  date for the class of  Certificates to
which the Swap relates,  a fixed rate of interest or a floating rate of interest
based on a publicly  available index (E.G.,  LIBOR or the U.S. Federal Reserve's
Cost of Funds Index  (COFI)),  with the trust fund receiving such payments on at
least a  quarterly  basis  and  obligated  to  make  separate  payments  no more
frequently than the  counterparty,  with all simultaneous  payments being netted
("Allowable  Interest  Rate");  (c) has a notional  amount  that does not exceed
either: (i) the principal balance of the class of Certificates to which the Swap
relates,  or (ii) the portion of the principal balance of such class represented
by  obligations  ("Allowable  Notional  Amount");  (d) is not  leveraged  (i.e.,
payments are based on the applicable  notional amount,  the day count fractions,
the fixed or floating rates  permitted  above,  and the  difference  between the
products  thereof,  calculated on a one-to-one  ratio and not on a multiplier of
such difference) ("Leveraged");  (e) has a final termination date that is either
the earlier of the date on which the issuer  terminates  or the related class of
Certificates  are fully repaid and (f) does not  incorporate any provision which
could cause a unilateral alteration in the interest rate requirements  described
above or the prohibition against leveraging.

     An  "eligible  counterparty"  means a bank or other  financial  institution
which has a rating at the date of issuance of the Certificates,  which is in one
of the  three  highest  long-term  credit  rating  categories  or one of the two
highest  short-term  credit rating  categories,  utilized by at least one of the
Rating  Agencies  rating the  Certificates;  provided that, if a counterparty is
relying  on its  short-term  rating to  establish  eligibility  hereunder,  such
counterparty  must either have a  long-term  rating in one of the three  highest
long-term  rating  categories or not have a long-term rating from the applicable
Rating Agency.

     A  "qualified  plan  investor" is a Plan or Plans where the decision to buy
such  class of  Certificates  is made on  behalf  of the Plan by an  independent
fiduciary  qualified to understand the Swap  transaction and the effect the Swap
would have on the rating of the  Certificates and such fiduciary is either (a) a
"qualified  professional  asset manager"  ("QPAM") under Prohibited  Transaction
Class  Exemption  84-14  ("PTCE  84-14") (see  below),  (b) an  "in-house  asset
manager" under Prohibited  Transaction Class Exemption 96-23 ("PTCE 96-23") (see
below) or (c) has total assets (both Plan and non-Plan)  under  management of at
least $100 million at the time the Certificates are acquired by the Plan.

     In "ratings  dependent  Swaps" (where the rating of a class of Certificates
is dependent on the terms and  conditions of the Swap),  the Swap Agreement must
provide that if the credit rating of the counterparty is withdrawn or reduced by
any Rating  Agency below a level  specified by the Rating  Agency,  the servicer
must,  within  the  period  specified  under the Swap  Agreement:  (a)  obtain a
replacement Swap Agreement with an eligible  counterparty which is acceptable to
the  Rating  Agency  and the  terms of which are  substantially  the same as the
current  Swap   Agreement  (at  which  time  the  earlier  Swap  Agreement  must
terminate);   or  (b)   cause   the   Swap   counterparty   to   establish   any
collateralization  or other  arrangement  satisfactory to the Rating Agency such
that the then current  rating by the Rating  Agency of the  particular  class of
Certificates  will  not be  withdrawn  or  reduced  (and  the  terms of the Swap
Agreement must  specifically  obligate the  counterparty to perform these duties
for any class of  Certificates  with a term of more than one year). In the event
that the servicer fails to meet these obligations,  Plan certificateholders must
be notified in the  immediately  following  periodic report which is provided to
certificateholders  but in no  event  later  than  the end of the  second  month
beginning  after the date of such failure.  Sixty days after the receipt of such
report,  the exemptive  relief  provided under the Exemption will  prospectively
cease  to be  applicable  to any  class  of  Certificates  held by a Plan  which
involves such ratings dependent Swap.

                                      131



     "Non-ratings  dependent  Swaps" (those where the rating of the Certificates
does not  depend on the terms and  conditions  of the Swap) are  subject  to the
following  conditions.  If the credit rating of the counterparty is withdrawn or
reduced below the lowest level  permitted  above,  the servicer  will,  within a
specified  period  after  such  rating  withdrawal  or  reduction:  (a) obtain a
replacement Swap Agreement with an eligible counterparty, the terms of which are
substantially  the same as the current Swap Agreement (at which time the earlier
Swap Agreement must  terminate);  (b) cause the  counterparty to post collateral
with the trust fund in an amount equal to all payments owed by the  counterparty
if the Swap transaction were terminated;  or (c) terminate the Swap Agreement in
accordance with its terms.

     An "eligible yield supplement  agreement" is any yield supplement agreement
or similar  arrangement  (or if  purchased by or on behalf of the trust fund) an
interest rate cap contract to supplement the interest rates otherwise payable on
obligations held by the trust fund ("EYS Agreement"). If the EYS Agreement has a
notional  principal  amount  and/or is  written  on an  International  Swaps and
Derivatives Association, Inc. (ISDA) form, the EYS Agreement may only be held as
an Asset of the trust fund with respect to Certificates purchased by Plans on or
after April 7, 1998 if it meets the following conditions:  (a) it is denominated
in  U.S.  dollars;  (b)  it  pays  an  Allowable  Interest  Rate;  (c) it is not
Leveraged; (d) it does not allow any of these three preceding requirements to be
unilaterally  altered without the consent of the trustee; (e) it is entered into
between the trust fund and an eligible  counterparty and (f) it has an Allowable
Notional Amount.

     PRE-FUNDING ACCOUNTS

     The  Exemption  was  amended  by PTE  97-34 to extend  exemptive  relief to
Certificates issued in transactions using pre-funding accounts whereby a portion
of the loans backing the Certificates are transferred to the trust fund within a
specified  period  following  the closing date ("DOL  Pre-Funding  Period") (see
below)  instead  of  requiring  that all  such  loans be  either  identified  or
transferred  on or  before  the  closing  date.  The  relief  is  effective  for
transactions  occurring  on or after May 23, 1997  provided  that the  following
conditions are met. First,  the ratio of the amount allocated to the Pre-Funding
Account  to the  total  principal  amount  of  the  Certificates  being  offered
("Pre-Funding  Limit") must not exceed  twenty-five  percent (25%).  Second, all
loans  transferred  after the  closing  date  (referred  to here as  "additional
loans") must meet the same terms and conditions for  eligibility as the original
loans  used to create  the trust  fund,  which  terms and  conditions  have been
approved by the Rating Agency.  Third,  the transfer of such additional loans to
the  trust  fund  during  the DOL  Pre-Funding  Period  must not  result  in the
Certificates  receiving  a lower  credit  rating  from the  Rating  Agency  upon
termination of the DOL  Pre-Funding  Period than the rating that was obtained at
the time of the initial issuance of the Certificates by the trust fund.  Fourth,
solely  as a result  of the use of  pre-funding,  the  weighted  average  annual
percentage  interest rate (the "average  interest rate") for all of the loans in
the trust fund at the end of the DOL  Pre-Funding  Period  must not be more than
100 basis points lower than the average  interest  rate for the loans which were
transferred  to the trust  fund on the  closing  date.  Fifth,  either:  (i) the
characteristics of the additional loans must be monitored by an insurer or other
credit  support  provider  which is  independent  of the  depositor;  or (ii) an
independent accountant retained by the depositor must provide the depositor with
a letter (with copies  provided to the Rating Agency,  the  underwriter  and the
trustee)  stating  whether or not the  characteristics  of the additional  loans
conform  to  the  characteristics   described  in  the  Prospectus,   Prospectus
Supplement,  Private  Placement  Memorandum  ("Offering  Documents")  and/or the
Agreement.  In preparing such letter,  the  independent  accountant must use the
same type of procedures as were  applicable to the loans which were  transferred
as of the closing date. Sixth, the DOL Pre-Funding Period must end no later than
three  months  or 90  days  after  the  closing  date  or  earlier,  in  certain
circumstances,  if the amount on deposit in the  Pre-Funding  Account is reduced
below the minimum level specified in the Agreement or an event of default occurs
under the Agreement.  Seventh,  amounts  transferred to any Pre-Funding  Account
and/or Capitalized  Interest Account used in connection with the pre-funding may
be invested only in investments which are permitted by the Rating Agency and (i)
are direct obligations of, or obligations fully guaranteed as to timely payment

                                      132



of principal and interest by, the United States or any agency or instrumentality
thereof  (provided that such obligations are backed by the full faith and credit
of the United  States);  or (ii) have been rated (or the obligor has been rated)
in one of the three  highest  generic  rating  categories  by the Rating  Agency
("Acceptable Investments"). Eighth, certain disclosure requirements must be met.

     REVOLVING POOL FEATURES

     The  Exemption  only covers  Certificates  backed by "fixed" pools of loans
which  require  that all the loans  must be  transferred  to the  trust  fund or
identified at closing (or  transferred  within the DOL  Pre-Funding  Period,  if
pre-funding  meeting  the  conditions  described  above is  used).  Accordingly,
Certificates  issued by trust funds which feature revolving pools of Assets will
not be eligible  for a purchase by Plans.  However,  Securities  which are Notes
backed by  revolving  pools of Assets  may be  eligible  for  purchase  by Plans
pursuant to certain other  prohibited  transaction  exemptions.  See  discussion
below in "ERISA Considerations Relating to Notes."

     LIMITATIONS ON SCOPE OF THE EXEMPTION

     If the general conditions of the Exemption are satisfied, the Exemption may
provide  an  exemption  from the  restrictions  imposed by ERISA and the Code in
connection  with  the  initial   acquisition,   transfer  or  holding,  and  the
acquisition or  disposition  in the secondary  market,  of the  Certificates  by
Plans.  However, no exemption is provided from the restrictions of ERISA for the
acquisition or holding of a Certificates  on behalf of an "Excluded Plan" by any
person who is a fiduciary  with respect to the assets of such Excluded Plan. For
those  purposes,  an  Excluded  Plan is a Plan  sponsored  by any  member of the
Restricted  Group.  Exemptive  relief may also be provided for the  acquisition,
holding  and  disposition  of  Certificates  by  Plans if the  fiduciary  or its
affiliate  is the obligor with respect to 5% or less of the fair market value of
the Loans in the trust fund provided that: (i) the Plan is not an Excluded Plan,
(ii) each Plan's investment in each class of Certificates does not exceed 25% of
the outstanding Certificates in the class, (iii) after the Plan's acquisition of
the  Certificates,  no more than 25% of the assets over which the  fiduciary has
investment  authority are invested in Certificates of a trust containing  assets
which are sold or  serviced  by the same  entity and (iv) in the case of initial
issuance (but not secondary market transactions),  at least 50% of each class of
Certificates  and at least 50% of the aggregate  interests in the trust fund are
acquired by persons independent of the Restricted Group.

ERISA CONSIDERATIONS RELATING TO NOTES

     Under the Plan  Asset  Regulations,  the  Assets of the trust fund would be
treated as "plan  assets" of a Plan for the  purposes of ERISA and the Code only
if the Plan  acquires  an  "equity  interest"  in the trust fund and none of the
exceptions  contained in the Plan Asset  Regulations  is  applicable.  An equity
interest is defined under the Plan Asset  Regulations  as an interest other than
an instrument  which is treated as indebtedness  under  applicable local law and
which has no substantial equity features. Assuming that the Notes are treated as
indebtedness  without substantial equity features for purposes of the Plan Asset
Regulations,  then such Notes will be eligible for  purchase by Plans.  However,
without regard to whether the Notes are treated as an "equity interest" for such
purposes, the acquisition or holding of Notes by or on behalf of a Plan could be
considered to give rise to a prohibited  transaction if the trust fund or any of
its  affiliates  is or becomes a party in interest or  disqualified  person with
respect to such Plan,  or in the event that a Note is purchased in the secondary
market and such  purchase  constitutes  a sale or exchange  between a Plan and a
party in interest or disqualified person with respect to such Plan. There can be
no assurance that the trust fund or any of its affiliates  will not be or become
a party in  interest  or a  disqualified  person  with  respect  to a Plan  that
acquires Notes.

     The  Amendment  to the  Exemption  permits  trust  funds  which are grantor
trusts,  ownertrusts,  REMICs or FASITs to issue Notes, as well as Certificates,
provided a legal opinion is received to the

                                      133



effect  that the  noteholders  have a perfected  security  interest in the trust
fund's  Assets.  The  exemptive  relief  provided  under the  Exemption  for any
prohibited  transactions  which  could be caused  as a result of the  operation,
management  or servicing of the trust fund and its Assets would not be necessary
with respect to Notes with no  substantial  equity  features which are issued as
obligations of the trust fund. However,  effective for the acquisition,  holding
or transfer of Notes  between a Plan and a party in interest  which occurs on or
after  November 13, 2000,  the Exemption  would provide  prohibited  transaction
exemptive relief,  provided that the same conditions of the Exemption  described
above  relating  to  Certificates  are met with  respect to the Notes.  The same
limitations of such exemptive relief relating to acquisitions of Certificates by
fiduciaries with respect to Excluded Plans would also be applicable to the Notes
as described herein in "LIMITATIONS ON SCOPE OF THE EXEMPTION."

     In the event that the Exemption is not applicable to the Notes, one or more
other prohibited transactions exemptions may be available to Plans purchasing or
transferring  the Notes depending in part upon the type of Plan fiduciary making
the  decision  to  acquire  the Notes and the  circumstances  under  which  such
decision is made. These exemptions  include,  but are not limited to, Prohibited
Transaction  Class  Exemption 90-1 (regarding  investments by insurance  company
pooled  separate  accounts),   Prohibited   Transaction  Class  Exemption  91-38
(regarding  investments  by  bank  collective  investments  funds),  PTCE  84-14
(regarding  transactions  effected by "qualified  professional asset managers"),
PTCE 95-60  (regarding  investments by insurance  company general  accounts) and
PTCE 96-23  (regarding  transactions  effected  by  "in-house  asset  managers")
(collectively, the "Investor-Based Exemptions"). However, even if the conditions
specified in these  Investor-Based  Exemptions  are met, the scope of the relief
provided under such Exemptions  might or might not cover all acts which might be
construed as prohibited transactions.

     EACH   PROSPECTUS   SUPPLEMENT   WILL   CONTAIN   INFORMATION    CONCERNING
CONSIDERATIONS RELATING TO ERISA AND THE CODE THAT ARE APPLICABLE TO THE RELATED
SECURITIES.   BEFORE  PURCHASING  SECURITIES  IN  RELIANCE  ON  PTCE  83-1,  THE
EXEMPTION, THE INVESTOR-BASED  EXEMPTIONS OR ANY OTHER EXEMPTION, A FIDUCIARY OF
A PLAN SHOULD ITSELF CONFIRM THAT REQUIREMENTS SET FORTH IN SUCH EXEMPTION WOULD
BE SATISFIED.

     ANY PLAN INVESTOR WHO PROPOSES TO USE "PLAN ASSETS" OF ANY PLAN TO PURCHASE
SECURITIES  OF ANY SERIES OR CLASS SHOULD  CONSULT WITH ITS COUNSEL WITH RESPECT
TO THE  POTENTIAL  CONSEQUENCES  UNDER ERISA AND SECTION 4975 OF THE CODE OF THE
ACQUISITION AND OWNERSHIP OF SUCH SECURITIES.

     Governmental  plans and church plans as defined in ERISA are not subject to
ERISA or Code  Section  4975,  although  they may  elect to be  qualified  under
Section 401 (a) of the Code and exempt from  taxation  under  Section 501 (a) of
the Code and would then be subject to the prohibited transaction rules set forth
in Section 503 of the Code.  In addition,  governmental  plans may be subject to
federal,  state and local  laws which are to a  material  extent  similar to the
provisions  of ERISA or a Code Section 4975  ("Similar  Law").  A fiduciary of a
governmental  plan should make its own  determination  as to the propriety of an
investment  in  Securities  under  applicable   fiduciary  or  other  investment
standards and the need for the  availability  of any exemptive  relief under any
Similar Law.

                                LEGAL INVESTMENT

     The  prospectus  supplement  will  specify  which  classes  of the Notes or
Certificates,   as  applicable,   if  any,  will  constitute  "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984, as amended ("SMMEA").  Generally, only classes of Offered Notes or Offered
Certificates, as applicable, that (1) are rated in one of the two highest rating
categories  by one or  more  rating  agencies  and  (2)  are  part  of a  series
representing  interests  in, or  secured  by, a trust fund  consisting  of loans
secured by first liens on real property and  originated  by particular  types of
originators  specified  in SMMEA,  will be  "mortgage  related  securities"  for
purposes of SMMEA.

                                      134



     Those  classes of Offered  Notes or Offered  Certificates,  as  applicable,
qualifying as "mortgage  related  securities" will constitute legal  investments
for persons, trusts, corporations,  partnerships,  associations, business trusts
and business  entities  (including,  but not limited to, state chartered savings
banks,  commercial banks, savings and loan associations and insurance companies,
as well as trustees and state government  employee  retirement  systems) 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  regulation  to the same extent  that,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United  States or any  agency or  instrumentality  of the  United  States
constitute legal investments for those entities.  Pursuant to SMMEA, a number of
states enacted  legislation,  on or before the October 3, 1991 cut-off for those
enactments,  limiting  to  varying  extents  the  ability of some  entities  (in
particular,  insurance  companies)  to invest  in  mortgage  related  securities
secured  by  liens  on  residential,   or  mixed   residential  and  commercial,
properties,  in most cases by requiring  the  affected  investors to rely solely
upon existing state law, and not SMMEA.

     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 "mortgage related
securities"  without limitation as to the percentage of their assets represented
thereby,  federal  credit  unions may invest in these  securities,  and national
banks may purchase these  securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
ss.24 (Seventh), subject in each case to regulations that the applicable federal
regulatory  authority  may  prescribe.  In this  connection,  the  Office of the
Comptroller  of the  Currency  (the  "OCC")  has  amended  12  C.F.R.  Part 1 to
authorize  national  banks to purchase and sell for their own  account,  without
limitation as to a percentage of the bank's  capital and surplus (but subject to
compliance  with  general  standards   concerning  "safety  and  soundness"  and
retention of credit information in 12 C.F.R. ss.1.5), some "Type IV securities,"
defined in 12 C.F.R.  ss.1.2(l) to include some  "residential  mortgage  related
securities." As so defined,  "residential  mortgage-related  security" means, in
relevant part,  "mortgage  related  security"  within the meaning of SMMEA.  The
National Credit Union Administration  ("NCUA") has adopted rules, codified at 12
C.F.R.  Part 703,  which  permit  federal  credit  unions to invest in "mortgage
related  securities"  under some  limited  circumstances,  other  than  stripped
mortgage related securities,  residual interests in mortgage related securities,
and commercial mortgage related securities, unless the credit union has obtained
written approval from the NCUA to participate in the "investment  pilot program"
described in 12 C.F.R.  ss.703.140.  Thrift institutions that are subject to the
jurisdiction of the Office of Thrift Supervision (the "OTS") should consider the
OTS' Thrift Bulletin 13a (December 1, 1998),  "Management of Interest Rate Risk,
Investment Securities,  and Derivatives  Activities," before investing in any of
the Offered Notes or Offered Certificates, as applicable.

     All depository  institutions  considering an investment in the Certificates
should review the  "Supervisory  Policy  Statement on Investment  Securities and
End-User  Derivatives  Activities" (the "1998 Policy  Statement") of the Federal
Financial Institutions Examination Council ("FFIEC"),  which has been adopted by
the Board of  Governors  of the Federal  Reserve  System,  the  Federal  Deposit
Insurance  Corporation,  the OCC and the OTS, effective May 26, 1998, and by the
NCUA,  effective  October 1, 1998. The 1998 Policy  Statement sets forth general
guidelines  which  depository   institutions   must  follow  in  managing  risks
(including  market,  credit,  liquidity,  operational  (transaction),  and legal
risks) applicable to all securities (including mortgage pass-through  securities
and mortgage-derivative products) used for investment purposes.

     If specified in the prospectus  supplement,  other classes of Offered Notes
or Offered Certificates, as applicable, offered pursuant to this prospectus will
not  constitute  "mortgage  related  securities"  under SMMEA.  The  appropriate
characterization  of those classes under various legal investment  restrictions,
and thus the  ability of  investors  subject to these  restrictions  to purchase
these Offered Notes or Offered  Certificates,  as applicable,  may be subject to
significant interpretive uncertainties.

                                      135



     Institutions  whose  investment  activities  are subject to  regulation  by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted from time to time by those  authorities  before  purchasing  any Offered
Notes or Offered Certificates,  as applicable, as some classes or subclasses may
be deemed unsuitable  investments,  or may otherwise be restricted,  under those
rules, policies or guidelines (in some instances irrespective of SMMEA).

     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 provisions that
may  restrict  or  prohibit  investment  in  securities  that are not  "interest
bearing" or "income  paying,"  and with  regard to any Offered  Notes or Offered
Certificates,  as applicable,  issued in book-entry  form,  provisions  that may
restrict or prohibit  investments  in  securities  that are issued in book-entry
form.

     Except  as to the  status  of some  classes  of  Offered  Notes or  Offered
Certificates, as applicable, as "mortgage related securities," no representation
is made as to the  proper  characterization  of the  Offered  Notes  or  Offered
Certificates,  as  applicable,  for  legal  investment,   financial  institution
regulatory,  or other purposes,  or as to the ability of particular investors to
purchase  any  Offered  Notes or  Offered  Certificates,  as  applicable,  under
applicable legal investment restrictions. The uncertainties described above (and
any unfavorable future  determinations  concerning legal investment or financial
institution   regulatory   characteristics  of  the  Offered  Notes  or  Offered
Certificates,  as applicable,) may adversely affect the liquidity of the Offered
Notes or Offered Certificates, as applicable.

     Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining   whether  and  to  what   extent  the  Offered   Notes  or  Offered
Certificates,  as applicable, of any class constitute legal investments for them
or are subject to investment, capital or other restrictions, and, if applicable,
whether SMMEA has been overridden in any jurisdiction relevant to that investor.

                             METHODS OF DISTRIBUTION

     The Notes or Certificates, as applicable, offered by this prospectus and by
the supplements to this prospectus will be offered in series.  The  distribution
of the Notes or Certificates,  as applicable,  may be effected from time to time
in one or  more  transactions,  including  negotiated  transactions,  at a fixed
public  offering price or at varying prices to be determined at the time of sale
or  at  the  time  of  commitment  therefor.  If  specified  in  the  prospectus
supplement, the Notes or Certificates,  as applicable,  will be distributed in a
firm  commitment  underwriting,  subject  to the  terms  and  conditions  of the
underwriting  agreement,  by Deutsche Banc Alex.  Brown Inc.  ("DBAB") acting as
underwriter  with  other  underwriters,   if  any,  named  in  the  underwriting
agreement.  In that event,  the prospectus  supplement may also specify that the
underwriters  will not be  obligated  to pay for any Notes or  Certificates,  as
applicable, agreed to be purchased by purchasers pursuant to purchase agreements
acceptable  to the  depositor.  In  connection  with  the  sale of the  Notes or
Certificates,  as applicable,  underwriters  may receive  compensation  from the
depositor or from purchasers of the Notes or Certificates, as applicable, in the
form of discounts,  concessions or commissions.  The prospectus  supplement will
describe any compensation paid by the depositor.

     Alternatively,  the  prospectus  supplement  may specify  that the Notes or
Certificates,  as applicable,  will be distributed by DBAB acting as agent or in
some cases as principal  with respect to Notes or  Certificates,  as applicable,
that it has previously purchased or agreed to purchase. If DBAB acts as agent in
the sale of Notes or  Certificates,  as applicable,  DBAB will receive a selling
commission for each series of Notes or Certificates, as applicable, depending on
market  conditions,  expressed as a percentage of the total principal balance of
the related mortgage loans as of the Cut-off Date. The exact percentage for each
series  of  Notes or  Certificates,  as  applicable,  will be  disclosed  in the
prospectus  supplement.  To the extent  that DBAB  elects to  purchase  Notes or
Certificates, as

                                      136



applicable,  as  principal,  DBAB may realize  losses or profits  based upon the
difference  between  its  purchase  price and the sales  price.  The  prospectus
supplement for any series offered other than through  underwriters  will contain
information  regarding  the nature of that  offering  and any  agreements  to be
entered into between the depositor and purchasers of Notes or  Certificates,  as
applicable, of that series.

     The depositor will indemnify DBAB and any underwriters  against  particular
civil  liabilities,  including  liabilities under the Securities Act of 1933, or
will contribute to payments DBAB and any underwriters may be required to make in
respect of these civil liabilities.

     In the ordinary  course of business,  DBAB and the  depositor may engage in
various securities and financing  transactions,  including repurchase agreements
to provide interim financing of the depositor's  mortgage loans pending the sale
of those  mortgage  loans or interests in those  mortgage  loans,  including the
Notes or Certificates,  as applicable. DBAB performs management services for the
depositor.

     The depositor  anticipates that the Notes or  Certificates,  as applicable,
will be sold  primarily  to  institutional  investors.  Purchasers  of  Notes or
Certificates, as applicable,  including dealers, may, depending on the facts and
circumstances  of those  purchases,  be deemed to be  "underwriters"  within the
meaning of the Securities  Act of 1933 in connection  with reoffers and sales by
them of Notes or  Certificates,  as applicable.  Securityholders  should consult
with their legal  advisors in this regard before any reoffer or sale of Notes or
Certificates, as applicable.

     As to each  series of Notes or  Certificates,  as  applicable,  only  those
classes rated in one of the four highest rating  categories by any rating agency
will be  offered by this  prospectus.  Any lower  rated or unrated  class may be
initially  retained by the  depositor,  and may be sold by the  depositor at any
time to one or more institutional investors.

                             ADDITIONAL INFORMATION

     The Depositor  has filed with the  Commission a  registration  statement on
Form S-3 under the Securities Act of 1933, as amended, with respect to the Notes
or Certificates, as applicable, (the "Registration Statement"). This prospectus,
which forms a part of the Registration Statement,  omits some of the information
contained in the Registration Statement pursuant to the rules and regulations of
the Commission.  The Registration Statement and the exhibits to the Registration
Statement  can be  inspected  and  copied  at the  public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549,
and at Regional Offices in the following locations:

     o    Chicago  Regional Office,  Citicorp  Center,  500 West Madison Street,
          Suite 1400, Chicago, Illinois 60661-2511; and

     o    New York Regional Office, 7 World Trade Center,  Suite 1300, New York,
          New York 10048.

Copies of these materials can also be obtained from the Public Reference Section
of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates.

     The   Commission   also   maintains  a  site  on  the  world  wide  web  at
"http://www.sec.gov"  at which  users can view and  download  copies of reports,
proxy and  information  statements and other  information  filed  electronically
through the Electronic Data Gathering,  Analysis and Retrieval ("EDGAR") system.
The Depositor has filed the  Registration  Statement,  including all exhibits to
the  Registration  Statement,  through  the EDGAR  system  and  therefore  these
materials  should be available by logging onto the  Commission's  web site.  The
Commission  maintains computer terminals providing access to the EDGAR system at
each of the offices referred to above.

                                      137



     Copies of the most recent Fannie Mae prospectus for Fannie Mae certificates
and Fannie Mae's annual  report and  quarterly  financial  statements as well as
other  financial  information  are  available  from  the  Director  of  Investor
Relations of Fannie Mae, 3900 Wisconsin  Avenue,  N.W.,  Washington,  D.C. 20016
(202-752-7115).  The Depositor did not  participate in the preparation of Fannie
Mae's  prospectus  or  its  annual  or  quarterly  reports  or  other  financial
information  and,  accordingly,  makes no  representation  as to the accuracy or
completeness of the information in those documents.

     Copies of the most recent Offering Circular for Freddie Mac certificates as
well  as  Freddie  Mac's  most  recent  Information  Statement  and  Information
Statement  supplement and any quarterly report made available by Freddie Mac may
be obtained by writing or calling the Investor Inquiry Department of Freddie Mac
at 8200 Jones Branch Drive,  McLean,  Virginia 22102 (outside  Washington,  D.C.
metropolitan area, telephone 800-336-3672;  within Washington, D.C. metropolitan
area,  telephone  703-759-8160).  The  Depositor  did  not  participate  in  the
preparation of Freddie Mac's  Offering  Circular,  Information  Statement or any
supplement  to  the  Information  Statement  or  any  quarterly  report  of  the
Information  Statement  and,  accordingly,  makes  no  representation  as to the
accuracy or completeness of the information in those documents.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents subsequently filed by or on behalf of the trust fund referred
to in the prospectus  supplement with the Commission  pursuant to Section 13(a),
13(c),  14 or 15(d) of the Exchange Act,  after the date of this  prospectus and
prior to the  termination  of any  offering  of the  Notes or  Certificates,  as
applicable,  issued by that  trust  fund will 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  those  documents.  Any  statement  contained  in a  document
incorporated  or deemed to be  incorporated by reference in this prospectus will
be deemed to be modified or  superseded  for all purposes of this  prospectus to
the extent that a statement  contained in this  prospectus (or in the prospectus
supplement)  or in any  other  subsequently  filed  document  that also is or is
deemed to be incorporated by reference modifies or replaces that statement.  Any
statement so modified or superseded will not be deemed, except as so modified or
superseded, to constitute a part of this prospectus.

     The Trustee on behalf of any trust fund will provide without charge to each
person to whom this prospectus is delivered,  upon request, 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).  Requests for
information  should be directed  to the  corporate  trust  office of the Trustee
specified in the prospectus supplement.

                                  LEGAL MATTERS

     Certain legal  matters,  including the federal income tax  consequences  to
securityholders of an investment in the Notes or Certificates, as applicable, of
a series,  will be passed  upon for the  depositor  by Stroock & Stroock & Lavan
LLP, Washington,  D.C., Sidley Austin Brown & Wood LLP, New York, NY and Thacher
Proffitt & Wood, New York, New York.

                              FINANCIAL INFORMATION

     A new trust fund will be formed for each  series of Notes or  Certificates,
as applicable,  and no trust fund will engage in any business activities or have
any assets or obligations  before the issuance of the related series of Notes or
Certificates, as applicable.  Accordingly, financial statements for a trust fund
will  generally  not  be  included  in  this  prospectus  or in  the  prospectus
supplement.

                                      138



                                     RATING

     As a condition  to the  issuance  of any class of Offered  Notes or Offered
Certificates, as applicable, they must not be rated lower than investment grade;
that is, they must be rated in one of the four highest rating  categories,  by a
rating agency.

     Ratings on mortgage  pass-through  certificates and  mortgage-backed  notes
address the likelihood of receipt by securityholders of all distributions on the
underlying  mortgage  loans.  These ratings  address the  structural,  legal and
issuer-related aspects associated with the Notes or Certificates, as applicable,
the nature of the underlying assets and the credit quality of the guarantor,  if
any. Ratings on mortgage  pass-through  certificates,  mortgage-backed notes and
other asset backed  securities do not represent any assessment of the likelihood
of principal  prepayments  by  borrowers  or of the degree by which  prepayments
might differ from those  originally  anticipated.  As a result,  securityholders
might  suffer a lower than  anticipated  yield,  and,  in  addition,  holders of
stripped  interest  certificates  in extreme  cases  might fail to recoup  their
initial investments.

     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.

                                      139



                                              INDEX OF DEFINED TERMS

1986 Act .....................................................................90
1997 Act ....................................................................118
1998 Policy Statement .......................................................135
Accrual Period ...............................................................18
Accrual Securities ...........................................................24
Accrued Security Interest ....................................................27
Adjustable Rate Assets ........................................................3
Agency Securities .............................................................3
Agreement ....................................................................39
ARM Loans .....................................................................6
Asset Conservation Act .......................................................77
Asset Group ..................................................................25
Asset Seller ..................................................................3
Available Distribution Amount ................................................25
Balloon Payment Assets ........................................................4
Bankruptcy Code ..............................................................74
Beneficial Owner .............................................................33
Bi-weekly Assets ..............................................................4
Book-Entry Securities ........................................................25
Buy Down Assets ...............................................................3
Buydown Funds ................................................................88
Buydown Mortgage Loans .......................................................21
Buydown Period ...............................................................21
Capitalized Interest Account .................................................16
Cash Flow Agreement ..........................................................17
CERCLA .......................................................................75
Certificates .................................................................24
Charter Act ..................................................................12
Code .........................................................................84
Collection Account ...........................................................43
Commission ....................................................................7
contract borrower ............................................................69
contract lender ..............................................................69
Convertible Assets ............................................................4
Cooperative ..................................................................68
Cooperative Corporation ......................................................35
Cooperative Loans ............................................................68
Cooperatives ..................................................................5
Covered Trust ................................................................63
CPR ..........................................................................20
Crime Control Act ............................................................80
Cut-off Date ..................................................................6
Definitive Securities ........................................................25
Determination Date ...........................................................25
Distribution Date ............................................................18
DTC ..........................................................................33
ERISA .......................................................................127
Euroclear ....................................................................33
Euroclear Operator ...........................................................35
European Depositaries ........................................................36
Exchange Act .................................................................34
Fannie Mae ....................................................................3
FASIT Ownership Security ....................................................108
FASIT Regular Securities ....................................................108
FDIC .........................................................................43
FHA ...........................................................................5
Freddie Mac ...................................................................3
Freddie Mac Act ..............................................................13
Freddie Mac Certificate Group ................................................13
Garn-St..Germain Act .........................................................77
GEM Assets ....................................................................4
Ginnie Mae ....................................................................3
GPM Assets ....................................................................4
Grantor Trust Fund Stripped Bond ............................................117
Grantor Trust Fund Stripped Coupon ..........................................117
Home Equity Loans .............................................................5
Housing Act ..................................................................11
HUD ..........................................................................52
Increasing Payment Asset ......................................................4
Increasing Payment Assets .....................................................3
Indirect Participants ........................................................34
Insurance Proceeds ...........................................................26
Interest Rate ................................................................27
Interest Reduction Assets .....................................................4
land sale contract ...........................................................69
Land Sale Contracts ...........................................................5
Level Payment Assets ..........................................................3
Liquidation Proceeds .........................................................26
Lock-out Date .................................................................7
Mortgaged Properties ..........................................................5
Mortgages .....................................................................5
Nonrecoverable Advance .......................................................30
Notes ........................................................................24
Offered Securities ...........................................................25
OID Regulations ..............................................................85
Participants .................................................................34
Partnership Certificate Owners ..............................................120
PCBs .........................................................................75
Permitted Investments ........................................................44
Pre-Funded Amount ............................................................16
Pre-Funding Account ..........................................................16
Pre-Funding Period ...........................................................16
Prepayment Premium ............................................................7
Purchase Price ...............................................................41
RCRA .........................................................................76
Record Date ..................................................................25
Regular Securities ...........................................................86
Regular Securityholder .......................................................89
Relief Act ...................................................................80
REMIC Regulations ............................................................85
REMIC Securities .............................................................39
REO Property .................................................................31
Residual Holders .............................................................97
Residual Securities ..........................................................86

                                      140



Retained Interest ............................................................53
Revolving Credit Line Loans ...................................................8
RICO .........................................................................80
Rules ........................................................................36
Securities ...................................................................24
Security Balance .............................................................27
Senior Securities ............................................................24
Servicemen's Readjustment Act ................................................16
Servicing Standard ...........................................................47
Shortfall Amount ............................................................117
Single Family Property ........................................................5
SPA ..........................................................................20
Special servicer .............................................................56
Step-up Rate Assets ...........................................................4
Strip Securities .............................................................24
Stripped Agency Securities ...................................................14
Subordinate Securities .......................................................24
Subsequent Assets ............................................................16
Superliens ...................................................................75
Taxable Mortgage Pools .......................................................86
Terms and Conditions .........................................................35
Tiered REMICs ................................................................89
Title V ......................................................................78
Title VIII ...................................................................79
UCC ..........................................................................34
UST ..........................................................................76
VA ............................................................................5
VA Guaranty Policy ...........................................................53
Value .........................................................................6
Warranting Party .............................................................42
Yield Considerations .........................................................27

                                      141



                      (This Page Intentionally Left Blank)





                           $295,013,000 (APPROXIMATE)


                              ACE SECURITIES CORP.
                                    DEPOSITOR


                      ACE SECURITIES CORP. HOME EQUITY LOAN
                             TRUST, SERIES 2003-TC1
                     ASSET BACKED PASS-THROUGH CERTIFICATES


                              PROSPECTUS SUPPLEMENT
                               DATED JULY 10, 2003


                             OCWEN FEDERAL BANK FSB
                                    SERVICER

                WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION
                                 MASTER SERVICER


                            DEUTSCHE BANK SECURITIES
                                   UNDERWRITER


YOU SHOULD RELY ONLY ON THE  INFORMATION  CONTAINED OR INCORPORATED BY REFERENCE
IN THIS  PROSPECTUS  SUPPLEMENT  AND THE  ACCOMPANYING  PROSPECTUS.  WE HAVE NOT
AUTHORIZED ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION.

We are not offering the  certificates  offered by this prospectus  supplement in
any state where the offer is not permitted.

Dealers will be required to deliver a prospectus  supplement and prospectus when
acting as  underwriters  of the  certificates  and with  respect to their unsold
allotments  or  subscriptions.  In  addition,  all  dealers  selling the Offered
Certificates,  whether or not participating in this offering, may be required to
deliver a prospectus  supplement and prospectus  until 90 days after the date of
this prospectus supplement.




                                  JULY 10, 2003