Filed Pursuant to Rule 424B5
                                                  Registration No. 333-131727-09

Prospectus Supplement dated July 19, 2006 (to Prospectus dated April 18, 2006)

$809,240,000 (APPROXIMATE)

ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2006-CW1

ASSET BACKED PASS-THROUGH CERTIFICATES

ACE SECURITIES CORP. HOME EQUITY LOAN TRUST, SERIES 2006-CW1
Issuing Entity

DB STRUCTURED PRODUCTS, INC.
Sponsor

ACE SECURITIES CORP.
Depositor

COUNTYWIDE HOME LOANS SERVICING LP
Servicer

WELLS FARGO BANK, NATIONAL ASSOCIATION
Master Servicer

- --------------------------------------------------------------------------------
YOU SHOULD  CONSIDER  CAREFULLY THE RISK FACTORS  BEGINNING ON PAGE S-12 IN THIS
PROSPECTUS SUPPLEMENT.

This  prospectus   supplement  may  be  used  to  offer  and  sell  the  Offered
Certificates  only if accompanied by the  prospectus.  The Offered  Certificates
represent  an  interest  solely  in the  Issuing  Entity  and  do not  represent
interests in or  obligations  of the  Sponsor,  the  Depositor,  or any of their
affiliates.

Distributions on the Offered  Certificates  will be made on the 25th day of each
month,  or, if such day is not a business day, on the next  succeeding  business
day, beginning in August 2006.
- --------------------------------------------------------------------------------

OFFERED CERTIFICATES The trust created for the Series 2006-CW1 certificates will
hold a pool of first and second lien  fixed-rate  and  adjustable-rate,  one- to
four-family,  residential  mortgage loans. The trust will issue fourteen 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 excess  interest,  overcollateralization,  subordination
and an interest rate swap agreement.  In addition,  the Offered 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          THE ASSUMED FINAL        DISTRIBUTION
    CLASS    PRINCIPAL BALANCE(1)         PASS-THROUGH RATE            DATE
- ------------ --------------------  -----------------------------   -------------
A-1.........    $  348,483,000     One-Month LIBOR + 0.14%(2)(3)   July 25, 2036
A-2A........    $  152,935,000     One-Month LIBOR + 0.05%(2)(3)   July 25, 2036
A-2B........    $   47,569,000     One-Month LIBOR + 0.10%(2)(3)   July 25, 2036
A-2C........    $   75,530,000     One-Month LIBOR + 0.14%(2)(3)   July 25, 2036
A-2D........    $   42,114,000     One-Month LIBOR + 0.26%(2)(3)   July 25, 2036
M-1.........    $   29,956,000     One-Month LIBOR + 0.26%(2)(3)   July 25, 2036
M-2.........    $   27,425,000     One-Month LIBOR + 0.32%(2)(3)   July 25, 2036
M-3.........    $   16,033,000     One-Month LIBOR + 0.36%(2)(3)   July 25, 2036
M-4.........    $   13,923,000     One-Month LIBOR + 0.38%(2)(3)   July 25, 2036
M-5.........    $   13,923,000     One-Month LIBOR + 0.42%(2)(3)   July 25, 2036
M-6.........    $   12,236,000     One-Month LIBOR + 0.48%(2)(3)   July 25, 2036
M-7.........    $   11,814,000     One-Month LIBOR + 0.95%(2)(3)   July 25, 2036
M-8.........    $    9,704,000     One-Month LIBOR + 1.10%(2)(3)   July 25, 2036
M-9.........    $    7,595,000     One-Month LIBOR + 1.90%(2)(3)   July 25, 2036

- ----------
(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, Class A-2A,  Class A-2B, Class A-2C and Class A-2D  Certificates  will
     increase by 100% and the margins  applicable  to the Class M-1,  Class M-2,
     Class M-3,  Class M-4, Class M-5, Class M-6, Class M-7, Class M-8 and Class
     M-9  Certificates  will  increase  by the lesser of (i) the  product of the
     applicable margin and 50% and (ii) 0.50%.

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   100.00%  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





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-12
USE OF PROCEEDS.............................................................S-22
THE MORTGAGE POOL...........................................................S-22
YIELD ON THE CERTIFICATES...................................................S-65
DESCRIPTION OF THE CERTIFICATES.............................................S-96
THE ORIGINATOR.............................................................S-137
STATIC POOL INFORMATION....................................................S-137
ISSUING ENTITY.............................................................S-137
THE DEPOSITOR..............................................................S-138
THE SPONSOR................................................................S-138
SERVICING OF THE MORTGAGE LOANS............................................S-139
THE SECURITIES ADMINISTRATOR, THE MASTER SERVICER AND THE CUSTODIAN........S-147
THE TRUSTEE................................................................S-150
THE CREDIT RISK MANAGER....................................................S-152
POOLING AND SERVICING AGREEMENT............................................S-152
FEDERAL INCOME TAX CONSEQUENCES............................................S-157
METHOD OF DISTRIBUTION.....................................................S-161
SECONDARY MARKET...........................................................S-161
LEGAL MATTERS..............................................................S-162
RATINGS....................................................................S-162
LEGAL PROCEEDINGS..........................................................S-163
AFFILIATIONS, RELATIONSHIPS AND RELATED TRANSACTIONS.......................S-163
LEGAL INVESTMENT...........................................................S-163
CONSIDERATIONS FOR BENEFIT PLAN INVESTORS..................................S-165
AVAILABLE INFORMATION......................................................S-167
REPORTS TO CERTIFICATEHOLDERS..............................................S-167
INCORPORATION OF INFORMATION BY REFERENCE..................................S-168
ANNEX I......................................................................I-1

                                       ii



                             EUROPEAN ECONOMIC AREA

In  relation  to each  Member  State of the  European  Economic  Area  which has
implemented the Prospectus  Directive  (each, a "Relevant  Member  State"),  the
Underwriter  has  represented and agreed that with effect from and including the
date on which the Prospectus  Directive is  implemented in that Relevant  Member
State (the "Relevant  Implementation Date") it has not made and will not make an
offer of  certificates  to the public in that Relevant Member State prior to the
publication  of a  prospectus  in  relation to the  certificates  which has been
approved by the  competent  authority  in that  Relevant  Member State or, where
appropriate,  approved  in another  Relevant  Member  State and  notified to the
competent  authority in that Relevant  Member State,  all in accordance with the
Prospectus  Directive,  except that it may,  with effect from and  including the
Relevant  Implementation  Date,  make an offer of  certificates to the public in
that Relevant Member State at any time:

(a)     to legal  entities  which are  authorized or regulated to operate in the
financial markets or, if not so authorized or regulated, whose corporate purpose
is solely to invest in securities;

(b)     to any legal  entity which has two or more of (1) an average of at least
250 employees  during the last financial year; (2) a total balance sheet of more
than   (euro)43,000,000   and  (3)  an  annual   net   turnover   of  more  than
(euro)50,000,000, as shown in its last annual or consolidated accounts; or

(c)     in any other  circumstances  which do not require the publication by the
Issuing  Entity  of  a  prospectus  pursuant  to  Article  3 of  the  Prospectus
Directive.

For the purposes of this provision,  the expression an "offer of certificates to
the public" in relation to any  certificates  in any Relevant Member State means
the communication in any form and by any means of sufficient  information on the
terms of the  offer  and the  certificates  to be  offered  so as to  enable  an
investor to decide to purchase or subscribe the certificates, as the same may be
varied in that Member State by any measure implementing the Prospectus Directive
in that Member State and the expression  "Prospectus  Directive" means Directive
2003/71/EC  and  includes  any relevant  implementing  measure in each  Relevant
Member State.

                                 UNITED KINGDOM

The Underwriter has represented and agreed that:

(a)     it has only  communicated  or  caused to be  communicated  and will only
communicate or cause to be communicated an invitation or inducement to engage in
investment  activity (within the meaning of Section 21 of the Financial Services
and  Markets  Act)  received by it in  connection  with the issue or sale of the
certificates in circumstances  in which Section 21(1) of the Financial  Services
and Markets Act does not apply to the Issuing Entity; and

(b)     it has complied and will comply with all  applicable  provisions  of the
Financial  Services  and  Markets  Act with  respect to  anything  done by it in
relation to the certificates in, from or otherwise involving the United Kingdom.

                                      iii



                        SUMMARY OF PROSPECTUS SUPPLEMENT

        The following summary is a brief discussion of the important features of
the  certificates  offered by this  prospectus  supplement and the  accompanying
prospectus but 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.

Issuing Entity.............   ACE  Securities  Corp.  Home  Equity  Loan  Trust,
                              Series 2006-CW1.

Title of Series............   ACE  Securities  Corp.  Home  Equity  Loan  Trust,
                              Series   2006-CW1   Asset   Backed    Pass-Through
                              Certificates.

Cut-off Date...............   July 1, 2006.

Closing Date...............   On or about July 25, 2006.

Depositor..................   ACE Securities Corp., a Delaware corporation.  SEE
                              "THE DEPOSITOR" IN THIS PROSPECTUS SUPPLEMENT.

Originator.................   Countrywide   Home   Loans,   Inc.,   a  New  York
                              corporation.   SEE   "THE   ORIGINATOR"   IN  THIS
                              PROSPECTUS SUPPLEMENT.

Sponsor....................   DB   Structured   Products,   Inc.,   a   Delaware
                              corporation.  SEE "THE SPONSOR" IN THIS PROSPECTUS
                              SUPPLEMENT.

Master Servicer............   Wells Fargo Bank, National Association, a national
                              banking    association.    SEE   "THE   SECURITIES
                              ADMINISTRATOR,   THE  MASTER   SERVICER   AND  THE
                              CUSTODIAN" IN THIS PROSPECTUS SUPPLEMENT.

Servicer...................   Countrywide  Home Loans  Servicing  LP, a New York
                              limited   partnership.   SEE   "SERVICING  OF  THE
                              MORTGAGE LOANS" IN THIS PROSPECTUS SUPPLEMENT.

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

Securities Administrator...   Wells Fargo Bank, National  Association.  SEE "THE
                              SECURITIES ADMINISTRATOR,  THE MASTER SERVICER AND
                              THE CUSTODIAN" IN THIS PROSPECTUS SUPPLEMENT.

Custodian..................   Wells Fargo Bank, National  Association.  SEE "THE
                              SECURITIES ADMINISTRATOR,  THE MASTER SERVICER AND
                              THE CUSTODIAN" IN THIS PROSPECTUS SUPPLEMENT.

Cap Provider...............   The Royal Bank of Scotland  plc. SEE  "DESCRIPTION
                              OF THE  CERTIFICATES-THE CAP PROVIDER AND THE SWAP
                              PROVIDER--THE  CAP  AGREEMENTS" IN THIS PROSPECTUS
                              SUPPLEMENT.

                                      S-1



Swap Provider..............   The Royal Bank of Scotland  plc. SEE  "DESCRIPTION
                              OF THE  CERTIFICATES-THE CAP PROVIDER AND THE SWAP
                              PROVIDER--THE  SWAP  AGREEMENT" IN THIS PROSPECTUS
                              SUPPLEMENT.

Credit Risk Manager........   Clayton Fixed Income Services Inc. (formerly known
                              as The Murrayhill  Company).  SEE "THE CREDIT RISK
                              MANAGER" 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  2006.  The
                              assumed  final  Distribution  Date for the Offered
                              Certificates  is the  Distribution  Date  in  July
                              2036.

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 Master Servicer,  the Securities  Administrator and the Trustee.
There  are  nineteen  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 Class A Certificates and Mezzanine Certificates will be made
only from payments received in connection with the mortgage loans, payments made
by the Swap Provider under the interest rate swap agreement and payments made by
the Cap Provider under the cap agreements.

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 4,910 conventional, one- to four-family, first and second
lien,  fixed-rate  and  adjustable-rate   mortgage  loans  on  residential  real
properties (the "Mortgage Loans").

For purposes of calculating  interest and principal  distributions  on the Class
A-1  Certificates  and the Class  A-2A,  Class  A-2B,  Class A-2C and Class A-2D
Certificates (collectively,  the "Class A-2 Certificates"; and together with the
Class A-1  Certificates,  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 first
and second lien,  fixed-rate and  adjustable-rate  mortgage loans with principal
balances at origination that conformed to Freddie Mac loan limits.  The Group II
Mortgage Loans consist of first and second lien,  fixed-rate and adjustable-rate
mortgage loans with principal  balances at origination  that may or may not have
conformed to Freddie Mac 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, Class M-4, Class M-5, Class M-6, Class M-7,
Class M-8, Class M-9, Class M-10 and Class M-11 Certificates (collectively,  the
"Mezzanine Certificates") represent interests in all of the Mortgage Loans.

                                      S-2



The Group I Mortgage Loans consist of 2,771 mortgage loans and have an aggregate
principal  balance of  approximately  $441,118,026  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:                                      4.875% to 14.375%.

Weighted average mortgage rate:                                          8.238%.

Range of gross margins:                                       2.900% to 12.100%.

Weighted average gross margin:                                           6.907%.

Range of minimum mortgage rates:                               4.875% to 14.375%

Weighted average minimum mortgage rate:                                  8.156%.

Range of maximum mortgage rates:                             11.875% to 21.375%.

Weighted average maximum mortgage rate:                                  15.056%

Weighted average remaining term to stated maturity:                  352 months.

Range of principal balances:                                $11,983 to $488,700.

Average principal balance:                                             $159,191.

Range of original combined loan-to-value ratios:              11.24% to 100.00%.

Weighted average original combined loan-to value ratio:                  79.21%.

Weighted average next adjustment date:                           April 15, 2008.

The  Group II  Mortgage  Loans  consist  of  2,139  mortgage  loans  and have an
aggregate  principal  balance of  approximately  $402,719,496  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:

Range of mortgage rates:                                      5.250% to 15.250%.

Weighted average mortgage rate:                                          8.113%.

Range of gross margins:                                       4.650% to 10.490%.

Weighted average gross margin:                                           6.965%.

Range of minimum mortgage rates:                              5.250% to 12.875%.

Weighted average minimum mortgage rate:                                  8.118%.

Range of maximum mortgage rates:                             12.250% to 19.875%.

Weighted average maximum mortgage rate:                                 15.047%.

Weighted average remaining term to stated maturity:                  347 months.

Range of principal balances:                                $12,671 to $840,037.

Average principal balance:                                             $188,275.

Range of original combined loan-to-value ratios:               8.98% to 100.00%.

Weighted average original combined loan-to value ratio:                  80.18%.

Weighted average next adjustment date:                           April 12, 2008.

The Mortgage  Loans consist of 4,910  mortgage loans and in the aggregate have a
principal balance of approximately  $843,837,521 as of the Cut-off Date and have
the following characteristics as of the Cut-off Date:

Range of mortgage rates:                                      4.875% to 15.250%.

Weighted average mortgage rate:                                          8.178%.

Range of gross margins:                                       2.900% to 12.100%.

Weighted average gross margin:                                           6.929%.

Range of minimum mortgage rates:                              4.875% to 14.375%.

Weighted average minimum mortgage rate:                                  8.141%.

Range of maximum mortgage rates:                             11.875% to 21.375%.

Weighted average maximum mortgage rate:                                 15.053%.

Weighted average remaining term to stated maturity:                  350 months.

Range of principal balances:                                $11,983 to $840,037.

Average principal balance:                                             $171,861.

Range of original combined loan-to-value ratios:               8.98% to 100.00%.

Weighted average original combined loan-to value ratio:                  79.67%.

Weighted average next adjustment date:                           April 14, 2008.

The  mortgage   rate  on  each   adjustable-rate   Mortgage   Loan  will  adjust
semi-annually  each  adjustment date to equal the sum of (A) Six-Month LIBOR (as
defined in this prospectus supplement) and (B) the related gross margin, subject
to periodic and lifetime limitations,  as described under "The Mortgage Pool" in
this


                                      S-3



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 after
an initial period of  approximately  six months or two, three or five 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.

REMOVAL AND SUBSTITUTION OF A MORTGAGE LOAN

The Trustee will acknowledge the sale, transfer and assignment of the trust fund
to it by the  Depositor  and  receipt  of,  subject  to  further  review and the
exceptions,  the Mortgage  Loans.  If the Trustee has actual  knowledge that any
Mortgage  Loan is defective  on its face due to a breach of the  representations
and  warranties  with  respect  to that  Mortgage  Loan made in the  transaction
agreements,  the Trustee shall promptly  notify the Sponsor of such defect.  The
Sponsor must then  correct or cure any such defect  within 90 days from the date
of notice from the Trustee of the defect and if the Sponsor  fails to correct or
cure such defect  within such period and such defect  materially  and  adversely
affects the interests of the  Certificateholders  in the related  Mortgage Loan,
the Sponsor  will,  in  accordance  with the terms of the pooling and  servicing
agreement,  within 90 days of the date of notice,  provide  the  Trustee  with a
substitute  Mortgage  Loan (if within two years of the Closing  Date);  provided
that, if such defect would cause the Mortgage Loan to be other than a "qualified
mortgage" as defined in Section  860G(a)(3) of the Internal  Revenue  Code,  any
such cure or  substitution  must occur  within 90 days from the date such breach
was discovered.

THE CERTIFICATES

OFFERED  CERTIFICATES.  The Class A  Certificates  and the Class M-1, Class M-2,
Class M-3,  Class M-4,  Class M-5, Class M-6, Class M-7, Class M-8 and Class M-9
Certificates  are the only classes of  certificates  offered by this  prospectus
supplement  and are referred to in this  prospectus  supplement  as the "Offered
Certificates".  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, in the case of the Class A-1 Certificates and Class A-2  Certificates,
calculated as the weighted  average  mortgage rate of the Mortgage  Loans in the
related  loan group,  less the fee rates  payable to the Servicer and the Credit
Risk Manager (collectively, the "Administration Costs") and an amount, expressed
as a per annum  rate,  equal to (x) the  product  of (i) the sum of the net swap
payment payable to the Swap Provider and any swap termination payment payable to
the Swap Provider  which is not payable as a result of the  occurrence of a Swap
Provider  trigger event allocable to the related loan group and (ii) 12, divided
by (y) the aggregate principal balance of the Mortgage Loans in the related loan
group as of the last day of the  immediately  preceding Due Period (or as of the
Cut-off  Date  with  respect  to the first  Distribution  Date),  in each  case,
adjusted  for the  actual  number of days  which  have  elapsed  in the  related
interest  accrual  period  and,  in  the  case  of the  Mezzanine  Certificates,
calculated  as  the  weighted  average  of  the  rate  caps  of  the  Class  A-1
Certificates and Class A-2  Certificates,  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.  The initial
spread relating to the Class A-1  Certificates  is 0.14% per annum.  The initial
spread relating to the Class A-2A  Certificates is 0.05% per annum.  The initial
spread relating to the Class A-2B  Certificates is 0.10% per annum.  The initial
spread relating to the Class A-2C  Certificates is 0.14% per annum.  The initial
spread relating

                                      S-4



to the Class A-2D  Certificates is 0.26% per annum.  The initial spread relating
to the Class M-1 Certificates is 0.26% per annum. The initial spread relating to
the Class M-2  Certificates  is 0.32% per annum.  The initial spread relating to
the Class M-3  Certificates  is 0.36% per annum.  The initial spread relating to
the Class M-4  Certificates  is 0.38% per annum.  The initial spread relating to
the Class M-5  Certificates  is 0.42% per annum.  The initial spread relating to
the Class M-6  Certificates  is 0.48% per annum.  The initial spread relating to
the Class M-7  Certificates  is 0.95% per annum.  The initial spread relating to
the Class M-8  Certificates  is 1.10% per annum.  The initial spread relating to
the Class M-9  Certificates  is 1.90%  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 in this  prospectus  supplement) in Europe and will be issued in minimum
dollar  denominations  of  $25,000  and  integral  multiples  of $1.00 in excess
thereof. SEE "DESCRIPTION OF THE  CERTIFICATES-BOOK-ENTRY  CERTIFICATES" IN THIS
PROSPECTUS SUPPLEMENT.

CLASS M-10 CERTIFICATES AND CLASS M-11 CERTIFICATES. The Class M-10 Certificates
and Class M-11 Certificates are not offered by this prospectus  supplement.  The
Class M-10  Certificates will have an initial  certificate  principal balance of
approximately  $4,641,000 and the Class M-11  Certificates  will have an initial
certificate  principal  balance of  approximately  $8,438,000.  The pass-through
rates on the Class M-10  Certificates  and Class M-11  Certificates are variable
rates 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 for the Class M-10 Certificates and Class M-11
Certificates  is a rate per annum based on  one-month  LIBOR plus an  applicable
spread,  subject to a rate cap  calculated  as the weighted  average of the rate
caps of the Class A-1  Certificates  and Class  A-2  Certificates,  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.  The initial  spread  relating to the Class M-10  Certificates  is
2.50% per annum.  The initial spread relating to the Class M-11  Certificates is
2.50% per annum. The spreads applicable to the Class M-10 Certificates and Class
M-11  Certificates  are  subject  to  increase  as more  fully  described  under
"Description  of  the   Certificates-Pass-Through   Rates"  in  this  prospectus
supplement.  The Class M-10 Certificates and Class M-11  Certificates  initially
evidence an aggregate interest of approximately  0.55% and 1.00%,  respectively,
in the trust.

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  $21,518,421,  which represents
approximately  2.55% of the aggregate principal balance of the Mortgage Loans as
of the Cut-off Date.

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.

RESIDUAL  CERTIFICATES.  The Class R Certificates (the "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 Class A
Certificates   and   Mezzanine   Certificates   consists  of  excess   interest,
overcollateralization,  subordination and an

                                      S-5



interest  rate swap  agreement,  each as  described  in this  section  and under
"Description of the Certificates-Credit  Enhancement", "-THE SWAP AGREEMENT" and
"-Overcollateralization  Provisions" in this prospectus supplement. In addition,
the Class A Certificates and the Mezzanine Certificates will have the benefit of
two  separate  cap   agreements   as  described   under   "DESCRIPTION   OF  THE
CERTIFICATES-THE CAP PROVIDER AND THE SWAP PROVIDER--THE CAP AGREEMENTS" 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 Class A  Certificates  and  Mezzanine  Certificates  and to pay
certain  fees and  expenses  of the trust and the  supplemental  interest  trust
(including  any net  swap  payment  payable  to the Swap  Provider  and any swap
termination  payment  payable  to the Swap  Provider  which is not  payable as a
result of the occurrence of a Swap Provider trigger event).  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 the
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, Class
M-5, Class M-6,  Class M-7,  Class M-8,  Class M-9,  Class M-10,  Class M-11 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, Class M-5, Class
M-6,  Class M-7,  Class  M-8,  Class M-9,  Class  M-10,  Class M-11 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,  Class M-5, Class M-6, Class
M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class CE Certificates will
be subordinated to the rights of the holders of the Class M-3 Certificates;

o       the rights of the holders of the Class M-5,  Class M-6, Class M-7, Class
M-8,  Class  M-9,  Class  M-10,  Class  M-11 and Class CE  Certificates  will be
subordinated to the rights of the holders of the Class M-4 Certificates;

o       the rights of the holders of the Class M-6,  Class M-7, Class M-8, Class
M-9, Class M-10,  Class M-11 and Class CE  Certificates  will be subordinated to
the rights of the holders of the Class M-5 Certificates;

o       the rights of the holders of the Class M-7,  Class M-8, Class M-9, Class
M-10, Class M-11 and Class CE Certificates will be subordinated to the rights of
the holders of the Class M-6 Certificates;

o       the rights of the holders of the Class M-8, Class M-9, Class M-10, Class
M-11 and Class CE Certificates will be subordinated to the rights of the holders
of the Class M-7 Certificates;

o       the rights of the holders of the Class M-9,  Class M-10,  Class M-11 and
Class CE  Certificates  will be subordinated to the rights of the holders of the
Class M-8 Certificates;

o       the  rights of the  holders of the Class  M-10,  Class M-11 and Class CE
Certificates  will be subordinated to the rights of the holders of the Class M-9
Certificates;

o       the rights of the  holders of the Class M-11  Certificates  and Class CE
Certificates will be subordinated to the rights of the holders of the Class M-10
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-11 Certificates.

                                      S-6



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,  Mezzanine  and  Class  P  Certificates  on the  Closing  Date by
approximately  $21,518,421,  which is equal to the initial Certificate Principal
Balance of the Class CE Certificates. This amount represents approximately 2.55%
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 commencing in August 2006 and ending
in January 2007, the Class A-1 Certificates and the Mezzanine  Certificates will
have the benefit of a cap agreement  (the "Group I Cap  Agreement")  provided by
the Cap Provider,  which is intended  partially to mitigate  interest rate risk.
The Group I Cap Agreement  requires the Cap Provider to make a cap payment in an
amount as described in this prospectus supplement.

For each Distribution Date commencing in August 2006 and ending in January 2007,
the Class A-2 Certificates and the Mezzanine  Certificates will have the benefit
of a cap agreement (the "Group II Cap Agreement")  provided by the Cap Provider,
which is intended  partially to mitigate  interest  rate risk.  The Group II Cap
Agreement  requires  the Cap  Provider  to make a cap  payment  in an  amount as
described in this prospectus supplement.

Cap payments,  if any, made by the Cap Provider will be deposited into a reserve
fund and will be available for  distribution on the related Class A Certificates
and  Mezzanine  Certificates,  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" IN THIS PROSPECTUS SUPPLEMENT.

INTEREST  RATE  SWAP  AGREEMENT.  The  Class A  Certificates  and the  Mezzanine
Certificates  will have the  benefit of an  Interest  Rate Swap  Agreement  (the
"Interest  Rate  Swap  Agreement")  provided  by  the  Swap  Provider  for  each
Distribution   Date   commencing  in  February  2007  and   terminating  on  the
Distribution Date in November 2010, unless terminated earlier in accordance with
the provisions of the Interest Rate Swap Agreement.

Pursuant to the Interest Rate Swap Agreement, on each Distribution Date, (i) the
Securities  Administrator  (on behalf of a supplemental  interest trust and from
funds of such  trust) will be  obligated  to pay to the Swap  Provider,  a fixed
amount as described in this prospectus supplement (the "Securities Administrator
Swap  Payment");  and (ii) the Swap  Provider  will be  obligated  to pay to the
supplemental  interest  trust  for the  benefit  of the  holders  of the Class A
Certificates and the Mezzanine  Certificates  (the "Swap Provider  Payment"),  a
floating amount as described in this prospectus supplement.

A net payment will be required to be made on each  Distribution  Date (each such
net payment,  a "Net Swap Payment") (a) by the Securities  Administrator  to the
Swap Provider,  to the extent that the Securities  Administrator Payment exceeds
the  corresponding  Swap  Provider  Payment,  or (b) by the Swap Provider to the
Securities  Administrator,  to the extent the Swap Provider  Payment exceeds the
corresponding Securities Administrator Payment.

On each  Distribution  Date, if the Swap Provider is required to make a Net Swap
Payment, such amount will be deposited into a reserve fund and will be available
for distribution to the Class A Certificates  and the Mezzanine  Certificates in
respect of any interest and principal shortfall amounts and

                                      S-7



any  realized  losses  allocated  to the  Class  A  Certificates  and  Mezzanine
Certificates as described in this prospectus supplement. If, on any Distribution
Date,  the Net  Swap  Payment  with  respect  to the  Class A  Certificates  and
Mezzanine  Certificates  exceeds  the  amount  of  the  interest  and  principal
shortfall  amounts and any realized losses allocated to the Class A Certificates
and  Mezzanine  Certificates  for  such  Distribution  Date,  after  making  the
distributions  set  forth  under  "Description  of  the  Certificates--The  Swap
Agreement"  in  this  prospectus  supplement,  any  remaining  amounts  will  be
distributed   to  the   Class  CE   Certificates.   See   "DESCRIPTION   OF  THE
CERTIFICATES-THE CAP PROVIDER AND THE SWAP PROVIDER--THE SWAP AGREEMENT" in this
prospectus supplement.

Upon early  termination  of the Interest  Rate Swap  Agreement,  the  Securities
Administrator (on behalf of a supplemental interest trust and from funds of such
trust) or the Swap  Provider  may be liable to make a  termination  payment (the
"Swap Termination Payment") to the other party (regardless of which party caused
the  termination).  The Swap Termination  Payment will be computed in accordance
with the procedures set forth in the Interest Rate Swap Agreement.  In the event
that  the  Securities  Administrator  is  required  to  make a Swap  Termination
Payment,  that payment will be paid on the related Distribution Date, and on any
subsequent  Distribution  Dates  until  paid in  full,  generally  prior  to any
distribution to certificateholders. See "DESCRIPTION OF THE CERTIFICATES-THE CAP
PROVIDER  AND  THE  SWAP   PROVIDER--THE  SWAP  AGREEMENT"  in  this  prospectus
supplement.

Amounts payable by the Securities  Administrator in respect of Net Swap Payments
and  Swap  Termination  Payments  which  are  not  payable  as a  result  of the
occurrence of a Swap Provider trigger event will be paid to the Swap Provider on
each Distribution Date before distributions to certificateholders and will first
be  deposited to the  supplemental  interest  trust  before  payment to the Swap
Provider.

ALLOCATION OF LOSSES.  If, on any  Distribution  Date,  there is not  sufficient
excess   interest,   overcollateralization   (represented   by  the   Class   CE
Certificates)  or Net Swap  Payments 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-11,  Class M-10,  Class M-9,  Class M-8,
Class M-7,  Class M-6,  Class M-5, Class M-4, Class M-3, Class M-2 and Class M-1
Certificates,  in that  order,  in each  case  until the  certificate  principal
balance of each such class has been reduced to zero.  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.

Unless the Servicer collects  subsequent  recoveries on Mortgage Loans for which
realized  losses were  allocated to the  Mezzanine  Certificates,  once realized
losses are allocated to the Mezzanine Certificates,  their certificate principal
balances will be permanently  reduced by the amount so allocated.  However,  the
amount of any realized  losses  allocated to the Mezzanine  Certificates  may be
distributed to the holders of those certificates according to the priorities set
forth under "Description of the Certificates--Overcollateralization  Provisions"
and "DESCRIPTION OF THE CERTIFICATES-THE CAP PROVIDER AND THE SWAP PROVIDER--THE
SWAP AGREEMENT" in this prospectus supplement.

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. A
successor 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

                                      S-8



the servicing agreement. The Servicer or any 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  "SERVICING OF THE MORTGAGE
LOANS--P&I  ADVANCES" IN THIS  PROSPECTUS  SUPPLEMENT  AND  "DESCRIPTION  OF THE
SECURITIES--ADVANCES IN RESPECT OF DELINQUENCIES" IN THE PROSPECTUS.

SERVICING FEE

With respect to each Mortgage Loan, the amount of the annual  servicing fee that
shall be paid to the  Servicer  is,  for a period  of one full  month,  equal to
one-twelfth  of the  product  of (a)  0.50%  and (b) the  outstanding  principal
balance of such Mortgage Loan.  Such fee shall be payable  monthly,  computed on
the basis of the same principal  amount and period  respecting which any related
interest  payment on such Mortgage Loan is computed.  The  obligation to pay the
servicing  fee is limited to, and the servicing fee is payable from the interest
portion of such monthly payments collected;  provided, however, that accrued and
unpaid servicing fees applicable to liquidated mortgage loans may be payable out
of  amounts  on  deposit in the  collection  account  as  further  described  in
servicing agreement.

OPTIONAL TERMINATION

At its  option  and  subject to certain  conditions,  the  Master  Servicer  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 as of the last day of the
related  due  period  has  been  reduced  to less  than or  equal  to 10% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date. In the
event the Master  Servicer  does not exercise such  optional  termination  right
within  two years of the date on which the  Master  Servicer  was first  able to
effect such optional  termination,  the Servicer may have the right,  subject to
certain  conditions,  to exercise such optional  termination right. 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
(exclusive  of  the  reserve  fund,  the  Cap  Agreements,   payments  from  the
supplemental   interest  trust  or  the  obligation  to  make  payments  to  the
supplemental interest trust) as real estate mortgage investment conduits (each a
"REMIC") 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  at least the  following  ratings  from  Standard & Poor's
Ratings  Service,  a division of The  McGraw-Hill  Companies,  Inc.  ("S&P") and
Moody's Investors Service, Inc. ("Moody's"):

                     Offered
                  Certificates         S&P           Moody's
                ---------------- --------------- ---------------
                    Class A-1          AAA             Aaa
                   Class A-2A          AAA             Aaa
                   Class A-2B          AAA             Aaa
                   Class A-2C          AAA             Aaa
                   Class A-2D          AAA             Aaa
                    Class M-1          AA+             Aa1
                    Class M-2          AA              Aa2
                    Class M-3          AA-             Aa3
                    Class M-4          A+              A1
                    Class M-5           A              A2
                    Class M-6          A-              A3
                    Class M-7         BBB+            Baa1
                    Class M-8          BBB            Baa2
                    Class M-9         BBB-            Baa3


                                      S-9



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 Offered  Certificates will not constitute  "mortgage related securities" for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984. 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, or with the
assets of,  employee  benefit  plans subject to the Employee  Retirement  Income
Security Act of 1974, as amended  ("ERISA") or plans or  arrangements  (each,  a
"Plan") subject to section 4975 of the Internal Revenue Code of 1986, as amended
(the "Code"). Prior to the termination of the supplemental interest trust, Plans
or persons using assets of a Plan may purchase the Offered  Certificates  if the
purchase and holding meets the requirements of an investor-based class exemption
issued  by the  Department  of  Labor.  SEE  "CONSIDERATIONS  FOR  BENEFIT  PLAN
INVESTORS"  IN THIS  PROSPECTUS  SUPPLEMENT  AND "ERISA  CONSIDERATIONS"  IN THE
PROSPECTUS.

                                      S-10



                              TRANSACTION STRUCTURE


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

            originate                MORTGAGORS               loan
              loans       /                               \ payments
                         /  -----------------------------  \
                        /    /\                             \
                       /     /                               \
                      \/    /                                \/
 ------------------------  /                  ------------------------------
                          /
     Countrywide Home         amount              Countrywide Home Loans
        Loans, Inc.          financed                  Servicing LP             ------------------
        ORIGINATORS                                      Servicer                                 |
                                               Collect loan payments and make                     |
 ------------------------                              P&I Advances                               |
            | / \                              ------------------------------                     |
   purchase |  |   loan                                                                           |
     loans  |  | purchase                                                                         |
            |  |   price                                                                          |
           \ / |                                                                                  |
- ----------------------------                                                                      |
DB Structured Products, Inc.                                                                      |
         SPONSOR                                                                                  |
     Purchases loans                                                                              |
        Forms pool                                                                                |
                                                                                                  |
- ----------------------------                                                                      |
            | / \                                                                                 |
     asset  |  | net offering                                                                     |
      pool  |  |   proceeds                                                                       |
           \ / |                 net offering                                                     |
- ----------------------------       proceeds      -------------------------------                  |
   ACE Securities Corp.     <-------------------  Deutsche Bank Securities Inc.                   |
        DEPOSITOR                                          UNDERWRITER                            |
  Creates issuing entity    -------------------> Sells certificates to investors --------------|  |
                                 certificates    ------------------------------- <------------ |  |
- ----------------------------                                            offering             | |  |
            | / \                                                       proceeds             | |  |
     asset  |  | certificates                                                                | |  |
      pool  |  |                                                                             | |  |
            |  |                               -------------------------------               | |  |
           \ / |                                  Wells Fargo Bank National                  | |  |
- --------------------------------                         Association                         | |  |
ACE Securities Corp. Home Equity               MASTER SERVICER AND SECURITIES                | |  |
 Loan Trust, Series 2006-CW1                 /          ADMINISTRATOR                        | |  |
        ISSUING ENTITY           <--------  /       Aggregates collections       <-----------|-|--|
          Holds pool                       /         Calculates cashflows                    | |   monthly
       Issues certificates                /           Remits to investors                    | |distributions
                                         /     ------------------------------                | |
- --------------------------------        /          |  Monthly distributions/Certain proceeds | |
                Monthly report         /           |  payable under Cap Agreements and the   | |
                                      /            |  Interest Rate Swap Agreement           | |
- --------------------------------     /      ------\ /                                        | |
   HSBC Bank USA, National          /                  <-------------------------------------|-|
        Association                \/       INVESTORS                       certificates     |
TRUSTEE AND SUPPLEMENTAL INTEREST    ------>           --------------------------------------|
        TRUSTEE
- ------------------------------               -------
              / \
               |
               |
               ---- Represents investors
                         interests




                                      S-11



                                  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 Originator 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  Originator
considers,  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  Originator  do not  conform  to Fannie  Mae and
Freddie Mac guidelines.

        In addition,  mortgage loans originated by the Originator 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  COMBINED  LOAN-TO-VALUE  RATIOS  LEAVE  THE  RELATED
MORTGAGOR WITH LITTLE OR NO EQUITY IN THE RELATED MORTGAGED PROPERTY.

        Approximately  36.66% of the Group I  Mortgage  Loans and  approximately
30.17% of the Group II Mortgage  Loans,  in each case by the  related  aggregate
principal balance as of the Cut-off Date, had a combined  loan-to-value ratio at
origination in excess of 80.00%.

        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 the value of the mortgaged property, the
combined  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 combined  loan-to-value ratio of any Mortgage
Loan determined at any time after  origination will be less than or equal to its
combined loan-to-value ratio at origination.

                                      S-12



DEVELOPMENTS  IN SPECIFIED  STATES COULD HAVE A  DISPROPORTIONATE  EFFECT ON THE
MORTGAGE LOANS DUE TO THE GEOGRAPHIC CONCENTRATION OF THE MORTGAGED PROPERTIES.

        Approximately 15.21%, 13.18% and 5.46% of the Group I Mortgage Loans, by
aggregate  principal  balance as of the Cut-off  Date,  are secured by mortgaged
properties   located  in  the  State  of   California,   Florida  and  Illinois,
respectively. Approximately 31.63% and 17.81% of the Group II Mortgage Loans, by
aggregate  principal  balance as of the Cut-off  Date,  are secured by mortgaged
properties  located  in the  State  of  California  and  Florida,  respectively.
Approximately  0.38% of the aggregate principal balance of the Mortgage Loans as
of the  Cut-off  Date,  are  located  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  and
Florida may be more susceptible than homes located in other parts of the country
to certain types of uninsured hazards, such as earthquakes,  hurricanes, as well
as floods, mudslides and other natural disasters.

SECOND LIEN MORTGAGE LOANS RISK.

        Approximately  1.78% of the Group I  Mortgage  Loans  and  approximately
4.84% of the Group II  Mortgage  Loans,  in each case by the  related  aggregate
principal  balance as of the Cut-off  Date,  are secured by second  liens on the
related mortgaged  properties.  The proceeds from any liquidation,  insurance or
condemnation proceedings will be available to satisfy the outstanding balance of
such  Mortgage  Loans only to the extent that the claims of the  related  senior
mortgages have been satisfied in full,  including any related foreclosure costs.
In circumstances  when it has been determined to be uneconomical to foreclose on
the mortgaged  property,  the Servicer may write off the entire  balance of such
Mortgage Loan as a bad debt. The foregoing  considerations  will be particularly
applicable  to Mortgage  Loans  secured by second liens that have high  combined
loan-to-value  ratios because it is comparatively  more likely that the Servicer
would  determine  foreclosure  to be  uneconomical  in the case of such Mortgage
Loans.  The rate of default of second lien  Mortgage  Loans may be greater  than
that of mortgage loans secured by first liens on comparable properties.

BALLOON MORTGAGE LOAN RISK.

        Mortgage  Loans that are  balloon  loans pose a risk  because a borrower
must make a large lump sum payment of principal at the end of the loan term.  If
the  borrower  is  unable  to pay the lump sum or  refinance  such  amount,  the
Servicer will not be obligated to advance the principal portion of that lump sum
payment,  you may  suffer a loss.  Approximately  2.11% of the Group I  Mortgage
Loans and  approximately  4.70% of the Group II Mortgage  Loans, in each case by
the related  aggregate  principal  balance as of the Cut-off  Date,  are balloon
loans.

INTEREST ONLY MORTGAGE LOAN RISK.

        Approximately  25.94% of the Group I  Mortgage  Loans and  approximately
33.42% of the Group II Mortgage  Loans,  in each case by the  related  aggregate
principal balance as of the Cut-off Date,  require the borrowers to make monthly
payments  only of  accrued  interest  for the  first  two,  three or five  years
following  origination.  After such interest-only period, the borrower's monthly
payment will be  recalculated  to cover both  interest and principal so that the
Mortgage  Loan will  amortize  fully  prior to its final  payment  date.  If the
monthly  payment  increases,  the  related  borrower  may not be able to pay the
increased  amount and may default or may refinance the related  Mortgage Loan to
avoid the higher payment.  Because no principal payments may be made or advanced
on such Mortgage Loans for two, three or five years following  origination,  the
certificateholders  will receive  smaller  principal  distributions  during such
period than they would

                                      S-13



have received if the related borrowers were required to make monthly payments of
interest and principal for the entire lives of such Mortgage Loans.  This slower
rate of principal  distributions  may reduce the return on an  investment in the
Offered Certificates that are purchased at a discount.

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,  Class M-2,  Class M-3,  Class M-4,  Class M-5, Class M-6, Class M-7, Class
M-8, Class M-9,  Class M-10 and Class M-11  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 investor 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,  overcollateralization and Net
Swap  Payments  received  from the Swap Provider in respect of the Interest Rate
Swap Agreement,  will reduce the certificate principal balances of the Mezzanine
Certificates beginning with the class of Mezzanine Certificates then outstanding
with the lowest payment priority. As a result of such reductions,  less interest
will accrue on each such class of Mezzanine Certificates than would otherwise be
the case. However,  the amount of any realized losses allocated to the Mezzanine
Certificates may be distributed to the holders of those  certificates  according
to    the     priorities    set    forth    under     "Description     of    the
Certificates--Overcollateralization   Provisions"   and   "Description   of  the
Certificates--The  Cap Provider and the Swap  Provider--The  Swap  Agreement" in
this prospectus supplement.

THE MEZZANINE  CERTIFICATES  GENERALLY WILL NOT BE ENTITLED TO RECEIVE PRINCIPAL
PAYMENTS  UNTIL AUGUST 2009 WHICH MAY RESULT IN A GREATER RISK OF LOSS  RELATING
TO THESE CERTIFICATES.

        Unless  the  aggregate  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 2009 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 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  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  OFFERED  CERTIFICATES  WILL BE LIMITED  OBLIGATIONS  SOLELY OF THE  ISSUING
ENTITY 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  Originator,   the  Trustee  or  any  of  their  respective
affiliates.  Neither the Offered  Certificates nor the underlying Mortgage Loans
will be guaranteed or insured by any governmental agency or instrumentality,  or
by  the  Depositor,   the  Servicer,   the  Master   Servicer,   the  Securities
Administrator, the Originator, the Trustee or any of

                                      S-14



their  respective  affiliates.  Proceeds of the assets included in the trust and
the  supplemental  interest  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.

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  approximately
63.83% of the Mortgage Loans, by aggregate  principal  balance as of the Cut-off
Date, adjusts 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 such 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
generally  equal to the weighted  average coupon on the Mortgage  Loans,  net of
certain fees of the trust and the supplemental interest trust (including any Net
Swap  Payment  payable to the Swap  Provider  and any swap  termination  payment
payable to the Swap Provider  which is not payable as a result of the occurrence
of a Swap Provider trigger event),  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 the Cap  Provider  is  required  to make any cap  payments  on such
Distribution  Date and to the extent  that on such  Distribution  Date or future
Distribution  Dates there are  available  funds  remaining  after  certain other
distributions  on the Class A Certificates  and Mezzanine  Certificates  and the
payment of certain fees and expenses of the trust and the supplemental  interest
trust  (including any Net Swap Payment payable to the Swap Provider and any swap
termination  payment  payable  to the Swap  Provider  which is not  payable as a
result of the occurrence of a Swap Provider  trigger event).  The ratings on the
Offered Certificates will not address the likelihood of any recovery of interest
shortfalls by holders of the Offered  Certificates from amounts collected on the
Mortgage Loans. SEE "YIELD ON THE CERTIFICATES--SPECIAL YIELD CONSIDERATIONS" IN
THIS PROSPECTUS SUPPLEMENT.

        Amounts used to pay such interest shortfalls on the Class A Certificates
and  Mezzanine  Certificates  may be  supplemented  by the  Interest  Rate  Swap
Agreement  to the extent that the  floating  payment  required to be made by the
Swap Provider  exceeds the fixed payment  required to be made by the  Securities
Administrator (on behalf of the supplemental interest trust) on any Distribution
Date and such amount is available in the priority  described in this  prospectus
supplement.  However,  the  amount  received  from the Swap  Provider  under the
Interest Rate Swap Agreement may be insufficient to pay the holders of the Class
A Certificates and Mezzanine Certificates the full amount of interest which they
would have received absent the limitations of the rate cap.

                                      S-15



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 Certificates"
in this prospectus supplement.  As is the case with mortgage backed pass-through
certificates generally,  the Class A Certificates and Mezzanine Certificates are
subject to substantial  inherent  cash-flow  uncertainties  because the Mortgage
Loans may be prepaid at any time. However,  with respect to approximately 75.77%
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 the  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
SUPPLEMENT,  INCLUDING  THE TABLES  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 Offered Certificates;

        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; and

                                      S-16



        o   payments  due from the  supplemental  interest  trust in  respect of
            payments  received  from the Swap  Provider  under the Interest Rate
            Swap Agreement.

        In general,  if the Offered  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 Offered  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 100% PPC (based on the assumed  prepayment  rates set forth under
"Yield  on  the   Certificates--Weighted   Average  Lives"  in  this  prospectus
supplement) with respect to the adjustable-rate  Mortgage Loans and a prepayment
assumption  of 100% PPC (based on the assumed  prepayment  rates set forth under
"Yield  on  the   Certificates--Weighted   Average  Lives"  in  this  prospectus
supplement) with respect to the fixed-rate  Mortgage Loans, 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, Net Swap Payments received under
the  Interest  Rate  Swap  Agreement  or  allocated  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.

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;

                                      S-17



        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; and

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

        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 related  Mortgage  Loans and in addition could subject the trust
to damages and  administrative  enforcement.  In particular,  the failure of the
Originator 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 mortgagor  defaults.  The failure of the  Originator 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 properties in the event of mortgagor defaults.

        Under the  anti-predatory  lending laws of some states, the mortgagor is
required to meet a net tangible benefits test in connection with the origination
of the related  mortgage  loan.  This test may be highly  subjective and open to
interpretation. As a result, a court may determine that a mortgage loan does not
meet the  test  even if the  Originator  reasonably  believed  that the test was
satisfied.  Any  determination  by a court that a Mortgage  Loan included in the
trust  fund  does not meet the test  will  result  in a  violation  of the state
anti-predatory  lending  law,  in which case the  Sponsor  will be  required  to
purchase that Mortgage Loan from the trust fund.

        The Sponsor 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 Sponsor will be obligated to
cure such breach or  repurchase  or replace the  affected  Mortgage  Loan in the
manner described in the prospectus.  If the Sponsor is unable or otherwise fails
to  satisfy  such  obligations,  the yield on the  Offered  Certificates  may be
materially and adversely affected.

YOUR  DISTRIBUTIONS  COULD BE ADVERSELY AFFECTED BY THE BANKRUPTCY OR INSOLVENCY
OF CERTAIN PARTIES.

        The  Sponsor  will  treat  the  transfer  of the  Mortgage  Loans to the
Depositor  as a sale of the  Mortgage  Loans.  However,  if the Sponsor  becomes
bankrupt,  the trustee in bankruptcy  may argue that the Mortgage Loans were not
sold but were only pledged to secure a loan to the Sponsor.  If that argument is
made, you could experience delays or reductions in payments on the certificates.
If that argument is successful,  the bankruptcy  trustee could elect to sell the
Mortgage  Loans and pay down the  certificates  early.  Thus, you could lose the
right to future payments of interest,  and might suffer  reinvestment  loss in a
lower interest rate environment.

                                      S-18



        In  addition,  if the Master  Servicer  becomes  bankrupt,  a bankruptcy
trustee or receiver may have the power to prevent the appointment of a successor
Master  Servicer.  Any related  delays in  servicing  could  result in increased
delinquencies or losses on the Mortgage Loans.

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 Class A Certificates and Mezzanine  Certificates and
to pay  certain  fees and  expenses of the trust and the  supplemental  interest
trust  (including any Net Swap Payment payable to the Swap Provider and any swap
termination  payment  payable  to the Swap  Provider  which is not  payable as a
result of the  occurrence  of a Swap  Provider  trigger  event).  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 Class A Certificates
            and Mezzanine 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
            Class A Certificates  and Class M  Certificates,  and the fixed-rate
            Mortgage Loans have mortgage rates that do not adjust.  As a result,
            the  pass-through  rates on the Class A  Certificates  and Mezzanine
            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
voluntary  prepayments  in  full  on  the  Mortgage  Loans  during  the  related
Prepayment  Period, but only up to the servicing fee payable to the Servicer for
the related due  period.  In  addition,  if the  Servicer  fails to pay all or a
portion of these amounts, the Master Servicer is required to pay such amounts up
to the  compensation  payable to the Master Servicer for the related due period.
If the credit  enhancement is  insufficient to cover this shortfall in excess of
the amount the Servicer or the Master Servicer covers,  you may incur a loss. In
addition, the Servicer will not be required to cover shortfalls in

                                      S-19



interest  collections  due to bankruptcy  proceedings or the  application of the
Servicemembers  Civil  Relief Act (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  or the  Master  Servicer  will be  allocated,  FIRST,  to the Class CE
Certificates,  SECOND, to the Class M-11 Certificates,  THIRD, to the Class M-10
Certificates,  FOURTH,  to the Class M-9  Certificates,  FIFTH, to the Class M-8
Certificates,  SIXTH, to the Class M-7 Certificates,  seventh,  to the Class M-6
Certificates,  EIGHTH,  to the Class M-5  Certificates,  NINTH, to the Class M-4
Certificates,  TENTH, to the Class M-3 Certificates,  ELEVENTH, to the Class M-2
Certificates,  TWELFTH,  to the Class M-1  Certificates  and THIRTEENTH,  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 Class A  Certificates  and  Mezzanine  Certificates  will be
entitled  to  reimbursement  for any such  interest  shortfalls  but only to the
extent of available  funds and amounts  payable by the Swap  Provider  under the
Interest  Rate Swap  Agreement,  and in the order of  priority  set forth  under
"Description   of  the   Certificates--Overcollateralization   Provisions"   and
"Description of the  Certificates--The  Cap Provider and the Swap  Provider--The
Swap Agreement" in this prospectus supplement. If these shortfalls are allocated
to the Class A  Certificates  or Mezzanine  Certificates  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 CAP AGREEMENTS ARE SUBJECT TO COUNTERPARTY RISK.

        The assets of the trust  include the Cap  Agreements  which will require
the Cap Provider to make certain  payments for the benefit of the holders of the
Class  A   Certificates   and  Mezzanine   Certificates.   To  the  extent  that
distributions  on the Class A Certificates or Mezzanine  Certificates  depend in
part on payments to be received by the  Securities  Administrator  under the Cap
Agreements,   the  ability  of  the  Securities   Administrator   to  make  such
distributions  on the Class A Certificates  and Mezzanine  Certificates  will be
subject to the credit risk of the Cap Provider. Although there is a mechanism in
place to facilitate replacement of the Cap Agreements upon the default or credit
impairment  of the  Cap  Provider,  there  can be no  assurance  that  any  such
mechanism  will  result  in  the  ability  of the  Trustee  to  obtain  suitable
replacement cap agreements.

THE INTEREST RATE SWAP AGREEMENT AND THE SWAP PROVIDER.

        Any amounts received from the Swap Provider under the Interest Rate Swap
Agreement  will be applied as described  in this  prospectus  supplement  to pay
interest  shortfalls,  cover realized  losses on the Mortgage Loans allocated to
the  Mezzanine  Certificates  and  maintain  or  restore  overcollateralization.
However,  no amounts  will be payable by the Swap  Provider  unless the floating
amount owed by the Swap Provider on a Distribution Date exceeds the fixed amount
owed to the Swap Provider on such  Distribution  Date.  This will  generally not
occur except in

                                      S-20



periods when one-month  LIBOR (as determined  pursuant to the Interest Rate Swap
Agreement)  exceeds  5.480%.  No assurance  can be made that any amounts will be
received under the Interest Rate Swap  Agreement,  or that any such amounts that
are received will be sufficient to cover interest shortfalls and realized losses
on the Mortgage  Loans which are  allocated  to the  Mezzanine  Certificates  or
maintain or restore the required  level of  overcollateralization.  Any Net Swap
Payment  payable to the Swap Provider  under the terms of the Interest Rate Swap
Agreement will reduce amounts available for distribution to  certificateholders,
and may reduce the pass-through rates of the certificates.  The combination of a
rapid rate of  prepayment  and low  prevailing  interest  rates could  adversely
affect the yields on the Class A  Certificates  and Mezzanine  Certificates.  In
addition, any swap termination payment payable to the Swap Provider in the event
of early termination of the Interest Rate Swap Agreement which was not caused by
the occurrence of a Swap Provider  trigger event will reduce  amounts  available
for distribution to certificateholders.

        Upon  early  termination  of  the  Interest  Rate  Swap  Agreement,  the
Securities  Administrator (on behalf of the supplemental  interest trust) or the
Swap  Provider  may be liable to make a Swap  Termination  Payment  to the other
party (regardless of which party caused the  termination).  The Swap Termination
Payment  will be computed in  accordance  with the  procedures  set forth in the
Interest Rate Swap Agreement. In the event that the Securities Administrator (on
behalf  of  the  supplemental  interest  trust)  is  required  to  make  a  Swap
Termination Payment, that payment will be paid on the related Distribution Date,
and on any subsequent Distribution Dates, until paid in full, generally prior to
distributions  to  certificateholders.  This feature may result in losses on the
certificates.   Due  to  the  priority  of  the  application  of  the  available
distribution  amount,  the Mezzanine  Certificates  will bear the effects of any
shortfalls  resulting from a Net Swap Payment or Swap Termination Payment by the
Securities   Administrator  before  such  effects  are  borne  by  the  Class  A
Certificates  and therefore,  one or more classes of Mezzanine  Certificates may
suffer a loss as a result of such payment.

        To the  extent  that  distributions  on the  Class  A  Certificates  and
Mezzanine  Certificates  depend  in  part  on  payments  to be  received  by the
Securities  Administrator  (on behalf of the supplemental  interest trust) under
the Interest Rate Swap Agreement, the ability of the Securities Administrator to
make such  distributions on the Class A Certificates and Mezzanine  Certificates
will be subject to the credit  risk of the Swap  Provider.  Although  there is a
mechanism in place to facilitate replacement of the Interest Rate Swap Agreement
upon the  default or credit  impairment  of the Swap  Provider,  there can be no
assurance  that any such  mechanism will result in the ability of the trustee to
obtain a suitable replacement  interest rate swap agreement.  The credit ratings
of the Swap Provider as of the date of this prospectus supplement are lower than
the  ratings  assigned  to the Class A  Certificates.  See  "Description  of the
Certificates--The  Cap Provider and the Swap  Provider--The  Swap  Agreement" in
this prospectus supplement.

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 the Master  Servicer  and the Servicer
will not 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,

                                      S-21



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.

FICO SCORES ARE NOT AN INDICATOR OF FUTURE PERFORMANCE OF MORTGAGORS.

        Investors are  encouraged to be aware that FICO scores are based on past
payment  history of the mortgagor.  Investors are encouraged not to rely on FICO
scores  as an  indicator  of  future  borrower  performance.  See "The  Mortgage
Pool--Underwriting Standards" in this prospectus supplement.

        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."

                                 USE OF PROCEEDS

        DB Structured  Products,  Inc. (the  "Sponsor"),  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 Sponsor.  Such net  proceeds  together  with  certain  classes of
certificates  not  offered by this  prospectus  supplement  will  represent  the
purchase  price to be paid by the  Depositor  to the  Sponsor  for the  Mortgage
Loans. The Mortgage Loans were previously purchased by the Sponsor directly from
the Originator.

                                THE MORTGAGE POOL

GENERAL

        The pool of mortgage loans (the  "Mortgage  Pool") will consist of 4,910
conventional,  one- to  four-family,  first  and  second  lien,  fixed-rate  and
adjustable-rate  mortgage  loans  (the  "Mortgage  Loans") on  residential  real
properties (the "Mortgaged Properties") having an aggregate principal balance as
of the Cut-off Date of approximately $843,837,521 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 30 years.  For  purposes of  calculating
interest and principal  distributions on the Class A

                                      S-22



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 2,771  fixed-rate  and  adjustable-rate
mortgage loans having an aggregate  principal  balance as of the Cut-off Date of
approximately  $441,118,026  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 Freddie Mac loan limits. The Group II Mortgage
Loans consist of 2,139 fixed-rate and  adjustable-rate  mortgage loans having an
aggregate principal balance as of the Cut-off Date of approximately $402,719,496
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 have conformed to Freddie Mac loan limits.

        Approximately  67.14% of the  Mortgage  Loans,  by  aggregate  principal
balance as of the Cut-off Date,  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 that will be adjusted to an
amount  that  will  amortize  such  Mortgage   Loans  fully  over  their  terms.
Approximately  3.35% of the Mortgage Loans, by aggregate principal balance as of
the Cut-off Date,  are balloon loans (the  "Balloon  Loans"),  which require the
related mortgagors to make balloon payments on the maturity date of such Balloon
Loans that are larger than the monthly payments made by such mortgagors on prior
due dates in order to  amortize  such  Balloon  Loans  fully over  their  terms.
Approximately 29.51% of the Mortgage Loans, by aggregate principal balance as of
the Cut-off  Date,  are interest  only loans (the  "Interest  Only Loans") which
require the related mortgagors to make monthly payments of only accrued interest
for the  first  two,  three or five  years  following  origination.  After  such
interest-only  period,  the mortgagor's  monthly payment will be recalculated to
cover both interest and principal so that such Mortgage Loan will amortize fully
on or prior to its final payment date.

        Approximately  96.76% of the  Mortgage  Loans,  by  aggregate  principal
balance as of the Cut-off Date, are secured by first mortgages or deeds of trust
or other  similar  security  instruments  creating  first  liens on  residential
properties  ("First Lien Mortgage Loans").  Approximately  3.24% of the Mortgage
Loans,  by aggregate  principal  balance as of the Cut-off Date,  are secured by
second  mortgages  or  deeds of trust  or  other  similar  security  instruments
creating second liens on residential  properties ("Second Lien Mortgage Loans").
The  Mortgaged  Properties  generally  consist  of  attached,  detached  or semi
detached,  one to four family dwelling units,  individual  condominium units and
individual units in planned unit developments.

        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 36.17% of the Mortgage Loans are fixed-rate mortgage
loans  and  approximately  63.83%  of the  Mortgage  Loans  are  adjustable-rate
mortgage  loans.  The  adjustable-rate  mortgage  loans are  referred to in this
prospectus  supplement  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 each
ARM Loan will not occur  until  after an  initial  period of six  months or two,
three or five 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").  As to  each  Mortgage  Loan,  the  Servicer  will  be  responsible  for
calculating and implementing Mortgage Rate adjustments. On each Adjustment Date,
the Mortgage  Rate on each ARM Loan will be adjusted  generally to equal the sum
of the

                                      S-23



Index, as applicable 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  "Initial
Periodic  Rate Cap")  specified  in the  related  mortgage  note 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 mortgage
note 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.  The weighted  average  Initial  Periodic Rate Cap and
Subsequent Periodic Rate Cap for the ARM Loans is approximately 1.753% per annum
and 1.419% per annum, respectively. 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  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.

        Substantially  all of 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  75.77% 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 a certain period of
time 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. 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 servicing agreement,  the
Servicer may waive the payment of any  otherwise  applicable  Prepayment  Charge
with respect to the related  Mortgage Loans. As of July 1, 2003, the Alternative
Mortgage  Parity Act of 1982 (the "Parity Act"),  which regulates the ability of
originators to impose  prepayment  charges,  was amended,  and as a result,  the
Originator  will be required to comply with state and local laws in  originating
mortgage  loans  with  prepayment   charge  provisions  with  respect  to  loans
originated on or after July 1, 2003. The Depositor makes no  representations  as
to the effect that the  Prepayment  Charges and the  amendment of the Parity Act
may have on the  prepayment  performance  of the Mortgage  Loans.  However,  the
amendment  of the  Parity Act does not  retroactively  affect  loans  originated
before July 1, 2003.  Investors should conduct their own analysis of the effect,
if any, that the Prepayment  Charges,  decisions by the Servicer with respect to
the waiver of the  Prepayment  Charges and the  amendment to the Parity Act, may
have on the prepayment performance of the Mortgage Loans. The Depositor makes no
representation  as to the effect that the Prepayment  Charges,  decisions by the
Servicer with respect to the waiver of the Prepayment  Charges and the amendment
to the Parity Act, may have on the prepayment performance of the Mortgage Loans.
See "Certain Legal Aspects of the Mortgage  Loans-  Prepayment  Charges and Late
Fees; Debt-Acceleration Clauses" in the prospectus.

        In  addition,  the Servicer may waive the  collection  of any  otherwise
applicable  Prepayment  Charge,  but only if: (i) such  waiver is  standard  and
customary in servicing similar Mortgage Loans

                                      S-24



and such waiver is related to a default or  reasonably  foreseeable  default and
would,  in the reasonable  judgment of the Servicer  maximize  recovery of total
proceeds taking into account the value of such Prepayment Charge and the related
Mortgage  Loan and, if such waiver is made in connection  with a refinancing  of
the  related  Mortgage  Loan,  such  refinancing  is  related  to a default or a
reasonably  foreseeable default, (ii) such Prepayment Charge is unenforceable in
accordance  with  applicable  law or the  collection of such related  Prepayment
Charge would  otherwise  violate  applicable law or (iii) the collection of such
Prepayment Charge would be considered  "predatory"  pursuant to written guidance
published  or  issued  by any  applicable  federal,  state or  local  regulatory
authority  acting in its  official  capacity and having  jurisdiction  over such
matters.

        No Mortgage Loan will be more than 60 days  delinquent as of the Cut-off
Date. A Mortgage Loan is  considered to be delinquent  when a payment due on any
due date  remains  unpaid as of the close of business on the last  business  day
immediately  prior to the next monthly due date. The determination as to whether
a Mortgage  Loan falls into this category is made as of the close of business on
the last business day of each month.

        The following table sets forth the historical  delinquency experience of
the Mortgage  Loans.  The  historical  delinquency  information  is based on the
delinquency  of each such Mortgage Loan since the  origination  of such Mortgage
Loan.

                    HISTORICAL DELINQUENCY SINCE ORIGINATION

                                 NUMBER OF      AGGREGATE       % OF AGGREGATE
                                  MORTGAGE      REMAINING          REMAINING
   HISTORICAL DELINQUENCY          LOANS    PRINCIPAL BALANCE  PRINCIPAL BALANCE
- -------------------------------- ---------  -----------------  -----------------
Never Delinquent ...............   4,659       $801,092,341          94.93%
30 Days Delinquent .............     249         42,327,266           5.02
60 Days Delinquent .............       2            417,914           0.05
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

        For a further description of the underwriting or selection criteria used
to  purchase  the  mortgage  pool  assets,  please  see  "The  Mortgage  Pool --
Underwriting Standards" and "The Sponsor" in this prospectus supplement.

MORTGAGE LOAN CHARACTERISTICS

        The average  principal  balance of the Mortgage Loans at origination was
approximately  $172,142. No Mortgage Loan had a principal balance at origination
greater than  approximately  $841,500 or less than  approximately  $12,000.  The
average  principal  balance of the  Mortgage  Loans as of the  Cut-off  Date was
approximately  $171,861.  No  Mortgage  Loan had a  principal  balance as of the
Cut-off  Date  greater than  approximately  $840,037 or less than  approximately
$11,983.

        The  Mortgage  Loans had  Mortgage  Rates as of the Cut-off Date ranging
from approximately 4.875% per annum to approximately  15.250% per annum, and the
weighted  average  Mortgage Rate was  approximately  8.178% per annum. As of the
Cut-off Date, the ARM Loans had Gross Margins ranging from approximately  2.900%
per annum to  approximately  12.100% per annum,  Minimum  Mortgage Rates ranging
from  approximately  4.875%  per annum to  approximately  14.375%  per annum and
Maximum  Mortgage  Rates  ranging  from  approximately   11.875%  per  annum  to
approximately  21.375% per annum.  As of the Cut-off Date, the weighted  average
Gross Margin was approximately 6.929% the weighted average Minimum Mortgage Rate
was  approximately  8.141% per annum and the weighted  average Maximum  Mortgage
Rate was  approximately  15.053% per annum.  The latest  first  Adjustment  Date
following  the  Cut-off  Date on

                                      S-25



any ARM Loan occurs on May 1, 2011 and the weighted average next Adjustment Date
for all of the ARM Loans following the Cut-off Date is April 14, 2008.

        The weighted average combined  loan-to-value ratio of the Mortgage Loans
at origination was approximately 79.67%. At origination,  no Mortgage Loan had a
combined  loan-to-value  ratio greater than  approximately  100.00% or less than
approximately 8.98%.

        The weighted  average  remaining term to stated maturity of the Mortgage
Loans was  approximately 350 months as of the Cut-off Date. None of the Mortgage
Loans will have a first due date prior to February 1, 2006 or after July 1, 2006
or will have a  remaining  term to stated  maturity  of less than 174  months or
greater than 359 months as of the Cut-off Date. The latest  maturity date of any
Mortgage Loan is June 1, 2036.

        As of the Cut-off Date, the weighted average FICO Score for the Mortgage
Loans that were scored is  approximately  618. No Mortgage Loan which was scored
had a FICO Score as of the Cut-off Date greater than 790 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):

                                      S-26



                      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 - 15 Year ................      66       $  7,519,158           0.89%
Fixed - 20 Year ................      23            966,089           0.11
Fixed - 30 Year ................   1,362        234,445,168          27.78
Fixed - 30 Year IO .............     142         36,283,421           4.30
Balloon - 15/30 ................     538         26,031,988           3.08
ARM - 6 Month ..................      33          8,048,828           0.95
ARM - 2 Year/6 Month ...........   1,742        296,217,594          35.10
ARM - 2 Year/6 Month IO ........     831        201,060,495          23.83
ARM - 2 Year/6 Month
  30/40 Balloon ................       9          1,969,986           0.23
ARM - 3 Year/6 Month ...........     113         17,968,112           2.13
ARM - 3 Year/6 Month IO ........      45         11,678,039           1.38
ARM - 3 Year/6 Month
  30/40 Balloon ................       1            226,738           0.03
ARM - 5 Year/6 Month ...........       5          1,421,904           0.17
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


                       LIEN PRIORITY OF THE MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
          LIEN PRIORITY           LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
First Lien .....................   4,338       $816,474,033          96.76%
Second Lien ....................     572         27,363,488           3.24
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

                                      S-27



             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 ........     369       $ 12,191,233           1.44%
 50,000.01 - 100,000.00 ........     973         74,402,296           8.80
100,000.01 - 150,000.00 ........   1,086        135,346,733          16.01
150,000.01 - 200,000.00 ........     856        150,524,483          17.81
200,000.01 - 250,000.00 ........     631        140,337,106          16.60
250,000.01 - 300,000.00 ........     440        120,268,695          14.23
300,000.01 - 350,000.00 ........     243         79,143,176           9.36
350,000.01 - 400,000.00 ........     165         61,928,445           7.33
400,000.01 - 450,000.00 ........      56         23,857,946           2.82
450,000.01 - 500,000.00 ........      56         26,628,223           3.15
500,000.01 - 550,000.00 ........      13          6,747,586           0.80
550,000.01 - 600,000.00 ........      10          5,722,200           0.68
600,000.01 - 650,000.00 ........       6          3,787,400           0.45
650,000.01 - 700,000.00 ........       3          2,000,514           0.24
700,000.01 - 750,000.00 ........       2          1,488,108           0.18
800,000.01 - 850,000.00 ........       1            841,500           0.10
                                   -----       ------------        -------
Total: .........................   4,910       $845,215,645         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        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
   AS OF THE CUT-OFF DATE ($)     LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
      0.01 -  50,000.00 ........     373       $ 12,371,181           1.47%
 50,000.01 - 100,000.00 ........     975         74,651,196           8.85
100,000.01 - 150,000.00 ........   1,084        135,075,019          16.01
150,000.01 - 200,000.00 ........     853        149,853,133          17.76
200,000.01 - 250,000.00 ........     635        141,167,839          16.73
250,000.01 - 300,000.00 ........     436        119,152,649          14.12
300,000.01 - 350,000.00 ........     244         79,436,803           9.41
350,000.01 - 400,000.00 ........     164         61,547,362           7.29
400,000.01 - 450,000.00 ........      56         23,870,603           2.83
450,000.01 - 500,000.00 ........      55         26,143,851           3.10
500,000.01 - 550,000.00 ........      13          6,742,179           0.80
550,000.01 - 600,000.00 ........      10          5,714,703           0.68
600,000.01 - 650,000.00 ........       6          3,783,983           0.45
650,000.01 - 700,000.00 ........       3          2,000,260           0.24
700,000.01 - 750,000.00 ........       2          1,486,722           0.18
800,000.01 - 850,000.00 ........       1            840,037           0.10
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

                                      S-28



    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 .....................     747       $194,464,690          23.05%
Florida ........................     717        129,851,279          15.39
Texas ..........................     479         53,176,020           6.30
Illinois .......................     233         38,426,900           4.55
Arizona ........................     204         34,909,416           4.14
Washington .....................     177         29,776,898           3.53
Virginia .......................     152         29,690,195           3.52
New York .......................     123         29,630,256           3.51
Nevada .........................     123         26,751,916           3.17
Maryland .......................     113         24,320,022           2.88
Georgia ........................     191         23,169,341           2.75
New Jersey .....................     114         22,914,075           2.72
Michigan .......................     116         13,657,722           1.62
Pennsylvania ...................      96         12,733,820           1.51
Colorado .......................      75         12,196,512           1.45
Tennessee ......................      98         11,754,170           1.39
Hawaii .........................      36         11,070,941           1.31
Oregon .........................      61         10,315,513           1.22
Massachusetts ..................      61          9,891,544           1.17
North Carolina .................      81          9,631,768           1.14
Minnesota ......................      56          9,537,044           1.13
Connecticut ....................      50          8,276,690           0.98
Ohio ...........................      77          8,167,945           0.97
Missouri .......................      68          7,005,165           0.83
Alabama ........................      59          5,521,177           0.65
Utah ...........................      40          5,518,953           0.65
Idaho ..........................      38          5,275,077           0.63
Indiana ........................      49          5,103,559           0.60
Mississippi ....................      40          4,975,197           0.59
South Carolina .................      42          4,947,945           0.59
New Hampshire ..................      25          4,819,418           0.57
Wisconsin ......................      38          4,604,894           0.55
Kentucky .......................      41          3,969,777           0.47
New Mexico .....................      30          3,931,159           0.47
District of Columbia ...........      16          3,790,620           0.45
Louisiana ......................      32          3,646,674           0.43
Kansas .........................      26          3,227,587           0.38
Oklahoma .......................      33          3,177,477           0.38
Delaware .......................      18          3,024,951           0.36
Alaska .........................      15          2,804,527           0.33
Rhode Island ...................      17          2,698,440           0.32
Arkansas .......................      20          2,185,350           0.26
Montana ........................      14          1,922,611           0.23
Maine ..........................      10          1,377,272           0.16
West Virginia ..................      12          1,279,338           0.15
Iowa ...........................      14          1,207,330           0.14
Wyoming ........................      11          1,169,686           0.14
Nebraska .......................      10            885,845           0.10
Vermont ........................       3            588,031           0.07
North Dakota ...................       5            471,805           0.06
South Dakota ...................       4            392,981           0.05
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

                                      S-29



           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
- -------------------------------- ---------  -----------------  -----------------
 4.500 -  4.999 ................       1       $    215,433           0.03%
 5.000 -  5.499 ................       3            684,999           0.08
 5.500 -  5.999 ................      11          2,369,643           0.28
 6.000 -  6.499 ................     141         34,662,096           4.11
 6.500 -  6.999 ................     395         93,906,643          11.13
 7.000 -  7.499 ................     481        103,743,894          12.29
 7.500 -  7.999 ................     920        187,644,223          22.24
 8.000 -  8.499 ................     663        128,610,775          15.24
 8.500 -  8.999 ................     739        124,250,653          14.72
 9.000 -  9.499 ................     366         55,059,564           6.52
 9.500 -  9.999 ................     370         46,980,528           5.57
10.000 - 10.499 ................     157         19,428,826           2.30
10.500 - 10.999 ................     169         16,315,569           1.93
11.000 - 11.499 ................     117          8,786,603           1.04
11.500 - 11.999 ................     158         10,847,799           1.29
12.000 - 12.499 ................     103          5,377,348           0.64
12.500 - 12.999 ................      62          2,683,452           0.32
13.000 - 13.499 ................      31          1,401,074           0.17
13.500 - 13.999 ................      20            705,851           0.08
14.000 - 14.499 ................       2            121,167           0.01
15.000 - 15.499 ................       1             41,383           0.00
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


                       ORIGINAL TERM OF THE MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
          ORIGINAL TERM          MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
             (MONTHS)              LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
180 ............................     604       $ 33,551,146           3.98%
240 ............................      23            966,089           0.11
360 ............................   4,283        809,320,286          95.91
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         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 TO        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
    STATED MATURITY (MONTHS)       LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
121 - 180 ......................     604       $ 33,551,146           3.98%
181 - 240 ......................      23            966,089           0.11
301 - 360 ......................   4,283        809,320,286          95.91
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

                                      S-30



                      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 ........   3,605       $606,773,156          71.91%
PUD ............................     869        160,919,080          19.07
Condominium ....................     335         54,212,818           6.42
2-4 Family .....................     101         21,932,467           2.60
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


          ORIGINAL COMBINED LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        ORIGINAL COMBINED        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
     LOAN-TO-VALUE RATIO (%)       LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Lesser than or equal to 50.00 ..     166       $ 24,268,202           2.88%
50.01 -  55.00 .................      62          9,993,897           1.18
55.01 -  60.00 .................     103         20,396,967           2.42
60.01 -  65.00 .................     173         34,896,820           4.14
65.01 -  70.00 .................     209         40,022,615           4.74
70.01 -  75.00 .................     348         70,397,874           8.34
75.01 -  80.00 .................   1,911        360,665,423          42.74
80.01 -  85.00 .................     386         80,512,546           9.54
85.01 -  90.00 .................     596        115,765,235          13.72
90.01 -  95.00 .................     245         33,409,521           3.96
95.01 - 100.00 .................     711         53,508,422           6.34
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


                    DOCUMENTATION TYPE OF THE MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
       DOCUMENTATION TYPE          LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Full Documentation .............   3,263       $518,296,643          61.42%
Stated Documentation ...........   1,647        325,540,879          38.58
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

                                      S-31



                        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 ......................     151       $ 24,183,838           2.87%
525 - 549 ......................     284         46,715,191           5.54
550 - 574 ......................     501         90,104,715          10.68
575 - 599 ......................     868        143,350,278          16.99
600 - 624 ......................   1,037        171,285,024          20.30
625 - 649 ......................     899        151,330,580          17.93
650 - 674 ......................     628        114,638,064          13.59
675 - 699 ......................     313         57,248,684           6.78
700 - 724 ......................     124         24,655,712           2.92
725 - 749 ......................      67         13,838,000           1.64
750 - 774 ......................      29          5,166,126           0.61
775 - 799 ......................       9          1,321,310           0.16
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         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 ............   2,294       $446,406,868          52.90%
Purchase .......................   2,269        345,015,956          40.89
Refinance - Rate Term ..........     347         52,414,697           6.21
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


                     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 ........................   4,739       $815,056,536          96.59%
Investment .....................     137         22,607,427           2.68
Second Home ....................      34          6,173,558           0.73
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


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

                                      S-32



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

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      NEXT ADJUSTMENT DATE       ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
August 2006 ....................       2       $    611,577           0.11%
October 2006 ...................      23          5,789,218           1.07
November 2006 ..................       8          1,648,032           0.31
January 2008 ...................      25          4,931,607           0.92
February 2008 ..................      59         11,764,742           2.18
March 2008 .....................     246         48,058,498           8.92
April 2008 .....................   1,942        375,686,766          69.75
May 2008 .......................     298         56,604,750          10.51
June 2008 ......................      12          2,201,713           0.41
January 2009 ...................      14          2,899,283           0.54
February 2009 ..................      10          1,573,333           0.29
March 2009 .....................      20          3,070,693           0.57
April 2009 .....................      96         18,588,311           3.45
May 2009 .......................      18          3,473,424           0.64
June 2009 ......................       1            267,846           0.05
April 2011 .....................       4          1,145,096           0.21
May 2011 .......................       1            276,809           0.05
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======


          GROSS MARGINS OF THE ARM LOANS INCLUDED IN THE MORTGAGE POOL

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
        GROSS MARGIN (%)         ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
 2.500 - 2.999 .................       1       $    167,718           0.03%
 3.000 - 3.499 .................       1            311,228           0.06
 3.500 - 3.999 .................       2            309,329           0.06
 4.000 - 4.499 .................       8          1,537,064           0.29
 4.500 - 4.999 .................      25          4,664,454           0.87
 5.000 - 5.499 .................      64         11,360,136           2.11
 5.500 - 5.999 .................     202         45,774,483           8.50
 6.000 - 6.499 .................     481         99,426,493          18.46
 6.500 - 6.999 .................     660        136,311,737          25.31
 7.000 - 7.499 .................     516         97,160,607          18.04
 7.500 - 7.999 .................     465         84,990,073          15.78
 8.000 - 8.499 .................     175         30,401,175           5.64
 8.500 - 8.999 .................     101         16,827,735           3.12
 9.000 - 9.499 .................      35          4,202,678           0.78
 9.500 - 9.999 .................      33          4,175,998           0.78
10.000 -10.499 .................       4            455,995           0.08
10.500 -10.999 .................       3            248,133           0.05
11.000 -11.499 .................       1            151,774           0.03
11.500 -11.999 .................       1             50,914           0.01
12.000 -12.499 .................       1             63,971           0.01
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======

                                      S-33



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

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
   MAXIMUM MORTGAGE RATE (%)     ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
11.500 - 11.999 ................       1       $    215,433           0.04%
12.000 - 12.499 ................       5          1,144,414           0.21
12.500 - 12.999 ................      34          7,870,406           1.46
13.000 - 13.499 ................     101         25,410,213           4.72
13.500 - 13.999 ................     231         56,325,018          10.46
14.000 - 14.499 ................     296         65,727,591          12.20
14.500 - 14.999 ................     581        120,133,399          22.31
15.000 - 15.499 ................     451         87,340,059          16.22
15.500 - 15.999 ................     453         80,052,159          14.86
16.000 - 16.499 ................     241         38,877,831           7.22
16.500 - 16.999 ................     178         28,389,524           5.27
17.000 - 17.499 ................      85         12,554,912           2.33
17.500 - 17.999 ................      73          9,308,977           1.73
18.000 - 18.499 ................      19          2,239,223           0.42
18.500 - 18.999 ................      19          2,088,998           0.39
19.000 - 19.499 ................       4            390,274           0.07
19.500 - 19.999 ................       3            230,682           0.04
20.000 - 20.499 ................       2            170,999           0.03
20.500 - 20.999 ................       1             50,371           0.01
21.000 - 21.499 ................       1             71,214           0.01
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
   MINIMUM MORTGAGE RATE (%)     ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
 4.500 - 4.999 .................       1       $    215,433           0.04%
 5.000 - 5.499 .................       4            745,987           0.14
 5.500 - 5.999 .................      18          3,734,454           0.69
 6.000 - 6.499 .................      80         20,562,518           3.82
 6.500 - 6.999 .................     198         48,756,913           9.05
 7.000 - 7.499 .................     280         62,633,218          11.63
 7.500 - 7.999 .................     578        123,570,707          22.94
 8.000 - 8.499 .................     469         92,595,913          17.19
 8.500 - 8.999 .................     479         84,472,256          15.68
 9.000 - 9.499 .................     248         40,152,918           7.46
 9.500 - 9.999 .................     203         32,372,845           6.01
10.000 - 10.499 ................      92         13,252,490           2.46
10.500 - 10.999 ................      77          9,717,813           1.80
11.000 - 11.499 ................      22          2,805,694           0.52
11.500 - 11.999 ................      19          2,088,998           0.39
12.000 - 12.499 ................       4            390,274           0.07
12.500 - 12.999 ................       3            230,682           0.04
13.000 - 13.499 ................       2            170,999           0.03
13.500 - 13.999 ................       1             50,371           0.01
14.000 - 14.499 ................       1             71,214           0.01
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======

                                      S-34



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

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
 INITIAL PERIODIC RATE CAP (%)   ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
1.000 ..........................      37       $  8,634,808           1.60%
1.400 ..........................       1            234,000           0.04
1.500 ..........................   2,231        434,263,971          80.63
2.000 ..........................      13          2,648,127           0.49
3.000 ..........................     497         92,810,792          17.23
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
           SUBSEQUENT            NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      PERIODIC RATE CAP (%)      ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
1.000 ..........................     463       $ 88,203,530          16.38%
1.500 ..........................   2,315        450,219,117          83.59
3.000 ..........................       1            169,050           0.03
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      LIFETIME RATE CAP (%)      ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
5.000 - 5.499 ..................       1       $    196,281           0.04%
6.000 - 6.499 ..................     412         77,048,838          14.31
6.500 - 6.999 ..................       3            438,242           0.08
7.000 - 7.499 ..................   2,363        460,908,336          85.58
                                   -----       ------------        -------
Total: .........................   2,779       $538,591,697         100.00%
                                   =====       ============        =======

                                      S-35



         PREPAYMENT PENALTY MONTHS OF THE MORTGAGE LOANS AT ORIGINATION

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
    PREPAYMENT PENALTY MONTHS    MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
         AT ORIGINATION            LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
None ...........................   1,377       $204,502,388          24.23%
 2 .............................       1            140,114           0.02
 6 .............................       1            124,200           0.01
12 .............................     178         40,212,598           4.77
24 .............................   2,089        380,314,716          45.07
30 .............................       1            181,326           0.02
36 .............................     486         79,606,143           9.43
60 .............................     777        138,756,036          16.44
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======


                        ORIGINATOR OF THE MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
           ORIGINATOR              LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Countrywide ....................   4,910       $843,837,521         100.00%
                                   -----       ------------        -------
Total: .........................   4,910       $843,837,521         100.00%
                                   =====       ============        =======

                                      S-36



GROUP I MORTGAGE LOAN CHARACTERISTICS

        Approximately  24.92%  of the  Group I  Mortgage  Loans  are  fixed-rate
mortgage loans and  approximately  75.08 % of the Group I Mortgage Loans are ARM
Loans (the "Group I ARM Loans"), in each case, by aggregate principal balance of
the Group IA Mortgage Loans as of the Cut-off Date.

        Approximately  98.22% of the  Group I  Mortgage  Loans  are  First  Lien
Mortgage Loans and approximately  1.78% of the Group I Mortgage Loans are Second
Lien Mortgage Loans.

        Approximately  2.11% of the Group I Mortgage Loans are Balloon Loans and
approximately  25.94% of the Group I Mortgage Loans are Interest Only Loans,  in
each case, by aggregate  principal  balance of the Group I Mortgage  Loans as of
the Cut-off Date.

        The  average  principal  balance  of  the  Group  I  Mortgage  Loans  at
origination was approximately $159,460. No Group I Mortgage Loan had a principal
balance  at  origination  greater  than  approximately  $488,700  or  less  than
approximately  $12,000.  The average  principal  balance of the Group I Mortgage
Loans as of the Cut-off  Date was  approximately  $159,191.  No Group I Mortgage
Loan had a principal  balance as of the Cut-off Date greater than  approximately
$488,700 or less than approximately $11,983.

        The Group I Mortgage  Loans had  Mortgage  Rates as of the Cut-off  Date
ranging from approximately 4.875% per annum to approximately  14.375% per annum,
and the weighted average Mortgage Rate was approximately 8.238% per annum. As of
the  Cut-off  Date,  the  Group I ARM  Loans  had  Gross  Margins  ranging  from
approximately  2.900% per annum to  approximately  12.100%  per  annum,  Minimum
Mortgage  Rates  ranging from  approximately  4.875% per annum to  approximately
14.375% per annum and Maximum Mortgage Rates ranging from approximately  11.875%
per annum to  approximately  21.375%  per annum.  As of the  Cut-off  Date,  the
weighted  average Gross Margin was  approximately  6.907%,  the weighted average
Minimum  Mortgage  Rate was  approximately  8.156%  per annum  and the  weighted
average Maximum  Mortgage Rate was  approximately  15.056% per annum. The latest
first  Adjustment Date following the Cut-off Date on any Group I ARM Loan occurs
on April 1, 2011 and the weighted  average next  Adjustment  Date for all of the
Group I Mortgage Loans following the Cut-off Date is April 15, 2008.

        The  weighted  average  combined  loan-to-value  ratio  of the  Group  I
Mortgage Loans at origination was approximately 79.21% At origination,  no Group
I Mortgage Loan had a combined  loan-to-value  ratio greater than  approximately
100.00% or less than approximately 11.24%.

        The weighted  average  remaining term to stated  maturity of the Group I
Mortgage Loans was  approximately 352 months as of the Cut-off Date. None of the
Group I Mortgage  Loans will have a first due date prior to  February 1, 2006 or
after July 1, 2006 or will have a remaining term to stated maturity of less than
359  months or  greater  than 174  months as of the  Cut-off  Date.  The  latest
maturity date of any Group I Mortgage Loan is June 1, 2036.

        As of the Cut-off Date, the weighted  average FICO Score for the Group I
Mortgage Loans that were scored is  approximately  608. No Group I Mortgage Loan
which was scored had a FICO Score as of the  Cut-off  Date  greater  than 784 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:

                                      S-37



                  COLLATERAL TYPE OF THE GROUP I 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 - 15 Year ................      35       $  3,721,310           0.84%
Fixed - 20 Year ................      12            437,632           0.10
Fixed - 30 Year ................     535         88,547,324          20.07
Fixed - 30 Year IO .............      43          9,803,999           2.22
Balloon - 15/30 ................     203          7,432,385           1.68
ARM - 6 Month ..................      27          5,547,308           1.26
ARM - 2 Year/6 Month ...........   1,309        204,021,041          46.25
ARM - 2 Year/6 Month IO ........     472         97,462,397          22.09
ARM - 2 Year/6 Month
  30/40 Balloon ................       8          1,646,375           0.37
ARM - 3 Year/6 Month ...........      94         14,781,246           3.35
ARM - 3 Year/6 Month IO ........      30          7,147,080           1.62
ARM - 3 Year/6 Month
  30/40 Balloon ................       1            226,738           0.05
ARM - 5 Year/6 Month ...........       2            343,190           0.08
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


                   LIEN PRIORITY OF THE GROUP I MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
          LIEN PRIORITY           LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
First Lien .....................   2,553       $433,247,580          98.22%
Second Lien ....................     218          7,870,445           1.78
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


         PRINCIPAL BALANCES OF THE GROUP I 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 ........     192       $  6,096,289           1.38%
 50,000.01 - 100,000.00 ........     587         45,564,533          10.31
100,000.01 - 150,000.00 ........     703         87,415,291          19.78
150,000.01 - 200,000.00 ........     523         91,624,171          20.74
200,000.01 - 250,000.00 ........     308         68,210,932          15.44
250,000.01 - 300,000.00 ........     229         62,462,978          14.14
300,000.01 - 350,000.00 ........     133         43,376,741           9.82
350,000.01 - 400,000.00 ........      79         29,861,519           6.76
400,000.01 - 450,000.00 ........      13          5,371,700           1.22
450,000.01 - 500,000.00 ........       4          1,880,700           0.43
                                   -----       ------------        -------
Total: .........................   2,771       $441,864,855         100.00%
                                   =====       ============        =======

                                      S-38



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

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        PRINCIPAL BALANCE        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
   AS OF THE CUT-OFF DATE ($)      LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
      0.01 -   50,000.00 ........     195       $  6,235,405           1.41%
 50,000.01 -  100,000.00 ........     587         45,624,762          10.34
100,000.01 -  150,000.00 ........     703         87,398,283          19.81
150,000.01 -  200,000.00 ........     520         91,011,237          20.63
200,000.01 -  250,000.00 ........     310         68,604,128          15.55
250,000.01 -  300,000.00 ........     228         62,171,631          14.09
300,000.01 -  350,000.00 ........     132         43,015,069           9.75
350,000.01 -  400,000.00 ........      79         29,817,079           6.76
400,000.01 -  450,000.00 ........      13          5,361,209           1.22
450,000.01 -  500,000.00 ........       4          1,879,223           0.43
                                    -----       ------------        -------
Total: ..........................   2,771       $441,118,026         100.00%
                                    =====       ============        =======

                                      S-39



               GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES
                          OF THE GROUP I 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 .....................     265       $ 67,076,528          15.21%
Florida ........................     330         58,132,771          13.18
Illinois .......................     156         24,065,465           5.46
Texas ..........................     244         23,905,935           5.42
Arizona ........................     120         20,389,208           4.62
New York .......................      83         19,561,411           4.43
Washington .....................     106         17,729,681           4.02
Maryland .......................      86         17,561,657           3.98
Georgia ........................     147         17,531,239           3.97
Virginia .......................      87         17,138,449           3.89
New Jersey .....................      69         13,080,291           2.97
Nevada .........................      58         12,755,438           2.89
Michigan .......................      97         11,131,949           2.52
Pennsylvania ...................      64          8,720,521           1.98
Minnesota ......................      49          7,723,108           1.75
Massachusetts ..................      43          7,076,288           1.60
Tennessee ......................      61          7,005,764           1.59
Colorado .......................      44          6,594,447           1.49
North Carolina .................      58          6,519,876           1.48
Oregon .........................      38          6,493,998           1.47
Connecticut ....................      34          5,552,520           1.26
Missouri .......................      42          4,386,265           0.99
Ohio ...........................      43          4,091,180           0.93
South Carolina .................      33          4,012,664           0.91
Hawaii .........................      16          3,671,725           0.83
Wisconsin ......................      27          3,557,311           0.81
Mississippi ....................      25          3,256,562           0.74
Indiana ........................      31          3,230,636           0.73
Kentucky .......................      32          3,198,252           0.73
Utah ...........................      24          2,999,943           0.68
District of Columbia ...........      13          2,801,499           0.64
New Mexico .....................      21          2,753,255           0.62
Alabama ........................      30          2,700,784           0.61
Kansas .........................      24          2,685,778           0.61
Idaho ..........................      20          2,611,187           0.59
Delaware .......................      15          2,556,287           0.58
New Hampshire ..................      13          2,353,107           0.53
Alaska .........................      10          1,887,781           0.43
Montana ........................      12          1,671,208           0.38
Arkansas .......................      17          1,597,751           0.36
Rhode Island ...................       8          1,561,811           0.35
Louisiana ......................      13          1,455,611           0.33
Oklahoma .......................      15          1,259,865           0.29
Iowa ...........................      13          1,182,358           0.27
Maine ..........................       8          1,095,507           0.25
Wyoming ........................       7            754,826           0.17
Nebraska .......................       7            691,685           0.16
West Virginia ..................       6            543,204           0.12
Vermont ........................       2            328,585           0.07
South Dakota ...................       3            286,633           0.06
North Dakota ...................       2            188,221           0.04
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======

                                      S-40



       MORTGAGE RATES OF THE GROUP I 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
- -------------------------------- ---------  -----------------  -----------------
 4.500 -  4.999 ................       1       $    215,433           0.05%
 5.000 -  5.499 ................       2            430,999           0.10
 5.500 -  5.999 ................       9          1,580,367           0.36
 6.000 -  6.499 ................      57         13,028,020           2.95
 6.500 -  6.999 ................     211         47,332,906          10.73
 7.000 -  7.499 ................     252         51,394,958          11.65
 7.500 -  7.999 ................     526         98,166,370          22.25
 8.000 -  8.499 ................     361         59,895,403          13.58
 8.500 -  8.999 ................     465         71,670,046          16.25
 9.000 -  9.499 ................     235         33,183,902           7.52
 9.500 -  9.999 ................     232         28,362,337           6.43
10.000 - 10.499 ................     104         12,452,335           2.82
10.500 - 10.999 ................     115         11,445,679           2.59
11.000 - 11.499 ................      52          3,862,745           0.88
11.500 - 11.999 ................      64          4,514,724           1.02
12.000 - 12.499 ................      43          1,954,174           0.44
12.500 - 12.999 ................      26          1,029,647           0.23
13.000 - 13.499 ................       9            376,626           0.09
13.500 - 13.999 ................       6            150,141           0.03
14.000 - 14.499 ................       1             71,214           0.02
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


                   ORIGINAL TERM OF THE GROUP I MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
          ORIGINAL TERM          MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
             (MONTHS)              LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
180 ............................     238       $ 11,153,695           2.53%
240 ............................      12            437,632           0.10
360 ............................   2,521        429,526,698          97.37
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        REMAINING TERM TO        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
    STATED MATURITY (MONTHS)       LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
121 - 180 ......................     238       $ 11,153,695           2.53%
181 - 240 ......................      12            437,632           0.10
301 - 360 ......................   2,521        429,526,698          97.37
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======

                                      S-41



                  PROPERTY TYPES OF THE GROUP I 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 ........   2,109       $330,191,652          74.85%
PUD ............................     413         70,330,694          15.94
Condominium ....................     185         27,363,747           6.20
2-4 Family .....................      64         13,231,933           3.00
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        ORIGINAL COMBINED        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
     LOAN-TO-VALUE RATIO (%)       LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Lesser than or equal to 50.00 ..      98       $ 14,091,801           3.19%
50.01 -  55.00 .................      36          5,511,258           1.25
55.01 -  60.00 .................      58         10,142,083           2.30
60.01 -  65.00 .................     119         23,942,681           5.43
65.01 -  70.00 .................     131         24,661,961           5.59
70.01 -  75.00 .................     225         42,484,054           9.63
75.01 -  80.00 .................   1,005        158,576,575          35.95
80.01 -  85.00 .................     248         48,506,704          11.00
85.01 -  90.00 .................     407         73,597,278          16.68
90.01 -  95.00 .................     144         19,364,839           4.39
95.01 - 100.00 .................     300         20,238,792           4.59
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


                DOCUMENTATION TYPE OF THE GROUP I MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
       DOCUMENTATION TYPE          LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Full Documentation .............   1,940       $287,148,894          65.10%
Stated Documentation ...........     831        153,969,131          34.90
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======

                                      S-42



                    FICO SCORE FOR THE GROUP I 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 ......................     115       $ 19,203,705           4.35%
525 - 549 ......................     213         33,672,432           7.63
550 - 574 ......................     334         58,720,162          13.31
575 - 599 ......................     519         80,725,580          18.30
600 - 624 ......................     584         92,097,793          20.88
625 - 649 ......................     458         71,300,741          16.16
650 - 674 ......................     291         46,423,025          10.52
675 - 699 ......................     141         20,960,143           4.75
700 - 724 ......................      67         10,492,469           2.38
725 - 749 ......................      33          5,534,581           1.25
750 - 774 ......................      12          1,475,627           0.33
775 - 799 ......................       4            511,768           0.12
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


                   LOAN PURPOSE OF THE GROUP I 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 ............   1,570       $293,351,097          66.50%
Purchase .......................     968        111,184,187          25.21
Refinance - Rate Term ..........     233         36,582,741           8.29
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======


                 OCCUPANCY STATUS OF THE GROUP I 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 ........................   2,637       $418,929,558          94.97%
Investment .....................     109         17,263,732           3.91
Second Home ....................      25          4,924,736           1.12
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======

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

                                      S-43



                 NEXT ADJUSTMENT DATES FOR THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      NEXT ADJUSTMENT DATE       ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
August 2006 ....................       1       $    163,494           0.05%
October 2006 ...................      19          4,085,519           1.23
November 2006 ..................       7          1,298,296           0.39
January 2008 ...................      16          3,016,614           0.91
February 2008 ..................      39          7,035,611           2.12
March 2008 .....................     165         29,234,987           8.83
April 2008 .....................   1,351        228,267,386          68.93
May 2008 .......................     211         34,467,060          10.41
June 2008 ......................       7          1,108,155           0.33
January 2009 ...................       9          1,647,824           0.50
February 2009 ..................       9          1,374,474           0.42
March 2009 .....................      19          2,736,389           0.83
April 2009 .....................      73         13,738,343           4.15
May 2009 .......................      14          2,390,187           0.72
June 2009 ......................       1            267,846           0.08
April 2011 .....................       2            343,190           0.10
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======


                     GROSS MARGINS OF THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
        GROSS MARGIN (%)         ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
 2.500 -  2.999 ................       1       $    167,718           0.05%
 3.000 -  3.499 ................       1            311,228           0.09
 3.500 -  3.999 ................       2            309,329           0.09
 4.000 -  4.499 ................       8          1,537,064           0.46
 4.500 -  4.999 ................      20          3,828,684           1.16
 5.000 -  5.499 ................      52          8,746,810           2.64
 5.500 -  5.999 ................     150         30,833,965           9.31
 6.000 -  6.499 ................     313         56,934,759          17.19
 6.500 -  6.999 ................     467         86,134,319          26.01
 7.000 -  7.499 ................     344         54,773,595          16.54
 7.500 -  7.999 ................     328         52,018,087          15.71
 8.000 -  8.499 ................     127         19,534,928           5.90
 8.500 -  8.999 ................      64          8,873,623           2.68
 9.000 -  9.499 ................      29          3,109,516           0.94
 9.500 -  9.999 ................      29          3,369,865           1.02
10.000 - 10.499 ................       2            177,093           0.05
10.500 - 10.999 ................       3            248,133           0.07
11.000 - 11.499 ................       1            151,774           0.05
11.500 - 11.999 ................       1             50,914           0.02
12.000 - 12.499 ................       1             63,971           0.02
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======

                                      S-44



                 MAXIMUM MORTGAGE RATES OF THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
   MAXIMUM MORTGAGE RATE (%)     ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
11.500 - 11.999 ................       1       $    215,433           0.07%
12.000 - 12.499 ................       4            890,414           0.27
12.500 - 12.999 ................      31          6,854,622           2.07
13.000 - 13.499 ................      68         15,308,522           4.62
13.500 - 13.999 ................     177         39,070,696          11.80
14.000 - 14.499 ................     190         37,947,384          11.46
14.500 - 14.999 ................     404         73,325,876          22.14
15.000 - 15.499 ................     278         44,334,657          13.39
15.500 - 15.999 ................     322         50,085,223          15.12
16.000 - 16.499 ................     181         26,260,567           7.93
16.500 - 16.999 ................     121         16,786,546           5.07
17.000 - 17.499 ................      64          8,675,414           2.62
17.500 - 17.999 ................      62          7,431,602           2.24
18.000 - 18.499 ................      15          1,528,868           0.46
18.500 - 18.999 ................      16          1,725,780           0.52
19.000 - 19.499 ................       4            390,274           0.12
19.500 - 19.999 ................       1             50,914           0.02
20.000 - 20.499 ................       2            170,999           0.05
20.500 - 20.999 ................       1             50,371           0.02
21.000 - 21.499 ................       1             71,214           0.02
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======


                 MINIMUM MORTGAGE RATES OF THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
   MINIMUM MORTGAGE RATE (%)     ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
 4.500 -  4.999 ................       1       $    215,433           0.07%
 5.000 -  5.499 ................       3            491,987           0.15
 5.500 -  5.999 ................      15          2,624,078           0.79
 6.000 -  6.499 ................      60         13,580,194           4.10
 6.500 -  6.999 ................     155         35,371,314          10.68
 7.000 -  7.499 ................     173         35,041,874          10.58
 7.500 -  7.999 ................     399         74,802,507          22.59
 8.000 -  8.499 ................     288         47,326,832          14.29
 8.500 -  8.999 ................     344         53,797,629          16.24
 9.000 -  9.499 ................     184         26,609,360           8.03
 9.500 -  9.999 ................     143         20,006,973           6.04
10.000 - 10.499 ................      71          9,354,779           2.82
10.500 - 10.999 ................      65          7,621,165           2.30
11.000 - 11.499 ................      17          1,871,698           0.57
11.500 - 11.999 ................      16          1,725,780           0.52
12.000 - 12.499 ................       4            390,274           0.12
12.500 - 12.999 ................       1             50,914           0.02
13.000 - 13.499 ................       2            170,999           0.05
13.500 - 13.999 ................       1             50,371           0.02
14.000 - 14.499 ................       1             71,214           0.02
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======

                                      S-45



               INITIAL PERIODIC RATE CAPS OF THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
 INITIAL PERIODIC RATE CAP (%)   ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
1.000 ..........................      31       $  6,133,289           1.85%
1.400 ..........................       1            234,000           0.07
1.500 ..........................   1,514        256,903,799          77.57
2.000 ..........................      11          2,179,365           0.66
3.000 ..........................     386         65,724,923          19.85
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======


             SUBSEQUENT PERIODIC RATE CAPS OF THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
           SUBSEQUENT            NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      PERIODIC RATE CAP (%)      ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
1.000 ..........................     365       $ 63,197,786          19.08%
1.500 ..........................   1,577        267,808,539          80.87
3.000 ..........................       1            169,050           0.05
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======


                   LIFETIME RATE CAPS OF THE GROUP I ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      LIFETIME RATE CAP (%)      ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
5.000 -  5.499 .................       1       $    196,281           0.06%
6.000 -  6.499 .................     320         54,400,513          16.43
6.500 -  6.999 .................       2            315,921           0.10
7.000 -  7.499 .................   1,620        276,262,660          83.42
                                   -----       ------------        -------
Total: .........................   1,943       $331,175,375         100.00%
                                   =====       ============        =======


     PREPAYMENT PENALTY MONTHS OF THE GROUP I MORTGAGE LOANS AT ORIGINATION

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
    PREPAYMENT PENALTY MONTHS    MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
         AT ORIGINATION            LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
None ...........................     919       $128,665,748          29.17%
 2 .............................       1            140,114           0.03
 6 .............................       1            124,200           0.03
12 .............................     119         26,445,107           6.00
24 .............................   1,377        228,904,701          51.89
30 .............................       1            181,326           0.04
36 .............................     353         56,656,829          12.84
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======

                                      S-46



                    ORIGINATOR OF THE GROUP I MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
           ORIGINATOR              LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Countrywide ....................   2,771       $441,118,026         100.00%
                                   -----       ------------        -------
Total: .........................   2,771       $441,118,026         100.00%
                                   =====       ============        =======

                                      S-47



GROUP II MORTGAGE LOAN CHARACTERISTICS


        Approximately  48.50% of the  Group II  Mortgage  Loans  are  fixed-rate
mortgage loans and  approximately  51.50% of the Group II Mortgage Loans are ARM
Loans (the "Group II ARM Loans"),  in each case, by aggregate  principal balance
of the Group II Mortgage Loans as of the Cut-off Date.

        Approximately  95.16% of the  Group II  Mortgage  Loans  are First  Lien
Mortgage Loans and approximately 4.84% of the Group II Mortgage Loans are Second
Lien Mortgage Loans, in each case, by aggregate  principal  balance of the Group
II Mortgage Loans as of the Cut-off Date.

        Approximately 4.70% of the Group II Mortgage Loans are Balloon Loans and
approximately  33.42% of the Group II Mortgage Loans are Interest Only Loans, in
each case, by aggregate  principal  balance of the Group II Mortgage Loans as of
the Cut-off Date.

        The  average  principal  balance  of the  Group  II  Mortgage  Loans  at
origination  was  approximately  $188,570.  No  Group  II  Mortgage  Loan  had a
principal  balance at origination  greater than  approximately  $841,500 or less
than  approximately  $12,730.  The  average  principal  balance  of the Group II
Mortgage Loans as of the Cut-off Date was  approximately  $188,275.  No Group II
Mortgage  Loan had a  principal  balance as of the  Cut-off  Date  greater  than
approximately $840,037 or less than approximately $12,671.

        The Group II Mortgage  Loans had  Mortgage  Rates as of the Cut-off Date
ranging from approximately 5.250% per annum to approximately  15.250% per annum,
and the weighted average Mortgage Rate was approximately 8.113% per annum. As of
the  Cut-off  Date,  the  Group II ARM  Loans had  Gross  Margins  ranging  from
approximately  4.650% per annum to  approximately  10.490%  per  annum,  Minimum
Mortgage  Rates  ranging from  approximately  5.250% per annum to  approximately
12.875% per annum and Maximum Mortgage Rates ranging from approximately  12.250%
per annum to  approximately  19.875%  per annum.  As of the  Cut-off  Date,  the
weighted  average  Gross Margin was  approximately  6.965% the weighted  average
Minimum  Mortgage  Rate was  approximately  8.118%  per annum  and the  weighted
average Maximum  Mortgage Rate was  approximately  15.047% per annum. The latest
first Adjustment Date following the Cut-off Date on any Group II ARM Loan occurs
on May 1, 2011,  and the weighted  average next  Adjustment  Date for all of the
Group II ARM Loans following the Cut-off Date is April 13, 2008.

        The  weighted  average  combined  loan-to-value  ratio  of the  Group II
Mortgage Loans at origination was approximately 80.18%. At origination, no Group
II Mortgage Loan had a combined  loan-to-value  ratio greater than approximately
100.00% or less than approximately 8.98%.

        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 February 1, 2006 or
after July 1, 2006 or will have a remaining term to stated maturity of less than
174  months or  greater  than 359  months as of the  Cut-off  Date.  The  latest
maturity date of any Group II Mortgage Loan is June 1, 2036.

        As of the Cut-off Date, the weighted average FICO Score for the Group II
Mortgage Loans that were scored is approximately  629. No Group II Mortgage Loan
had a FICO Score as of the Cut-off Date greater than 790 or less than 501.

        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):

                                      S-48



                 COLLATERAL TYPE OF THE GROUP II 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 - 15 Year ................      31       $  3,797,847           0.94%
Fixed - 20 Year ................      11            528,457           0.13
Fixed - 30 Year ................     827        145,897,844          36.23
Fixed - 30 Year IO .............      99         26,479,422           6.58
Balloon - 15/30 ................     335         18,599,603           4.62
ARM - 6 Month ..................       6          2,501,519           0.62
ARM - 2 Year/6 Month ...........     433         92,196,553          22.89
ARM - 2 Year/6 Month IO ........     359        103,598,098          25.72
ARM - 2 Year/6 Month
  30/40 Balloon ................       1            323,611           0.08
ARM - 3 Year/6 Month ...........      19          3,186,867           0.79
ARM - 3 Year/6 Month IO ........      15          4,530,959           1.13
ARM - 5 Year/6 Month ...........       3          1,078,714           0.27
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


                  LIEN PRIORITY OF THE GROUP II MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
          LIEN PRIORITY           LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
First Lien .....................   1,785       $383,226,452          95.16%
Second Lien ....................     354         19,493,043           4.84
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-49



        PRINCIPAL BALANCES OF THE GROUP II 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 ........     177       $  6,094,944           1.51%
 50,000.01 - 100,000.00 ........     386         28,837,763           7.15
100,000.01 - 150,000.00 ........     383         47,931,442          11.88
150,000.01 - 200,000.00 ........     333         58,900,312          14.60
200,000.01 - 250,000.00 ........     323         72,126,174          17.88
250,000.01 - 300,000.00 ........     211         57,805,717          14.33
300,000.01 - 350,000.00 ........     110         35,766,435           8.87
350,000.01 - 400,000.00 ........      86         32,066,926           7.95
400,000.01 - 450,000.00 ........      43         18,486,246           4.58
450,000.01 - 500,000.00 ........      52         24,747,523           6.14
500,000.01 - 550,000.00 ........      13          6,747,586           1.67
550,000.01 - 600,000.00 ........      10          5,722,200           1.42
600,000.01 - 650,000.00 ........       6          3,787,400           0.94
650,000.01 - 700,000.00 ........       3          2,000,514           0.50
700,000.01 - 750,000.00 ........       2          1,488,108           0.37
800,000.01 - 850,000.00 ........       1            841,500           0.21
                                   -----       ------------        -------
 Total: ........................   2,139       $403,350,790         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        PRINCIPAL BALANCE        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
   AS OF THE CUT-OFF DATE ($)      LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
      0.01 -  50,000.00 ........     178       $  6,135,776           1.52%
 50,000.01 - 100,000.00 ........     388         29,026,434           7.21
100,000.01 - 150,000.00 ........     381         47,676,736          11.84
150,000.01 - 200,000.00 ........     333         58,841,897          14.61
200,000.01 - 250,000.00 ........     325         72,563,711          18.02
250,000.01 - 300,000.00 ........     208         56,981,018          14.15
300,000.01 - 350,000.00 ........     112         36,421,734           9.04
350,000.01 - 400,000.00 ........      85         31,730,283           7.88
400,000.01 - 450,000.00 ........      43         18,509,393           4.60
450,000.01 - 500,000.00 ........      51         24,264,628           6.03
500,000.01 - 550,000.00 ........      13          6,742,179           1.67
550,000.01 - 600,000.00 ........      10          5,714,703           1.42
600,000.01 - 650,000.00 ........       6          3,783,983           0.94
650,000.01 - 700,000.00 ........       3          2,000,260           0.50
700,000.01 - 750,000.00 ........       2          1,486,722           0.37
800,000.01 - 850,000.00 ........       1            840,037           0.21
                                   -----       ------------        -------
 Total: ........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-50



               GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES
                         OF THE GROUP II 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 .....................     482       $127,388,162          31.63%
Florida ........................     387         71,718,508          17.81
Texas ..........................     235         29,270,085           7.27
Arizona ........................      84         14,520,208           3.61
Illinois .......................      77         14,361,436           3.57
Nevada .........................      65         13,996,478           3.48
Virginia .......................      65         12,551,746           3.12
Washington .....................      71         12,047,217           2.99
New York .......................      40         10,068,845           2.50
New Jersey .....................      45          9,833,785           2.44
Hawaii .........................      20          7,399,216           1.84
Maryland .......................      27          6,758,365           1.68
Georgia ........................      44          5,638,102           1.40
Colorado .......................      31          5,602,065           1.39
Tennessee ......................      37          4,748,405           1.18
Ohio ...........................      34          4,076,764           1.01
Pennsylvania ...................      32          4,013,299           1.00
Oregon .........................      23          3,821,515           0.95
North Carolina .................      23          3,111,892           0.77
Alabama ........................      29          2,820,394           0.70
Massachusetts ..................      18          2,815,256           0.70
Connecticut ....................      16          2,724,170           0.68
Idaho ..........................      18          2,663,890           0.66
Missouri .......................      26          2,618,900           0.65
Michigan .......................      19          2,525,772           0.63
Utah ...........................      16          2,519,010           0.63
New Hampshire ..................      12          2,466,311           0.61
Louisiana ......................      19          2,191,063           0.54
Oklahoma .......................      18          1,917,612           0.48
Indiana ........................      18          1,872,923           0.47
Minnesota ......................       7          1,813,935           0.45
Mississippi ....................      15          1,718,635           0.43
New Mexico .....................       9          1,177,904           0.29
Rhode Island ...................       9          1,136,629           0.28
Wisconsin ......................      11          1,047,583           0.26
District of Columbia ...........       3            989,121           0.25
South Carolina .................       9            935,281           0.23
Alaska .........................       5            916,746           0.23
Kentucky .......................       9            771,525           0.19
West Virginia ..................       6            736,134           0.18
Arkansas .......................       3            587,598           0.15
Kansas .........................       2            541,809           0.13
Delaware .......................       3            468,664           0.12
Wyoming ........................       4            414,860           0.10
North Dakota ...................       3            283,584           0.07
Maine ..........................       2            281,765           0.07
Vermont ........................       1            259,446           0.06
Montana ........................       2            251,403           0.06
Nebraska .......................       3            194,160           0.05
South Dakota ...................       1            106,348           0.03
Iowa ...........................       1             24,972           0.01
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-51



      MORTGAGE RATES OF THE GROUP II 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
- -------------------------------- ---------  -----------------  -----------------
 5.000 -  5.499 ................       1       $    254,000           0.06%
 5.500 -  5.999 ................       2            789,275           0.20
 6.000 -  6.499 ................      84         21,634,076           5.37
 6.500 -  6.999 ................     184         46,573,736          11.56
 7.000 -  7.499 ................     229         52,348,936          13.00
 7.500 -  7.999 ................     394         89,477,853          22.22
 8.000 -  8.499 ................     302         68,715,372          17.06
 8.500 -  8.999 ................     274         52,580,608          13.06
 9.000 -  9.499 ................     131         21,875,662           5.43
 9.500 -  9.999 ................     138         18,618,191           4.62
10.000 - 10.499 ................      53          6,976,491           1.73
10.500 - 10.999 ................      54          4,869,889           1.21
11.000 - 11.499 ................      65          4,923,858           1.22
11.500 - 11.999 ................      94          6,333,075           1.57
12.000 - 12.499 ................      60          3,423,174           0.85
12.500 - 12.999 ................      36          1,653,805           0.41
13.000 - 13.499 ................      22          1,024,448           0.25
13.500 - 13.999 ................      14            555,710           0.14
14.000 - 14.499 ................       1             49,953           0.01
15.000 - 15.499 ................       1             41,383           0.01
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


                  ORIGINAL TERM OF THE GROUP II MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
          ORIGINAL TERM          MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
             (MONTHS)              LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
180 ............................     366       $ 22,397,451           5.56%
240 ............................      11            528,457           0.13
360 ............................   1,762        379,793,588          94.31
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        REMAINING TERM TO        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
    STATED MATURITY (MONTHS)       LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
121 - 180 ......................     366       $ 22,397,451           5.56%
181 - 240 ......................      11            528,457           0.13
301 - 360 ......................   1,762        379,793,588          94.31
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-52



                  PROPERTY TYPES OF THE GROUP II 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 ........   1,496       $276,581,504          68.68%
PUD ............................     456         90,588,386          22.49
Condominium ....................     150         26,849,071           6.67
2-4 Family .....................      37          8,700,534           2.16
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


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

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
        ORIGINAL COMBINED        MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
     LOAN-TO-VALUE RATIO (%)       LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Lesser than or equal to 50.00 ..      68       $ 10,176,401           2.53%
50.01 -  55.00 .................      26          4,482,640           1.11
55.01 -  60.00 .................      45         10,254,883           2.55
60.01 -  65.00 .................      54         10,954,139           2.72
65.01 -  70.00 .................      78         15,360,654           3.81
70.01 -  75.00 .................     123         27,913,820           6.93
75.01 -  80.00 .................     906        202,088,848          50.18
80.01 -  85.00 .................     138         32,005,843           7.95
85.01 -  90.00 .................     189         42,167,957          10.47
90.01 -  95.00 .................     101         14,044,682           3.49
95.01 - 100.00 .................     411         33,269,629           8.26
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


                DOCUMENTATION TYPE OF THE GROUP II MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
       DOCUMENTATION TYPE          LOANS    THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Full Documentation .............   1,323       $231,147,748          57.40%
Stated Documentation ...........     816        171,571,747          42.60
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-53



                   FICO SCORE FOR THE GROUP II 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 ......................      36       $  4,980,133           1.24%
525 - 549 ......................      71         13,042,759           3.24
550 - 574 ......................     167         31,384,553           7.79
575 - 599 ......................     349         62,624,698          15.55
600 - 624 ......................     453         79,187,231          19.66
625 - 649 ......................     441         80,029,839          19.87
650 - 674 ......................     337         68,215,039          16.94
675 - 699 ......................     172         36,288,541           9.01
700 - 724 ......................      57         14,163,242           3.52
725 - 749 ......................      34          8,303,419           2.06
750 - 774 ......................      17          3,690,499           0.92
775 - 799 ......................       5            809,542           0.20
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


                   LOAN PURPOSE OF THE GROUP II 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
- -------------------------------- ---------  -----------------  -----------------
Purchase .......................   1,301       $233,831,769          58.06%
Refinance - Cashout ............     724        153,055,770          38.01
Refinance - Rate Term ..........     114         15,831,956           3.93
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


                 OCCUPANCY STATUS OF THE GROUP II 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 ........................   2,102       $396,126,978          98.36%
Investment .....................      28          5,343,695           1.33
Second Home ....................       9          1,248,822           0.31
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======


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

                                      S-54



                NEXT ADJUSTMENT DATES FOR THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      NEXT ADJUSTMENT DATE       ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
August 2006 ....................       1       $    448,083           0.22%
October 2006 ...................       4          1,703,699           0.82
November 2006 ..................       1            349,736           0.17
January 2008 ...................       9          1,914,993           0.92
February 2008 ..................      20          4,729,131           2.28
March 2008 .....................      81         18,823,511           9.08
April 2008 .....................     591        147,419,380          71.07
May 2008 .......................      87         22,137,690          10.67
June 2008 ......................       5          1,093,558           0.53
January 2009 ...................       5          1,251,459           0.60
February 2009 ..................       1            198,858           0.10
March 2009 .....................       1            334,304           0.16
April 2009 .....................      23          4,849,968           2.34
May 2009 .......................       4          1,083,237           0.52
April 2011 .....................       2            801,905           0.39
May 2011 .......................       1            276,809           0.13
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======


                     GROSS MARGINS OF THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
        GROSS MARGIN (%)         ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
 4.500 -  4.999 ................       5       $    835,770           0.40%
 5.000 -  5.499 ................      12          2,613,326           1.26
 5.500 -  5.999 ................      52         14,940,519           7.20
 6.000 -  6.499 ................     168         42,491,734          20.49
 6.500 -  6.999 ................     193         50,177,419          24.19
 7.000 -  7.499 ................     172         42,387,012          20.44
 7.500 -  7.999 ................     137         32,971,986          15.90
 8.000 -  8.499 ................      48         10,866,247           5.24
 8.500 -  8.999 ................      37          7,954,113           3.83
 9.000 -  9.499 ................       6          1,093,161           0.53
 9.500 -  9.999 ................       4            806,133           0.39
10.000 - 10.499 ................       2            278,902           0.13
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======

                                      S-55



                MAXIMUM MORTGAGE RATES OF THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
   MAXIMUM MORTGAGE RATE (%)     ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
12.000 - 12.499 ................       1       $    254,000           0.12%
12.500 - 12.999 ................       3          1,015,784           0.49
13.000 - 13.499 ................      33         10,101,691           4.87
13.500 - 13.999 ................      54         17,254,322           8.32
14.000 - 14.499 ................     106         27,780,207          13.39
14.500 - 14.999 ................     177         46,807,523          22.57
15.000 - 15.499 ................     173         43,005,402          20.73
15.500 - 15.999 ................     131         29,966,936          14.45
16.000 - 16.499 ................      60         12,617,264           6.08
16.500 - 16.999 ................      57         11,602,978           5.59
17.000 - 17.499 ................      21          3,879,497           1.87
17.500 - 17.999 ................      11          1,877,375           0.91
18.000 - 18.499 ................       4            710,354           0.34
18.500 - 18.999 ................       3            363,218           0.18
19.500 - 19.999 ................       2            179,769           0.09
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======


                MINIMUM MORTGAGE RATES OF THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
   MINIMUM MORTGAGE RATE (%)     ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
 5.000 -  5.499 ................       1       $    254,000           0.12%
 5.500 -  5.999 ................       3          1,110,375           0.54
 6.000 -  6.499 ................      20          6,982,325           3.37
 6.500 -  6.999 ................      43         13,385,599           6.45
 7.000 -  7.499 ................     107         27,591,344          13.30
 7.500 -  7.999 ................     179         48,768,200          23.51
 8.000 -  8.499 ................     181         45,269,081          21.83
 8.500 -  8.999 ................     135         30,674,626          14.79
 9.000 -  9.499 ................      64         13,543,558           6.53
 9.500 -  9.999 ................      60         12,365,873           5.96
10.000 - 10.499 ................      21          3,897,711           1.88
10.500 - 10.999 ................      12          2,096,647           1.01
11.000 - 11.499 ................       5            933,996           0.45
11.500 - 11.999 ................       3            363,218           0.18
12.500 - 12.999 ................       2            179,769           0.09
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======

                                      S-56



              INITIAL PERIODIC RATE CAPS OF THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
 INITIAL PERIODIC RATE CAP (%)   ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
1.000 ..........................       6       $  2,501,519           1.21%
1.500 ..........................     717        177,360,172          85.51
2.000 ..........................       2            468,762           0.23
3.000 ..........................     111         27,085,869          13.06
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======


             SUBSEQUENT PERIODIC RATE CAPS OF THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
           SUBSEQUENT            NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      PERIODIC RATE CAP (%)      ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
1.000 ..........................      98       $ 25,005,744          12.06%
1.500 ..........................     738        182,410,578          87.94
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======


                  LIFETIME RATE CAPS OF THE GROUP II ARM LOANS

                                                AGGREGATE       % OF AGGREGATE
                                            PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 NUMBER OF  OUTSTANDING AS OF  OUTSTANDING AS OF
      LIFETIME RATE CAP (%)      ARM LOANS  THE CUT-OFF DATE    THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
6.000 - 6.499 ..................      92       $ 22,648,325          10.92%
6.500 - 6.999 ..................       1            122,321           0.06
7.000 - 7.499 ..................     743        184,645,676          89.02
                                   -----       ------------        -------
Total: .........................     836       $207,416,322         100.00%
                                   =====       ============        =======


     PREPAYMENT PENALTY MONTHS OF THE GROUP II MORTGAGE LOANS AT ORIGINATION

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
    PREPAYMENT PENALTY MONTHS    MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
         AT ORIGINATION            LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
None ...........................     458       $ 75,836,640          18.83%
12 .............................      59         13,767,491           3.42
24 .............................     712        151,410,014          37.60
36 .............................     133         22,949,314           5.70
60 .............................     777        138,756,036          34.45
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-57



                    ORIGINATOR OF THE GROUP II MORTGAGE LOANS

                                                AGGREGATE       % OF AGGREGATE
                                 NUMBER OF  PRINCIPAL BALANCE  PRINCIPAL BALANCE
                                 MORTGAGE   OUTSTANDING AS OF  OUTSTANDING AS OF
           ORIGINATOR              LOANS     THE CUT-OFF DATE  THE CUT-OFF DATE
- -------------------------------- ---------  -----------------  -----------------
Countrywide ....................   2,139       $402,719,496         100.00%
                                   -----       ------------        -------
Total: .........................   2,139       $402,719,496         100.00%
                                   =====       ============        =======

                                      S-58



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" or the "Index").  The Index figure used for each  Adjustment
Date will be the most recently available Index as of the Adjustment Date. 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

        The  information  set forth in this  section  has been  provided  to the
Depositor by Countrywide Home Loans, Inc. ("Countrywide" or the "Originator").

UNDERWRITING STANDARDS

GENERAL

        CREDIT  BLEMISHED  MORTGAGE LOANS. The following is a description of the
underwriting  procedures  customarily  employed by  Countrywide  Home Loans with
respect  to  first  lien   credit-blemished   mortgage  loans  and  second  lien
credit-blemished  mortgage  loans  (collectively,   "Credit-Blemished   Mortgage
Loans"). Countrywide Home Loans has been originating first lien credit-blemished
mortgage loans since 1995, and second lien credit-blemished mortgage loans since
1997.  Countrywide  Home Loans  produces  its  Credit-Blemished  Mortgage  Loans
through its Consumer Markets,  Full Spectrum Lending,  Correspondent Lending and
Wholesale  Lending  Divisions.  Prior  to the  funding  of any  Credit-Blemished
Mortgage Loan,  Countrywide Home Loans  underwrites the related mortgage loan in
accordance  with the  underwriting  standards  established by  Countrywide  Home
Loans.  In  general,  the  mortgage  loans  are  underwritten   centrally  by  a
specialized   group  of   underwriters   who  are   familiar   with  the  unique
characteristics of Credit-Blemished Mortgage Loans. In general, Countrywide Home
Loans  does not  purchase  any  Credit-Blemished  Mortgage  Loan that it has not
itself underwritten.

        Countrywide Home Loans' underwriting standards are primarily intended to
evaluate the value and adequacy of the mortgaged  property as collateral for the
proposed mortgage loan and the borrower's credit standing and repayment ability.
On a case by case basis,  Countrywide  Home Loans may determine that, based upon
compensating  factors, a prospective  borrower not strictly qualifying under the
underwriting risk category  guidelines  described below warrants an underwriting
exception.  Compensating factors may include low loan-to-value ratio or combined
loan-to-value ratio, as applicable, low debt-to-income ratio, stable employment,
time in the same residence or other  factors.  It is expected that a significant
number of the Mortgage Loans will have been  originated  based on these types of
underwriting exceptions.

        Each  prospective  borrower  completes an  application  for credit which
includes information with respect to the applicant's assets, liabilities, income
and  employment  history,  as  well  as  certain  other  personal   information.
Countrywide  Home Loans  requires an  independent  credit  bureau  report on the
credit  history of each  applicant  in order to evaluate the  applicant's  prior
willingness and/or ability to repay. The report typically  contains  information
relating  to credit  history  with local and  national  merchants  and  lenders,
installment debt payments and any record of defaults, bankruptcy,  repossession,
suits or judgments, among other matters.

                                      S-59



        After   obtaining  all  applicable   employment,   credit  and  property
information,  Countrywide  Home Loans uses a  debt-to-income  ratio to assist in
determining  whether the  prospective  borrower has  sufficient  monthly  income
available to support the payments of principal and interest on the mortgage loan
in addition to other monthly credit obligations.  The "DEBT-TO-INCOME  RATIO" is
the ratio of the borrower's  total monthly credit  obligations to the borrower's
gross monthly income. The maximum monthly  debt-to-income ratio varies depending
upon a borrower's credit grade and documentation  level (as described below) but
does not generally exceed 55%. Variations in the monthly  debt-to-income  ratios
limit are permitted based on compensating factors.

        Countrywide Home Loans' underwriting standards are applied in accordance
with  applicable   federal  and  state  laws  and  regulations  and  require  an
independent   appraisal  of  the  mortgaged   property  prepared  on  a  Uniform
Residential  Appraisal  Report (Form 1004) or other appraisal form as applicable
to the specific  mortgaged  property type. 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 and  generally is required to have been made not earlier than 180
days prior to the date of origination of the mortgage  loan.  Every  independent
appraisal is reviewed by a  representative  of Countrywide Home Loans before the
loan is funded,  and an additional  review  appraisal is generally  performed in
connection with appraisals not provided by Landsafe  Appraisals,  Inc., a wholly
owned subsidiary of Countrywide  Home Loans. In most cases,  properties that are
not at least in average condition (including properties requiring major deferred
maintenance)  are not acceptable as collateral for a  Credit-Blemished  Mortgage
Loan. The maximum loan amount varies  depending upon a borrower's  credit grade,
Credit Bureau Risk Score, and documentation  level but does not generally exceed
$1,000,000  for first lien  credit-blemished  mortgage  loans,  or $175,000  for
second lien credit-blemished  mortgage loans.  Variations in maximum loan amount
limits are permitted based on compensating factors.

        Countrywide  Home  Loans'  underwriting   standards  permit  first  lien
credit-blemished  mortgage loans with loan-to-value  ratios at origination of up
to  100%  and  second  lien   credit-blemished   mortgage  loans  with  combined
loan-to-value ratios at origination of up to 100% depending on the program, type
and use of the property,  documentation level, creditworthiness of the borrower,
debt-to-income ratio and loan amount.

        Countrywide Home Loans requires title insurance on all  Credit-Blemished
Mortgage  Loans.  Countrywide  Home Loans also  requires  that fire and extended
coverage casualty insurance be maintained on the mortgaged property in an amount
at least equal to the principal balance or the replacement cost of the mortgaged
property, whichever is less.

        Countrywide  Home Loans'  Credit-Blemished  Mortgage  Loan  underwriting
standards  are  more  flexible  than  the  standards  generally   acceptable  to
Countrywide Home Loans for its non-credit  blemished  mortgage loans with regard
to the borrower's  credit standing and repayment  ability.  While more flexible,
Countrywide Home Loans' underwriting  guidelines still place primary reliance on
a borrower's ability to repay;  however Countrywide Home Loans may require lower
loan-to-value ratios or combined  loan-to-value ratios, as applicable,  than for
loans  underwritten  to  more  traditional  standards.   Borrowers  who  qualify
generally  have  payment  histories  and  debt-to-income  ratios which would not
satisfy more traditional  underwriting guidelines and may have a record of major
derogatory  credit items such as  outstanding  judgments or prior  bankruptcies.
Countrywide Home Loans'  Credit-Blemished  Mortgage Loan underwriting guidelines
establish the maximum permitted  loan-to-value  ratio or combined  loan-to-value
ratio, as applicable, for each loan type based upon these and other risk factors
with more risk factors resulting in lower ratios.

        Countrywide  Home  Loans  underwrites  or  originates   Credit-Blemished
Mortgage Loans pursuant to alternative  sets of underwriting  criteria under its
Full Documentation Loan Program

                                      S-60



(the "FULL DOC  Program"),  and Stated  Income Loan Program (the "STATED  INCOME
PROGRAM").  Under  each of the  underwriting  programs,  Countrywide  Home Loans
verifies the loan  applicant's  sources and amounts of income  (except under the
Stated Income  Program where the amount of income is not  verified),  calculates
the amount of income from all 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 appraisal
of  the  mortgaged   property  for  compliance  with   Countrywide  Home  Loans'
underwriting standards.

        Under the Stated Income  Program,  the borrower's  employment and income
sources and amounts must be stated on the borrower's application for credit. The
borrower's  income as stated must be reasonable  for the related  occupation and
the  determination  as to  reasonableness  is subject to the loan  underwriter's
discretion.  However,  the borrower's income as stated on the application is not
independently  verified.  With respect to first lien  credit-blemished  mortgage
loans,  maximum  loan-to-value  ratios are generally  lower than those permitted
under the Full Doc Program.  Except as otherwise stated above, the same mortgage
credit, consumer credit and collateral related underwriting guidelines apply.

        Under the Full Doc and Stated Income  Programs,  various risk categories
are used to grade the  likelihood  that the borrower  will satisfy the repayment
conditions of the mortgage  loan.  These risk  categories  establish the maximum
permitted  loan-to-value ratio or combined  loan-to-value  ratio, as applicable,
debt-to-income  ratio and loan amount,  given the borrower's credit history, the
occupancy status of the mortgaged  property and the type of mortgaged  property.
In general,  more (or more recent)  derogatory  credit items such as  delinquent
mortgage  payments or prior  bankruptcies  result in a loan being  assigned to a
higher credit risk category.

        Countrywide  Home Loans'  underwriting  guidelines for  Credit-Blemished
Mortgage Loans utilize credit grade  categories to grade the likelihood that the
borrower  will  satisfy the  repayment  conditions  of the  mortgage  loans.  In
general, a credit grade category is assigned by evaluating a borrower's mortgage
history, time since bankruptcy, and time since foreclosure or notice of default.
In the case of borrowers with less than twelve months mortgage  history,  credit
grade category is assigned by evaluating,  time since bankruptcy, and time since
foreclosure  or  notice  of  default.  The  credit  grade  categories  establish
guidelines for determining  maximum allowable  loan-to-value  ratios or combined
loan-to-value  ratios,  as  applicable,  and loan amounts  given the  borrower's
Credit  Bureau Risk Score,  and maximum  allowable  debt-to-income  ratios for a
given  mortgage  loan.  A summary of the credit  grade  categories  is set forth
below.

FIRST LIEN CREDIT GRADE CATEGORY "A"
- ------------------------------------

Credit Grade Category: "A"

        LOAN-TO-VALUE RATIO:  Maximum of 100%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $1,000,000.

        CREDIT BUREAU RISK SCORE:  Minimum of --
        500 for loan amounts up to $700,000,
        560 for loan amounts of $700,001 to $750,000,
        580 for loan amounts of $750,001 to $850,000, or
        600 for loan amounts of $850,001 to $1,000,000.

        MORTGAGE HISTORY: No more than 1 non-consecutive  delinquency of 30 days
        during the past 12 months.

        BANKRUPTCY: At least 1 day since discharge or 2 years since dismissal of
        Chapter 7 or 13 Bankruptcy.

        FORECLOSURE/NOTICE OF DEFAULT: At least 3 years since foreclosure/notice
        of default released.

                                      S-61



SECOND LIEN CREDIT GRADE CATEGORY "A"
- -------------------------------------

Credit Grade Category: "A"

        COMBINED LOAN-TO-VALUE RATIO ("CLTV"): Maximum of 100%

        DEBT-TO-INCOME RATIO: Maximum of 55% LOAN AMOUNT: Maximum of $175,000.

        CREDIT BUREAU RISK SCORE: Minimum of--
        560 for loan amounts up to $100,000,
        580 for loan amounts of $100,001 to $125,000,
        600 for loan amounts of $125,001 to $137,500,
        620 for loan amounts of $137,501 to $162,500, and
        640 for loan amounts of $162,501 to $175,000.

        MORTGAGE HISTORY: No more than 1 non-consecutive  delinquency of 30 days
        during the past 12 months.

        BANKRUPTCY: At least 1 day since discharge or 2 years since dismissal of
        Chapter 7 or 13 Bankruptcy.

        FORECLOSURE/NOTICE OF DEFAULT: At least 3 years since foreclosure/notice
        of default released.


FIRST LIEN CREDIT GRADE CATEGORY "A-"
- -------------------------------------

Credit Grade Category: "A-"

        LOAN-TO-VALUE RATIO:  Maximum of 90%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $850,000.

        CREDIT BUREAU RISK SCORE: Minimum of --
        500 for loan amounts up to $650,000,
        580 for loan amounts of $650,001 to $750,000, or
        620 for loan amounts of $750,001 to $850,000.

        MORTGAGE  HISTORY:  No more than 2  non-consecutive  delinquencies of 30
        days during the past 12 months.

        BANKRUPTCY: At least 1 day since discharge or 2 years since dismissal of
        Chapter 7 or 13 Bankruptcy.

        FORECLOSURE/NOTICE OF DEFAULT: At least 3 years since foreclosure/notice
        of default released.

SECOND LIEN CREDIT GRADE CATEGORY "A-"
- --------------------------------------

Credit Grade Category: "A-"

        COMBINED LOAN-TO-VALUE RATIO:  Maximum of 85%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $100,000.

        CREDIT BUREAU RISK SCORE:  Minimum of 560.

        MORTGAGE  HISTORY:  No more than 2  non-consecutive  delinquencies of 30
        days during the past 12 months.

        BANKRUPTCY: At least 1 day since discharge or 2 years since dismissal of
        Chapter 7 or 13 Bankruptcy.

        FORECLOSURE/NOTICE OF DEFAULT: At least 3 years since foreclosure/notice
        of default released.

FIRST LIEN CREDIT GRADE CATEGORY "B"
- ------------------------------------


Credit Grade Category: "B"

        LOAN-TO-VALUE RATIO:  Maximum of 85%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

                                      S-62



        LOAN AMOUNT:  Maximum of $650,000.

        CREDIT BUREAU RISK SCORE:  Minimum of --
        500 for loan amounts up to $600,000,
        580 for loan amounts of $600,001 to $650,000.

        MORTGAGE  HISTORY:  No more than 1 delinquency of 60 days in the past 12
        months.  Delinquencies  of 30 days are not  restricted.

        BANKRUPTCY:  At least 1 day since discharge or 1 year since dismissal of
        Chapter  7 or 13  Bankruptcy,  or open  Chapter  13  Bankruptcy  must be
        paid-off through escrow at funding.

        FORECLOSURE/NOTICE OF DEFAULT: At least 2 years since foreclosure/notice
        of default released.

SECOND LIEN CREDIT GRADE CATEGORY "B"
- -------------------------------------

Credit Grade Category: "B"

        COMBINED LOAN-TO-VALUE RATIO:  Maximum of 80%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $100,000.

        CREDIT BUREAU RISK SCORE:  Minimum of 560.

        MORTGAGE  HISTORY:  No more than 1 delinquency of 60 days in the past 12
        months. Delinquencies of 30 days are not restricted.

        BANKRUPTCY:  At least 1 day since discharge or 1 year since dismissal of
        Chapter 7 or 13 Bankruptcy.

        FORECLOSURE/NOTICE OF DEFAULT: At least 2 years since foreclosure/notice
        of default released.

FIRST LIEN CREDIT GRADE CATEGORY "C"
- ------------------------------------

Credit Grade Category: "C"

        LOAN-TO-VALUE RATIO:  Maximum of 80%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $600,000.

        CREDIT BUREAU RISK SCORE:  Minimum of --
        500 for loan amounts up to $550,000, or
        580 for loan amounts of $550,001 to $600,000.

        MORTGAGE HISTORY:  No more than 1 delinquency of 90 days during the past
        12 months. Delinquencies of 30 days and 60 days are not restricted.

        BANKRUPTCY:  At least 1 day since discharge or 1 year since dismissal of
        Chapter  7 or 13  Bankruptcy,  or open  Chapter  13  Bankruptcy  must be
        paid-off through escrow at funding.

        FORECLOSURE/NOTICE OF DEFAULT: At least 1 year since  foreclosure/notice
        of default released.

SECOND LIEN CREDIT GRADE CATEGORY "C"
- -------------------------------------

Credit Grade Category: "C"

        COMBINED LOAN-TO-VALUE RATIO:  Maximum of 70%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $100,000.

        CREDIT BUREAU RISK SCORE:  Minimum of 560.

        MORTGAGE HISTORY:  No more than 1 delinquency of 90 days during the past
        12 months. Delinquencies of 30 days and 60 days are not restricted.

        BANKRUPTCY:  At least 1 day since discharge or 1 year since dismissal of
        Chapter 7 or 13 Bankruptcy.

        FORECLOSURE/NOTICE OF DEFAULT: At least 1 year since  foreclosure/notice
        of default released.

                                      S-63



FIRST LIEN CREDIT GRADE CATEGORIES "C-" AND "D"
- -----------------------------------------------

Credit Grade Category: "C-"

        LOAN-TO-VALUE RATIO:  Maximum of 70%

        DEBT-TO-INCOME RATIO:  Maximum of 55%

        LOAN AMOUNT:  Maximum of $500,000.

        CREDIT BUREAU RISK SCORE:  Minimum of 500.

        MORTGAGE  HISTORY:  No more than 2  delinquencies  of 90 days during the
        past 12 months. Delinquencies of 30 days and 60 days are not restricted.

        BANKRUPTCY:  At least 1 day since discharge or dismissal of Chapter 7 or
        13 Bankruptcy,  or open Chapter 13 Bankruptcy  must be paid-off  through
        escrow at funding.

        FORECLOSURE/NOTICE OF DEFAULT: None at time of funding.

Credit Grade Category: "D"

        LOAN-TO-VALUE RATIO: Maximum of 65%

        DEBT-TO-INCOME RATIO: Maximum of 45%

        LOAN AMOUNT: Maximum of $250,000.

        CREDIT BUREAU RISK SCORE: Minimum of 500.

        MORTGAGE  HISTORY:  Open  Notice  of  default  must be  cured at time of
        funding.

        BANKRUPTCY:  At least 1 day since discharge or dismissal of Chapter 7 or
        13 Bankruptcy,  or open Chapter 13 Bankruptcy  must be paid-off  through
        escrow at funding.

        FORECLOSURE/NOTICE OF DEFAULT:  Notice of default is acceptable but must
        be cured at time of funding.

        The   loan-to-value   ratios  or  combined   loan-to-value   ratios,  as
applicable,  debt-to-income  ratios,  and loan amounts  stated above are maximum
levels for a given credit grade category.  There are additional  restrictions on
loan-to-value   ratios  or  combined   loan-to-value   ratios,   as  applicable,
debt-to-income  ratios,  and loan amounts  depending on, but not limited to, the
occupancy status of the mortgaged property,  the type of mortgaged property, and
the documentation program.

        The "CREDIT BUREAU RISK SCORE" is a statistical credit score obtained by
Countrywide  Home Loans in connection with the loan application to help assess a
borrower's  creditworthiness.  Credit Bureau Risk Scores are generated by models
developed by a third party and are made  available to mortgage  lenders  through
three  national  credit  bureaus.  The models were derived by analyzing  data on
consumers in order to establish  patterns which are believed to be indicative of
the borrower's  probability of default.  The Credit Bureau Risk Scores are based
on a borrower's historical credit data, including,  among other things,  payment
history,  delinquencies on accounts, levels of outstanding indebtedness,  length
of client history,  types of credit,  and bankruptcy  experience.  Credit Bureau
Risk Scores  range from  approximately  250 to  approximately  900,  with higher
scores indicating an individual with a more favorable credit history compared to
an individual with a lower score.  However,  a Credit Bureau Risk Score purports
only to be a measurement of the relative degree of risk a borrower represents to
a lender, i.e., that a borrower with a higher score is statistically expected to
be less  likely to default in payment  than a borrower  with a lower  score.  In
addition,  it should be noted that Credit  Bureau Risk Scores were  developed to
indicate a level of default  probability  over a two-year  period which does not
correspond  to the life of a mortgage  loan.  Furthermore,  Credit  Bureau  Risk
Scores were not  developed  specifically  for use in  connection  with  mortgage
loans, but for consumer loans in general.  Therefore, a Credit Bureau Risk Score
does not take into consideration the effect of mortgage loan  characteristics on
the probability of repayment by the borrower.  The Credit Bureau Risk Scores set
forth in the statistical  information  regarding the Credit- Blemished  Mortgage
Loans were obtained  either at the time of  origination  of the Mortgage Loan or
more  recently.  The  Credit  Bureau  Risk  Score  is used  as an aid to,  not a
substitute for, the underwriter's judgment.

                                      S-64



        In  determining  a Credit  Bureau Risk Score for a particular  borrower,
Countrywide Home Loans attempts to obtain Credit Bureau Risk Scores from each of
the three national credit bureaus that produce these scores.  Although different
scores may be available  from each of the three  national  credit  bureaus for a
particular  borrower,  Countrywide  Home  Loans  will use only one  score in its
determination  of whether to underwrite a mortgage loan,  based on the following
methodology:  if scores are  available  from each of the three  national  credit
bureaus,  Countrywide  Home Loans will  disregard the highest and lowest scores,
and use the remaining  score;  and if scores are available  from only two of the
three national credit bureau,  Countrywide  Home Loans will use the lower of the
two  scores.  In the case of a  mortgage  loan  with  more  than one  applicant,
Countrywide  Home Loans will use the Credit  Bureau Risk Score of the  applicant
contributing the highest percentage of the total qualifying income.

        If only one score is available,  or no score is  available,  Countrywide
Home Loans will follow its limited credit  guidelines.  Under the limited credit
guidelines,  credit  histories  may be developed  using rent  verification  from
current  and/or  previous  landlords,  proof of  payment  to  utilities  such as
telephone,  or  verification  from other sources of credit or services for which
the  applicant  has  (or  had)  a  regular  financial  obligation.  In  general,
applications with the aforementioned type of credit documentation are limited to
A- risk  and  80%  loan-to-value  ratio  or  combined  loan-to-value  ratio,  as
applicable. For applicants with established mortgage payment history of at least
12 months and one credit score or no credit score,  the mortgage payment history
may be used in lieu of a credit score to determine a risk grade.

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  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.  If, as of the Closing  Date,  any  material  pool
characteristic  differs by 5% or more from the  description  in this  prospectus
supplement,  revised  disclosure will be provided either in a supplement to this
prospectus supplement or in a Current Report on Form 8-K.

                            YIELD ON THE CERTIFICATES

GENERAL PREPAYMENT CONSIDERATIONS

        The  rate  of  principal  payments  on  the  Offered  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,  the  Servicer or the  Sponsor).  The
Mortgage  Loans  may be  prepaid  by the  mortgagors  at any time;  however,  as
described under

                                      S-65



"The Mortgage Pool" in this prospectus supplement, with respect to approximately
75.77% 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 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 Offered 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 Offered Certificate  purchased at
a premium,  there is a 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  Offered  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

                                      S-66



Distributions on the 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  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 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  36.17% 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  approximately  63.83% of the  Mortgage
Loans,  by  aggregate   principal   balance  as  of  the  Cut-off  Date,  adjust
semi-annually  based upon  Six-Month  LIBOR,  subject to periodic  and  lifetime
limitations  and after an  initial  period of six  months or two,  three or five
years with respect to Delayed First Adjustment  Mortgage Loans. The Pass-Through
Rate on the Class A  Certificates  and Mezzanine  Certificates  adjusts  monthly
based upon One-Month LIBOR,  subject to the applicable Net WAC Pass-Through Rate
(as defined under "Description of the Certificates--Glossary" in this prospectus
supplement),  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  62.87% 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 and the supplemental  interest
trust (including any Net Swap Payment and any Swap  Termination  Payment payable
to the Swap Provider  which was not caused by the  occurrence of a Swap Provider
Trigger  Event),  may not equal the  amount of  interest  that  would  accrue at
One-Month  LIBOR  plus the  applicable  spread on the Class A  Certificates  and
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"   and   "Description   of  the
Certificates--The  Cap Provider and the Swap  Provider--The  Swap  Agreement" 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 Six-Month LIBOR rise during the same
period,  One-Month LIBOR may rise more rapidly than Six-Month LIBOR, potentially
resulting in the application of the applicable Net WAC Pass-Through  Rate on the
Class A Certificates  and Mezzanine  Certificates,  which would adversely affect
the yield to maturity on such certificates.

        If the  pass-through  rates on the  Class A  Certificates  or  Mezzanine
Certificates  are 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 the Cap  Provider  is required to make any cap  payments on such
Distribution  Date and to the extent  that on such  Distribution  Date or future
Distribution  Dates there are any available  funds remaining after certain other
distributions  on the Class A Certificates  and Mezzanine  Certificates  and the
payment of certain fees and expenses of the trust and the supplemental  interest
trust  (including any Net Swap Payment payable to the Swap Provider and any Swap
Termination  Payment  payable to the Swap  Provider  which was not caused by the
occurrence of a

                                      S-67



Swap  Provider  Trigger  Event).  The  ratings on the Class A  Certificates  and
Mezzanine  Certificates  will not address the likelihood of any such recovery of
such interest  shortfalls by holders of those certificates from amounts received
or advanced on the Mortgage Loans. In addition,  any Net Swap Payment payable by
the Swap  Provider on any given  Distribution  Date will be available to pay any
Net WAC Rate Carryover  Amounts remaining unpaid on such Distribution Date after
taking into  account  any  amounts  paid in respect  thereof  from  collections,
advances and other recoveries on the Mortgage Loans.

        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  Certificates" in this prospectus
supplement.

WEIGHTED AVERAGE LIVES

        Weighted  average  life refers to the  average  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
Offered  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.  The
"Assumed Final Distribution Date" for each class of the Offered  Certificates is
the  Distribution  Date occurring in July 2036.  The Assumed Final  Distribution
Date is the  Distribution  Date in the  month  following  the  latest  scheduled
maturity date of all of the Mortgage Loans. Since the rate of payment (including
prepayments)  of principal  on the Mortgage  Loans can be expected to exceed the
scheduled rate of payments, and could exceed the scheduled rate by a substantial
amount, the disposition of the last remaining Mortgage Loan may be earlier,  and
could be substantially earlier, than the Assumed Final Distribution Date.

        Prepayments  on  mortgage  loans are  commonly  measured  relative  to a
prepayment standard or model. The prepayment  assumption used in this prospectus
supplement  with  respect  to  the  adjustable-rate  Mortgage  Loans  assumes  a
prepayment  rate for the  mortgage  loans of 100% PPC.  To assume 100% PPC is to
assume (i) a per annum prepayment rate of 5% of the then  outstanding  principal
balance of the  mortgage  loans in the first  month of the life of the  mortgage
loans,  (ii) an  additional  2% per annum in each month  thereafter  through the
eleventh  month,  (iii) building to a constant  prepayment rate of 27% per annum
beginning in the twelfth month and  remaining  constant  until the  twenty-third
month, (iv) increasing to and remaining constant at a prepayment rate of 60% per
annum beginning in the twenty-fourth  month until the  twenty-seventh  month and
(v) decreasing and remaining constant at a prepayment rate of 30% per annum from
the twenty-eighth month and thereafter;  provided,  however, the prepayment rate
will not  exceed  85% per annum in any period  for any  percentage  of PPC.  The
prepayment  assumption  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  approximate 1.72727% 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; provided,  however, the prepayment rate will not
exceed 85% per annum in any period for any percentage of PPC. No  representation
is made that the Mortgage Loans will prepay in accordance with such

                                      S-68



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 Offered
Certificates  that would be outstanding after each of the dates shown at various
percentages  of 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 258 assumed 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 2006;
(iii) the Mortgage Loans prepay at the  percentages  of 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 Sponsor,  the Servicer,  the Master 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  2006,  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 2006,  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 25, 2006; (x) Six-Month LIBOR
remains  constant at 5.5800% 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  5.3688%  per  annum;  (xii) the Class P
Certificates  have a Certificate  Principal  Balance  equal to zero;  (xiii) the
Servicer's  fee is assumed to be equal to 0.5000% per annum,  the fee payable to
the Master  Servicer  is assumed to be equal to 0.0000% per annum and the Credit
Risk  Manager's  fee is assumed to be equal to 0.0140% per annum;  and (xiv) the
fixed swap payment is calculated based on a per annum rate of 5.480%.

                                      S-69

                                   Assumed Group I Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
 56,534,420.21   357       357       3      8.763   LIB6M    6.831  15.653     8.691    1.662    1.420     20        6          0
  3,015,288.94   357       357       3      8.584   LIB6M    6.917  15.414     8.544    1.755    1.415     21        6         21
 13,448,207.48   357       357       3      8.458   LIB6M    7.209  15.405     8.428    1.648    1.466     21        6         57
    333,295.57   355       355       5      9.403   LIB6M    8.904  16.211     9.403    1.787    1.404     19        6          0
  1,793,069.58   357       357       3      8.631   LIB6M    6.849  15.240     8.472    1.970    1.189     17        6          0
    213,000.00   357       357       3      8.950   LIB6M    7.950  15.950     8.950    1.500    1.500     21        6         57
    437,972.70   355       355       5      8.598   LIB6M    7.496  15.598     7.801    1.500    1.500     19        6          0
    194,296.71   354       354       6      8.625   LIB6M    7.625  14.625     8.625    3.000    1.000     18        6          0
    132,000.00   356       356       4      9.500   LIB6M    8.500  16.500     9.500    1.500    1.500     20        6         56
    104,713.73   356       356       4      7.975   LIB6M    6.975  13.975     7.975    3.000    1.000     20        6          0
    196,481.76   357       357       3      9.100   LIB6M    8.100  16.100     9.100    1.500    1.500     21        6          0
    124,200.00   357       357       3      8.650   LIB6M    7.650  14.650     7.650    3.000    1.000     21        6         57
  5,366,847.46   357       357       3      8.850   LIB6M    7.115  15.791     8.798    1.544    1.426     20        6          0
    246,000.00   357       357       3      7.593   LIB6M    7.068  14.593     7.593    1.500    1.500     21        6         21
  2,815,065.00   357       357       3      7.808   LIB6M    6.506  14.665     7.737    1.768    1.375     21        6         57
    505,376.75   356       356       4      9.246   LIB6M    7.960  15.511     8.264    2.603    1.132     20        6          0
    151,200.00   357       357       3      7.650   LIB6M    6.650  13.650     7.650    3.000    1.000     21        6         21
  8,817,463.95   357       357       3      8.835   LIB6M    7.266  15.621     8.782    1.908    1.389     21        6          0
    522,799.95   357       357       3      8.822   LIB6M    7.583  15.583     8.822    1.858    1.381     21        6         57
  1,445,307.29   357       357       3      8.047   LIB6M    6.240  14.670     7.911    2.066    1.311     21        6          0
    160,000.00   357       357       3      7.650   LIB6M    6.650  13.650     7.650    3.000    1.000     21        6         21
    224,800.00   357       357       3      8.625   LIB6M    7.625  14.625     8.625    3.000    1.000     21        6         57
 16,651,636.25   357       357       3      8.464   LIB6M    7.234  15.184     8.378    1.959    1.354     21        6          0
    501,210.00   357       357       3      6.809   LIB6M    6.574  13.809     6.809    1.500    1.500     21        6         21
  5,152,296.97   357       357       3      7.751   LIB6M    6.907  14.210     7.690    2.311    1.230     21        6         57
    269,535.86   357       357       3      8.805   LIB6M    7.805  14.805     8.805    3.000    1.000     21        6          0
  1,625,536.99   357       357       3      8.302   LIB6M    5.852  15.302     8.302    1.500    1.500     21        6          0
    257,363.99   358       358       2      7.703   LIB6M    6.432  14.703     7.703    1.500    1.500     22        6         58
    316,645.51   356       356       4      8.744   LIB6M    7.185  15.219     8.269    2.288    1.237     20        6          0
    139,249.85   357       357       3      8.600   LIB6M    7.600  15.600     8.600    1.500    1.500     21        6          0
  1,585,079.94   356       356       4      8.277   LIB6M    7.277  14.486     8.277    2.686    1.105     20        6          0
  4,887,907.07   356       356       4      8.439   LIB6M    7.294  14.972     8.321    2.745    1.085     20        6          0



                                      S-70



                                   Assumed Group I Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
    234,000.00   357       357       3      9.600   LIB6M    7.600  16.600     9.600    1.400    1.500     21        6         21
  1,557,099.79   357       357       3      8.271   LIB6M    7.048  14.470     8.271    1.900    1.100     21        6         57
    317,387.83   357       357       3      8.401   LIB6M    6.599  14.401     8.408    3.000    1.000     21        6          0
     95,839.84   357       357       3      8.950   LIB6M    7.950  14.950     8.950    3.000    1.000     21        6          0
    257,349.21   356       356       4      7.000   LIB6M    6.700  13.000     7.000    3.000    1.000     20        6         56
     97,598.38   357       357       3      9.300   LIB6M    8.300  16.300     9.300    1.500    1.500     21        6          0
  2,401,529.03   357       357       3      8.512   LIB6M    6.804  15.512     8.512    1.500    1.500     21        6          0
    138,099.00   357       357       3      8.000   LIB6M    6.875  15.000     8.000    1.500    1.500     21        6         21
    103,999.00   357       357       3      7.950   LIB6M    6.950  14.950     7.950    1.500    1.500     21        6         57
102,918,929.17   357       357       3      8.233   LIB6M    6.932  15.094     8.147    1.739    1.426     21        6          0
 13,784,703.36   357       357       3      7.309   LIB6M    6.519  14.168     7.295    1.686    1.454     21        6         21
 53,686,154.40   357       357       3      7.702   LIB6M    6.726  14.570     7.674    1.730    1.433     21        6         57
   181,326.36    355       355       5      9.300   LIB6M    8.500  16.050     9.300    3.000    1.500     19        6          0
   987,158.16    357       357       3      7.931   LIB6M    7.153  14.580     7.690    2.137    1.109     14        6          0
   200,000.00    356       356       4      7.950   LIB6M    7.950  14.950     7.950    1.500    1.500     20        6         56
   265,059.38    357       357       3      8.975   LIB6M    4.975  15.975     8.975    1.000    1.000      3        6          0
    91,769.68    355       355       5      9.490   LIB6M    8.240  16.490     9.490    3.000    1.500     19        6          0
 1,006,914.57    357       357       3      7.722   LIB6M    6.511  14.431     7.552    1.666    1.085     11        6          0
   537,560.00    356       356       4      6.898   LIB6M    5.751  12.898     6.898    3.000    1.000     20        6         56
    61,462.02    358       478       2      7.750   LIB6M    7.250  14.750     7.750    3.000    1.500     22        6          0
 1,348,040.34    356       476       4      7.484   LIB6M    6.986  14.484     7.484    3.000    1.500     20        6          0
   236,872.35    356       476       4      6.875   LIB6M    6.625  13.875     6.875    3.000    1.500     20        6          0
 4,256,860.33    357       357       3      8.598   LIB6M    7.203  15.454     8.568    1.793    1.428     33        6          0
   569,289.00    356       356       4      7.837   LIB6M    7.637  14.414     7.709    2.134    1.289     32        6         32
 1,268,850.00    357       357       3      7.703   LIB6M    6.965  14.174     7.703    2.294    1.235     33        6         57
   202,698.08    357       357       3      9.500   LIB6M    8.500  16.500     9.500    3.000    1.500     57        6          0
   349,385.18    357       357       3      8.700   LIB6M    7.700  15.700     8.700    1.500    1.500     33        6          0
   319,000.00    357       357       3      7.500   LIB6M    6.750  14.500     7.500    1.500    1.500     33        6         57
   355,875.92    357       357       3      7.990   LIB6M    5.990  14.990     7.990    1.500    1.500     33        6          0
   227,125.03    357       357       3      8.016   LIB6M    6.751  15.016     8.016    1.500    1.500     33        6          0
   419,498.98    357       357       3      6.345   LIB6M    6.250  13.345     6.345    1.500    1.500     33        6         57
   172,577.78    356       356       4      9.850   LIB6M    8.850  15.850     9.850    3.000    1.000     32        6          0
   267,915.00    357       357       3      6.750   LIB6M    6.625  13.750     6.750    1.500    1.500     33        6         57


                                      S-71



                                   Assumed Group I Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
   104,830.21    357       357       3      9.100   LIB6M    8.100  15.100     8.100    3.000    1.000     33        6          0
    98,000.00    356       356       4      8.800   LIB6M    7.800  14.800     8.800    3.000    1.000     32        6         56
   548,734.18    357       357       3      9.586   LIB6M    8.586  16.586     9.374    1.500    1.500     33        6          0
   262,507.32    354       354       6      7.950   LIB6M    6.950  13.950     7.950    3.000    1.000     30        6         30
   157,500.00    354       354       6      7.125   LIB6M    7.125  14.125     7.125    3.000    1.500     30        6         54
 1,147,993.23    357       357       3      8.666   LIB6M    7.652  15.391     8.462    1.911    1.363     33        6          0
   216,000.00    357       357       3      6.625   LIB6M    6.125  13.625     6.625    3.000    1.500     33        6         57
    81,799.17    356       356       4      8.500   LIB6M    7.500  15.500     7.500    1.500    1.500     32        6          0
   249,436.82    355       355       5      9.077   LIB6M    7.373  15.373     9.077    2.676    1.148     31        6          0
   704,676.42    356       356       4      8.707   LIB6M    7.461  15.036     8.707    3.000    1.117     32        6          0
 6,581,951.40    357       357       3      7.920   LIB6M    6.909  14.756     7.775    1.921    1.418     33        6          0
 1,072,799.72    357       357       3      7.025   LIB6M    6.251  14.025     7.025    1.500    1.500     33        6         33
 2,495,719.66    357       357       3      6.692   LIB6M    6.239  13.692     6.692    1.760    1.500     33        6         57
   226,738.31    357       477       3      6.990   LIB6M    6.500  13.990     6.990    3.000    1.500     33        6          0
   140,492.35    357       357       3      7.625   LIB6M    6.125  14.625     7.625    3.000    1.500     57        6          0
39,999,396.76    357       357       3      8.298     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 2,094,633.00    357       357       3      7.733     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   140,114.25    357       357       3     11.500     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   353,278.17    357       357       3      8.000     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   155,910.97    355       355       5      7.500     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   291,580.38    355       355       5      7.990     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   119,638.82    355       355       5      8.600     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   299,477.59    357       357       3      8.750     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 9,572,388.12    357       357       3      7.776     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 1,916,300.00    357       357       3      7.527     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
    74,660.09    357       357       3     10.500     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   217,232.66    357       357       3     10.453     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   286,672.88    357       357       3      8.125     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   231,386.78    356       356       4      8.125     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   418,066.32    357       357       3      8.834     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 4,671,310.60    357       357       3      7.988     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   192,000.00    358       358       2      7.700     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        58
 2,746,457.01    357       357       3      8.183     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0


                                      S-72



                                   Assumed Group I Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
   171,000.00    356       356       4      8.700     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        56
   664,930.11    357       357       3      7.253     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   207,909.93    357       357       3      7.500     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   667,339.72    357       357       3      7.298     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 2,028,174.47    357       357       3      8.360     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   136,800.00    357       357       3      7.000     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   716,973.79    357       357       3      7.910     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   330,000.00    357       357       3      6.875     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   557,088.98    357       357       3      8.096     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   224,750.00    357       357       3      7.875     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
    62,737.88    356       356       4      8.250     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    60,325.00    357       357       3      8.800     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   164,692.48    356       356       4      9.420     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 1,460,822.05    356       356       4      8.642     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   400,850.00    357       357       3      8.977     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   219,554.05    356       356       4      8.802     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    66,256.27    356       356       4      7.650     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   677,507.29    357       357       3      7.809     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
21,424,274.35    357       357       3      7.829     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 4,069,430.90    357       357       3      7.356     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A        57
   259,401.29    356       356       4      8.800     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 2,543,094.48    178       178       3      7.815     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    49,659.31    177       177       3     10.750     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   287,121.63    177       177       3      7.994     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   326,874.31    178       178       2      9.504     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   113,695.59    175       175       5      7.250     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   400,436.73    177       177       3      7.600     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   300,899.43    234       234       3     11.288     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    38,819.59    208       208       3      9.875     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    14,921.12    177       177       3     13.500     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    18,658.85    177       177       3      9.690     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    64,761.37    237       237       3     10.722     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 4,432,110.02    177       357       3     11.320     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0



                                      S-73



                                   Assumed Group I Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
    35,966.64    177       357       3     11.700     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    72,619.49    177       357       3     12.189     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   153,546.13    177       357       3     10.653     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    17,475.95    177       357       3      9.875     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   141,904.83    177       357       3     11.323     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    21,038.99    177       357       3     10.375     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    14,979.27    177       357       3      9.850     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   128,277.70    177       357       3     11.767     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
 1,428,773.47    177       357       3     11.629     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    37,764.20    177       357       3     11.600     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   208,412.13    177       357       3     12.280     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   111,476.08    177       357       3     11.167     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    91,140.26    177       357       3     10.500     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   105,856.47    175       355       5     11.690     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   183,483.99    177       357       3     10.667     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
   220,181.07    177       357       3     10.501     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0
    27,378.15    177       357       3     12.375     FR     N/A     N/A       N/A       N/A     N/A      N/A       N/A         0


*LIB6M means Six-Month LIBOR. FR means Fixed Rate.

                                      S-74



                                  Assumed Group II Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
26,280,736.21    357       357       3      8.603   LIB6M    7.058  15.497     8.520    1.640    1.413     20        6          0
 3,467,140.60    357       357       3      8.711   LIB6M    7.619  15.711     8.711    1.500    1.500     21        6         21
17,500,330.30    357       357       3      8.682   LIB6M    7.303  15.623     8.682    1.590    1.470     21        6         57
   138,341.76    357       357       3      9.450   LIB6M    7.000  15.450     9.450    3.000    1.000     21        6          0
   443,870.16    357       357       3      8.065   LIB6M    6.685  14.571     8.065    2.241    1.253     21        6          0
   546,900.00    357       357       3      9.271   LIB6M    7.724  16.271     9.271    2.077    1.308     21        6         57
   239,501.24    357       357       3      7.875   LIB6M    6.625  14.875     7.875    1.500    1.500     21        6          0
 3,438,008.69    357       357       3      8.855   LIB6M    7.148  15.855     8.855    1.466    1.466     20        6          0
   347,656.00    356       356       4      8.400   LIB6M    7.400  15.400     8.400    1.500    1.500     20        6         20
 3,722,263.67    357       357       3      8.159   LIB6M    7.196  15.079     8.079    1.620    1.460     21        6         57
 2,768,168.30    357       357       3      8.728   LIB6M    7.137  15.626     8.634    1.707    1.453     21        6          0
   195,211.00    357       357       3      8.990   LIB6M    8.260  15.990     8.990    1.500    1.500     21        6         21
   499,999.00    357       357       3      7.875   LIB6M    6.875  14.875     7.875    1.500    1.500     21        6         21
   609,121.42    357       357       3      8.173   LIB6M    7.173  15.173     8.173    1.500    1.500     21        6          0
   247,950.00    356       356       4      8.375   LIB6M    7.375  14.375     8.375    3.000    1.000     20        6         56
 3,390,108.18    357       357       3      8.119   LIB6M    6.763  14.790     7.919    1.994    1.335     21        6          0
 1,941,900.00    357       357       3      8.451   LIB6M    7.451  15.009     8.451    2.164    1.279     21        6         57
   734,754.78    357       357       3      8.011   LIB6M    6.193  15.011     8.011    1.500    1.500     21        6          0
   530,579.45    357       357       3      8.228   LIB6M    6.000  15.228     8.228    1.500    1.500     21        6         57
   237,825.68    356       356       4      8.279   LIB6M    7.425  15.279     7.425    1.500    1.500     20        6          0
   195,394.91    356       356       4      7.350   LIB6M    6.350  13.350     7.350    3.000    1.000     20        6          0
   897,914.94    356       356       4      8.611   LIB6M    8.017  14.611     8.611    3.000    1.000     20        6          0
 1,061,999.33    357       357       3      8.857   LIB6M    7.374  15.044     8.857    2.531    1.093     21        6         57
   272,059.65    357       357       3      9.397   LIB6M    7.000  15.397     9.397    3.000    1.000     21        6          0
   168,000.00    357       357       3      8.750   LIB6M    7.000  14.750     8.750    3.000    1.000     21        6         57
 1,023,022.08    357       357       3      8.667   LIB6M    7.536  15.667     8.667    1.500    1.500     21        6          0
54,029,244.39    357       357       3      8.196   LIB6M    7.052  15.095     8.151    1.685    1.445     21        6          0
17,104,243.09    357       357       3      7.602   LIB6M    6.560  14.466     7.540    1.674    1.442     21        6         21
54,641,949.53    357       357       3      7.820   LIB6M    6.790  14.740     7.814    1.654    1.460     21        6         57
   208,000.00    357       357       3      7.850   LIB6M    6.850  14.850     6.850    1.500    1.500     21        6         21
   176,800.00    356       356       4      7.500   LIB6M    7.500  13.500     7.500    3.000    1.000     20        6         56
   254,000.00    357       357       3      5.250   LIB6M    5.750  12.250     5.250    1.500    1.500     21        6         21



                                      S-75



                                  Assumed Group II Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
   983,176.29    357       357       3      7.086   LIB6M    6.061  14.086     7.086    1.500    1.500      21        6        57
   323,611.31    356       476       4      7.875   LIB6M    7.625  14.875     7.875    3.000    1.500      20        6         0
   905,400.12    357       357       3      9.026   LIB6M    7.963  15.775     9.026    2.198    1.374      33        6         0
   617,920.00    357       357       3      7.047   LIB6M    5.853  14.047     7.047    1.500    1.500      33        6        33
 1,414,909.00    356       356       4      7.654   LIB6M    7.197  14.502     7.654    1.995    1.424      32        6        56
   563,503.11    356       356       4      7.339   LIB6M    6.237  13.746     7.339    2.390    1.203      32        6         0
   198,926.69    354       354       6      9.250   LIB6M    6.125  16.250     9.250    1.500    1.500      30        6         0
   219,791.69    358       358       2      9.700   LIB6M    8.700  16.700     9.700    1.500    1.500      34        6         0
   111,789.70    357       357       3      8.375   LIB6M    6.125  15.375     8.375    1.500    1.500      33        6         0
 1,187,455.44    357       357       3      8.531   LIB6M    7.114  15.363     8.531    1.751    1.416      33        6         0
   564,011.20    355       355       5      6.900   LIB6M    6.247  13.900     6.900    1.500    1.500      31        6        31
 1,934,119.00    357       357       3      7.333   LIB6M    6.272  14.333     7.203    1.500    1.500      33        6        57
   276,808.99    358       358       2      7.950   LIB6M    6.950  14.950     7.950    3.000    1.500      58        6         0
   615,400.20    357       357       3      8.625   LIB6M    6.375  15.625     8.625    3.000    1.500      57        6         0
   186,504.87    357       357       3      6.875   LIB6M    5.750  13.875     6.875    3.000    1.500      57        6         0
13,567,623.11    357       357       3      8.333     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
 2,312,107.02    357       357       3      7.776     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A       57
   384,170.36    358       358       2      8.371     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
 2,629,040.62    357       357       3      8.162     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
 1,043,756.50    357       357       3      7.536     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A       57
    64,884.64    357       357       3      8.650     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
    83,774.09    357       357       3      8.750     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   194,629.05    356       356       4      7.990     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
 1,910,990.13    357       357       3      7.814     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   215,000.00    357       357       3      6.375     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A       57
 1,088,643.95    357       357       3      7.921     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   139,050.00    357       357       3      8.500     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A       57
   776,447.08    357       357       3      8.246     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   271,955.39    356       356       4      7.829     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
    65,597.64    355       355       5      9.000     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   142,766.83    356       356       4      9.060     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   200,522.06    356       356       4      7.200     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0
   111,165.77    357       357       3      8.990     FR     N/A     N/A        N/A      N/A     N/A       N/A       N/A        0



                                      S-76





                                  Assumed Group II Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
   132,000.00    357       357       3       9.400  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       57
   152,067.20    356       356       4      10.550  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   100,932.17    356       356       4       7.750  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
10,143,474.86    357       357       3       7.870  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
 2,628,698.73    357       357       3       7.220  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       57
    76,231.62    357       357       3      11.850  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
 1,951,681.15    357       357       3       8.362  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
 7,962,158.70    357       357       3       7.934  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   425,499.08    357       357       3       7.163  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       57
   284,045.69    356       356       4       8.340  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   171,593.01    357       357       3       7.225  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
 1,990,864.43    357       357       3       8.246  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
101,572,584.35   357       357       3       7.628  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
19,583,310.86    357       357       3       6.982  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       57
   737,516.07    177       177       3       7.671  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   197,653.64    177       177       3       8.651  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   130,483.89    177       177       3       6.750  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   298,431.77    177       177       3       7.856  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
 2,068,778.86    180       180       3       7.812  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   340,194.69    221       221       3      10.090  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    55,560.20    237       237       3      11.600  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    34,963.63    177       177       3      11.000  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    27,828.57    177       177       3      11.900  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   233,997.10    204       204       3      11.122  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    61,595.53    177       177       3      11.250  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   139,300.29    190       190       3      11.085  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
 8,692,763.27    177       357       3      11.666  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    52,514.57    177       357       3      13.125  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    62,054.43    177       357       3      12.750  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   628,889.20    177       357       3      11.493  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
    49,103.47    177       357       3      11.600  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   275,350.80    177       357       3      12.298  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0
   177,792.61    177       357       3      11.675  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A        0



                                      S-77



                                  Assumed Group II Mortgage Loan Characteristics


              Remaining                                                                Initial  Subse-   Months    Rate    Remaining
                Term    Remaining                                  Maximum   Minimum  Periodic   quent   to Next  Adjust-  Interest
   Principal     to    Amortization        Mortgage         Gross  Mortgage  Mortgage   Rate   Periodic   Rate     ment      Only
    Balance   Maturity    Term      Age      Rate    Index  Margin   Rate      Rate      Cap   Rate Cap  Adjust- Frequency   Term
      ($)     (Months)  (Months)  (Months)   (%)     Type*    (%)     (%)       (%)      (%)      (%)     ment   (Months)   (Months)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        
    23,167.95    177       357       3       9.850  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    51,936.81    175       355       5      12.825  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
   405,190.18    177       357       3      11.864  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    52,910.13    177       357       3      11.798  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    35,771.61    177       357       3      12.400  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
 5,894,318.07    177       357       3      11.555  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    42,344.19    176       356       4      11.157  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    24,318.85    177       357       3      11.990  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    78,703.40    177       357       3      13.700  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
 1,298,851.12    177       357       3      11.318  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
    53,463.93    177       357       3      13.125  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0
   700,158.63    177       357       3      11.326  FR       N/A    N/A        N/A      N/A      N/A       N/A       N/A       0


  *LIB6M means Six-Month LIBOR. FR means Fixed Rate.

                                      S-78



        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 Offered  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  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  Offered
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 Offered  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-79



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------
DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................     99        85        74        67        58
July 25, 2008 ................     98        63        37        24        10
July 25, 2009 ................     98        49        19         6         0
July 25, 2010 ................     97        37        19         6         0
July 25, 2011 ................     96        31        14         6         0
July 25, 2012 ................     95        26        10         5         0
July 25, 2013 ................     94        22         7         3         0
July 25, 2014 ................     93        18         5         2         0
July 25, 2015 ................     91        15         4         2         0
July 25, 2016 ................     90        13         3         1         0
July 25, 2017 ................     88        11         2         1         0
July 25, 2018 ................     86         9         1         *         0
July 25, 2019 ................     84         7         1         0         0
July 25, 2020 ................     81         6         1         0         0
July 25, 2021 ................     77         5         *         0         0
July 25, 2022 ................     74         4         0         0         0
July 25, 2023 ................     71         3         0         0         0
July 25, 2024 ................     67         3         0         0         0
July 25, 2025 ................     63         2         0         0         0
July 25, 2026 ................     59         2         0         0         0
July 25, 2027 ................     54         1         0         0         0
July 25, 2028 ................     48         1         0         0         0
July 25, 2029 ................     42         1         0         0         0
July 25, 2030 ................     36         *         0         0         0
July 25, 2031 ................     31         *         0         0         0
July 25, 2032 ................     26         0         0         0         0
July 25, 2033 ................     20         0         0         0         0
July 25, 2034 ................     14         0         0         0         0
July 25, 2035 ................      6         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    20.33     4.70      2.53      1.81      1.24
Weighted Average Life
  in Years (1)(2)                 20.29     4.40      2.35      1.67      1.24

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-80



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................     98        70        47        34        16
July 25, 2008 ................     97        29         0         0         0
July 25, 2009 ................     95         *         0         0         0
July 25, 2010 ................     94         0         0         0         0
July 25, 2011 ................     92         0         0         0         0
July 25, 2012 ................     89         0         0         0         0
July 25, 2013 ................     86         0         0         0         0
July 25, 2014 ................     83         0         0         0         0
July 25, 2015 ................     80         0         0         0         0
July 25, 2016 ................     76         0         0         0         0
July 25, 2017 ................     72         0         0         0         0
July 25, 2018 ................     67         0         0         0         0
July 25, 2019 ................     62         0         0         0         0
July 25, 2020 ................     56         0         0         0         0
July 25, 2021 ................     40         0         0         0         0
July 25, 2022 ................     34         0         0         0         0
July 25, 2023 ................     27         0         0         0         0
July 25, 2024 ................     19         0         0         0         0
July 25, 2025 ................     11         0         0         0         0
July 25, 2026 ................      2         0         0         0         0
July 25, 2027 ................      0         0         0         0         0
July 25, 2028 ................      0         0         0         0         0
July 25, 2029 ................      0         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
July 25, 2034 ................      0         0         0         0         0
July 25, 2035 ................      0         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    13.35     1.57      1.00      0.83      0.68
Weighted Average Life
  in Years (1)(2)                 13.35     1.57      1.00      0.83      0.68

- ---------------------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-81



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100        34         0         0
July 25, 2009 ................    100       100         0         0         0
July 25, 2010 ................    100        21         0         0         0
July 25, 2011 ................    100         0         0         0         0
July 25, 2012 ................    100         0         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 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................     72         0         0         0         0
July 25, 2028 ................     35         0         0         0         0
July 25, 2029 ................      0         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
July 25, 2034 ................      0         0         0         0         0
July 25, 2035 ................      0         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    21.62     3.66      2.00      1.74      1.41
Weighted Average Life
  in Years (1)(2)                 21.62     3.66      2.00      1.74      1.41

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-82



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100        68        12
July 25, 2009 ................    100       100        44         0         0
July 25, 2010 ................    100       100        35         0         0
July 25, 2011 ................    100        83        11         0         0
July 25, 2012 ................    100        61         0         0         0
July 25, 2013 ................    100        43         0         0         0
July 25, 2014 ................    100        28         0         0         0
July 25, 2015 ................    100        15         0         0         0
July 25, 2016 ................    100         4         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 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................     97         0         0         0         0
July 25, 2030 ................     81         0         0         0         0
July 25, 2031 ................     63         0         0         0         0
July 25, 2032 ................     43         0         0         0         0
July 25, 2033 ................     20         0         0         0         0
July 25, 2034 ................      0         0         0         0         0
July 25, 2035 ................      0         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    25.57     6.88      3.50      2.29      1.87
Weighted Average Life
  in Years (1)(2)                 25.57     6.88      3.50      2.29      1.87

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-83



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100        84         0
July 25, 2010 ................    100       100       100        84         0
July 25, 2011 ................    100       100       100        75         0
July 25, 2012 ................    100       100        88        51         0
July 25, 2013 ................    100       100        64        34         0
July 25, 2014 ................    100       100        47        23         0
July 25, 2015 ................    100       100        35        16         0
July 25, 2016 ................    100       100        26        11         0
July 25, 2017 ................    100        90        19         7         0
July 25, 2018 ................    100        75        14         4         0
July 25, 2019 ................    100        63        10         1         0
July 25, 2020 ................    100        53         7         0         0
July 25, 2021 ................    100        41         4         0         0
July 25, 2022 ................    100        34         1         0         0
July 25, 2023 ................    100        28         0         0         0
July 25, 2024 ................    100        23         0         0         0
July 25, 2025 ................    100        19         0         0         0
July 25, 2026 ................    100        15         0         0         0
July 25, 2027 ................    100        12         0         0         0
July 25, 2028 ................    100        10         0         0         0
July 25, 2029 ................    100         8         0         0         0
July 25, 2030 ................    100         5         0         0         0
July 25, 2031 ................    100         3         0         0         0
July 25, 2032 ................    100         *         0         0         0
July 25, 2033 ................    100         0         0         0         0
July 25, 2034 ................     91         0         0         0         0
July 25, 2035 ................     41         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    28.86     15.35     8.71      6.52      2.49
Weighted Average Life
  in Years (1)(2)                 28.60     12.76     6.90      5.01      2.49

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-84



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100        85
July 25, 2010 ................    100       100         0        57        74
July 25, 2011 ................    100        67         0         0         0
July 25, 2012 ................    100        34         0         0         0
July 25, 2013 ................    100         6         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 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     83         0         0         0         0
July 25, 2031 ................     53         0         0         0         0
July 25, 2032 ................     20         0         0         0         0
July 25, 2033 ................      0         0         0         0         0
July 25, 2034 ................      0         0         0         0         0
July 25, 2035 ................      0         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1) ...............    25.09     5.60      3.63      4.10      4.11
Weighted Average Life
  in Years (1)(2) ............    25.09     5.60      3.63      4.10      3.88

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-85



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100        89       100       100
July 25, 2011 ................    100       100        49        33        81
July 25, 2012 ................    100       100        19         0        23
July 25, 2013 ................    100       100         0         0         0
July 25, 2014 ................    100        80         0         0         0
July 25, 2015 ................    100        58         0         0         0
July 25, 2016 ................    100        39         0         0         0
July 25, 2017 ................    100        23         0         0         0
July 25, 2018 ................    100        10         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 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................    100         0         0         0         0
July 25, 2031 ................    100         0         0         0         0
July 25, 2032 ................    100         0         0         0         0
July 25, 2033 ................     81         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................      0         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    27.71     9.65      5.13      4.89      5.58
Weighted Average Life
  in Years (1)(2)                 27.71     9.65      5.13      4.89      4.08

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-8



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100       100       100       100
July 25, 2011 ................    100       100       100       100       100
July 25, 2012 ................    100       100       100        75       100
July 25, 2013 ................    100       100        97        50        82
July 25, 2014 ................    100       100        71        33        38
July 25, 2015 ................    100       100        51        22        12
July 25, 2016 ................    100       100        37        10         0
July 25, 2017 ................    100       100        27         1         0
July 25, 2018 ................    100       100        20         0         0
July 25, 2019 ................    100        98         8         0         0
July 25, 2020 ................    100        81         2         0         0
July 25, 2021 ................    100        64         0         0         0
July 25, 2022 ................    100        53         0         0         0
July 25, 2023 ................    100        44         0         0         0
July 25, 2024 ................    100        36         0         0         0
July 25, 2025 ................    100        29         0         0         0
July 25, 2026 ................    100        23         0         0         0
July 25, 2027 ................    100        19         0         0         0
July 25, 2028 ................    100        10         0         0         0
July 25, 2029 ................    100         2         0         0         0
July 25, 2030 ................    100         0         0         0         0
July 25, 2031 ................    100         0         0         0         0
July 25, 2032 ................    100         0         0         0         0
July 25, 2033 ................    100         0         0         0         0
July 25, 2034 ................    100         0         0         0         0
July 25, 2035 ................     73         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    29.28     17.12     9.66      7.49      7.88
Weighted Average
  Life in Years (1)(2)            28.83     13.39     7.24      5.50      4.08

- ---------------------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-87



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

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

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100        55        37        21
July 25, 2011 ................    100        87        40        24        12
July 25, 2012 ................    100        73        29        16         7
July 25, 2013 ................    100        62        21        11         1
July 25, 2014 ................    100        52        15         7         0
July 25, 2015 ................    100        43        11         5         0
July 25, 2016 ................    100        36         8         0         0
July 25, 2017 ................    100        31         6         0         0
July 25, 2018 ................    100        26         2         0         0
July 25, 2019 ................    100        21         0         0         0
July 25, 2020 ................    100        18         0         0         0
July 25, 2021 ................    100        14         0         0         0
July 25, 2022 ................    100        12         0         0         0
July 25, 2023 ................    100        10         0         0         0
July 25, 2024 ................    100         8         0         0         0
July 25, 2025 ................    100         6         0         0         0
July 25, 2026 ................    100         5         0         0         0
July 25, 2027 ................    100         *         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     93         0         0         0         0
July 25, 2031 ................     81         0         0         0         0
July 25, 2032 ................     67         0         0         0         0
July 25, 2033 ................     52         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................     16         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    26.98     9.57      5.37      4.64      4.17
Weighted Average
  Life in Years (1)(2)            26.89     8.82      4.88      4.25      3.87

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-88



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

                                                  CLASS M-5
                                                  ----------

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100        55        37        21
July 25, 2011 ................    100        87        40        24        12
July 25, 2012 ................    100        73        29        16         7
July 25, 2013 ................    100        62        21        11         0
July 25, 2014 ................    100        52        15         7         0
July 25, 2015 ................    100        43        11         1         0
July 25, 2016 ................    100        36         8         0         0
July 25, 2017 ................    100        31         6         0         0
July 25, 2018 ................    100        26         0         0         0
July 25, 2019 ................    100        21         0         0         0
July 25, 2020 ................    100        18         0         0         0
July 25, 2021 ................    100        14         0         0         0
July 25, 2022 ................    100        12         0         0         0
July 25, 2023 ................    100        10         0         0         0
July 25, 2024 ................    100         8         0         0         0
July 25, 2025 ................    100         6         0         0         0
July 25, 2026 ................    100         3         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     93         0         0         0         0
July 25, 2031 ................     81         0         0         0         0
July 25, 2032 ................     67         0         0         0         0
July 25, 2033 ................     52         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................     16         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    26.98     9.54      5.33      4.55      3.98
Weighted Average
  Life in Years (1)(2)            26.89     8.82      4.87      4.17      3.70

- ------------------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-89



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

                                                  CLASS M-6
                                                  ----------

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100        55        37        21
July 25, 2011 ................    100        87        40        24        12
July 25, 2012 ................    100        73        29        16         7
July 25, 2013 ................    100        62        21        11         0
July 25, 2014 ................    100        52        15         7         0
July 25, 2015 ................    100        43        11         0         0
July 25, 2016 ................    100        36         8         0         0
July 25, 2017 ................    100        31         2         0         0
July 25, 2018 ................    100        26         0         0         0
July 25, 2019 ................    100        21         0         0         0
July 25, 2020 ................    100        18         0         0         0
July 25, 2021 ................    100        14         0         0         0
July 25, 2022 ................    100        12         0         0         0
July 25, 2023 ................    100        10         0         0         0
July 25, 2024 ................    100         8         0         0         0
July 25, 2025 ................    100         5         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     93         0         0         0         0
July 25, 2031 ................     81         0         0         0         0
July 25, 2032 ................     67         0         0         0         0
July 25, 2033 ................     52         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................     16         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    26.98     9.50      5.28      4.46      3.83
Weighted Average
  Life in Years (1)(2)            26.89     8.82      4.85      4.11      3.57

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-90



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

                                                  CLASS M-7
                                                  ----------

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100        55        37        21
July 25, 2011 ................    100        87        40        24        12
July 25, 2012 ................    100        73        29        16         2
July 25, 2013 ................    100        62        21        11         0
July 25, 2014 ................    100        52        15         4         0
July 25, 2015 ................    100        43        11         0         0
July 25, 2016 ................    100        36         8         0         0
July 25, 2017 ................    100        31         0         0         0
July 25, 2018 ................    100        26         0         0         0
July 25, 2019 ................    100        21         0         0         0
July 25, 2020 ................    100        18         0         0         0
July 25, 2021 ................    100        14         0         0         0
July 25, 2022 ................    100        12         0         0         0
July 25, 2023 ................    100        10         0         0         0
July 25, 2024 ................    100         6         0         0         0
July 25, 2025 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     93         0         0         0         0
July 25, 2031 ................     81         0         0         0         0
July 25, 2032 ................     67         0         0         0         0
July 25, 2033 ................     52         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................     16         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    26.97     9.44      5.23      4.38      3.71
Weighted Average
  Life in Years (1)(2)            26.88     8.82      4.84      4.06      3.48

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-91



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

                                                  CLASS M-8
                                                  ----------

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100       100
July 25, 2010 ................    100       100        55        37        21
July 25, 2011 ................    100        87        40        24        12
July 25, 2012 ................    100        73        29        16         0
July 25, 2013 ................    100        62        21        11         0
July 25, 2014 ................    100        52        15         0         0
July 25, 2015 ................    100        43        11         0         0
July 25, 2016 ................    100        36         *         0         0
July 25, 2017 ................    100        31         0         0         0
July 25, 2018 ................    100        26         0         0         0
July 25, 2019 ................    100        21         0         0         0
July 25, 2020 ................    100        18         0         0         0
July 25, 2021 ................    100        14         0         0         0
July 25, 2022 ................    100        12         0         0         0
July 25, 2023 ................    100         7         0         0         0
July 25, 2024 ................    100         0         0         0         0
July 25, 2025 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     93         0         0         0         0
July 25, 2031 ................     81         0         0         0         0
July 25, 2032 ................     67         0         0         0         0
July 25, 2033 ................     52         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................     16         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    26.97     9.35      5.17      4.31      3.60
Weighted Average
  Life in Years (1)(2)            26.88     8.82      4.83      4.03      3.40

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-92



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

                                                  CLASS M-9
                                                  ----------

                                0% PPC    55% PPC   100% PPC  125% PPC  160% PPC
                                ------    -------   --------  --------  --------

DISTRIBUTION DATE
- -----------------

Initial Percentage ...........    100%      100%      100%      100%      100%
July 25, 2007 ................    100       100       100       100       100
July 25, 2008 ................    100       100       100       100       100
July 25, 2009 ................    100       100       100       100        99
July 25, 2010 ................    100       100        55        37        21
July 25, 2011 ................    100        87        40        24        11
July 25, 2012 ................    100        73        29        16         0
July 25, 2013 ................    100        62        21         5         0
July 25, 2014 ................    100        52        15         0         0
July 25, 2015 ................    100        43         7         0         0
July 25, 2016 ................    100        36         0         0         0
July 25, 2017 ................    100        31         0         0         0
July 25, 2018 ................    100        26         0         0         0
July 25, 2019 ................    100        21         0         0         0
July 25, 2020 ................    100        18         0         0         0
July 25, 2021 ................    100        14         0         0         0
July 25, 2022 ................    100         9         0         0         0
July 25, 2023 ................    100         0         0         0         0
July 25, 2024 ................    100         0         0         0         0
July 25, 2025 ................    100         0         0         0         0
July 25, 2026 ................    100         0         0         0         0
July 25, 2027 ................    100         0         0         0         0
July 25, 2028 ................    100         0         0         0         0
July 25, 2029 ................    100         0         0         0         0
July 25, 2030 ................     93         0         0         0         0
July 25, 2031 ................     81         0         0         0         0
July 25, 2032 ................     67         0         0         0         0
July 25, 2033 ................     52         0         0         0         0
July 25, 2034 ................     35         0         0         0         0
July 25, 2035 ................     16         0         0         0         0
July 25, 2036 ................      0         0         0         0         0

Weighted Average Life
  in Years (1)                    26.96     9.25      5.10      4.23      3.52
Weighted Average
  Life in Years (1)(2)            26.88     8.82      4.83      4.00      3.35

- ----------
*If applicable, indicates a number that is greater than zero but less than 0.5%.

(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 that the Master  Servicer  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-93



        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-11, Class
M-10,  Class M-9,  Class M-8,  Class M-7, Class M-6, Class M-5, 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 or by amounts  paid under the  Interest  Rate Swap
Agreement  and  available  for that  purpose) will be allocated to the Class M-1
Certificates. If the Certificate Principal Balances of the Class CE, Class M-11,
Class M-10, Class M-9, Class M-8, Class M-7, Class M-6, Class M-5, 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 or by amounts paid under the Interest  Rate Swap  Agreement and
available for that purpose) will be allocated to the Class M-2 Certificates.  If
the  Certificate  Principal  Balances of the Class CE,  Class M-11,  Class M-10,
Class M-9, Class M-8, Class M-7, Class M-6, Class M-5 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

                                      S-94



Monthly  Excess  Cashflow  or by  amounts  paid  under  the  Interest  Rate Swap
Agreement  and  available  for that  purpose) will be allocated to the Class M-3
Certificates. If the Certificate Principal Balances of the Class CE, Class M-11,
Class  M-10,  Class  M-9,  Class  M-8,  Class  M-7,  Class  M-6  and  Class  M-5
Certificates  have 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 or by amounts paid under the Interest Rate Swap Agreement and available
for that  purpose)  will be  allocated  to the  Class M-4  Certificates.  If the
Certificate  Principal  Balances of the Class CE, Class M-11,  Class M-10, Class
M-9, Class M-8, Class M-7 and Class M-6 Certificates  have been reduced to zero,
the yield to  maturity  on the  Class M-5  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 or by amounts paid under
the  Interest  Rate Swap  Agreement  and  available  for that  purpose)  will be
allocated to the Class M-5 Certificates.  If the Certificate  Principal Balances
of the Class CE,  Class  M-11,  Class M-10,  Class M-9,  Class M-8 and Class M-7
Certificates  have been reduced to zero,  the yield to maturity on the Class M-6
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 or by amounts paid under the Interest Rate Swap Agreement and available
for that  purpose)  will be  allocated  to the  Class M-6  Certificates.  If the
Certificate  Principal  Balances of the Class CE, Class M-11,  Class M-10, Class
M-9 and Class M-8 Certificates  have been reduced to zero, the yield to maturity
on the Class M-7 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 or by amounts  paid under the  Interest  Rate Swap
Agreement  and  available  for that  purpose) will be allocated to the Class M-7
Certificates. If the Certificate Principal Balances of the Class CE, Class M-11,
Class M-10 and Class M-9  Certificates  have been reduced to zero,  the yield to
maturity on the Class M-8 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 or by amounts paid under the Interest
Rate Swap  Agreement  and  available  for that purpose) will be allocated to the
Class M-8 Certificates.  If the Certificate  Principal Balances of the Class CE,
Class M-11 and Class M-10  Certificates  have been reduced to zero, the yield to
maturity on the Class M-9 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 or by amounts paid under the Interest
Rate Swap  Agreement  and  available  for that purpose) will be allocated to the
Class M-9  Certificates.  If the Certificate  Principal  Balance of the Class CE
Certificates and Class M-11  Certificates has been reduced to zero, the yield to
maturity on the Class M-10  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 or by amounts paid under the Interest
Rate Swap  Agreement  and  available  for that purpose) will be allocated to the
Class M-10  Certificates.  If the Certificate  Principal Balance of the Class CE
Certificates  has been reduced to zero,  the yield to maturity on the Class M-11
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 or by amounts paid under the Interest Rate Swap Agreement and available
for that purpose) will be allocated to the Class M-11 Certificates.  The initial
undivided  interests in the trust fund  evidenced  by the Class M-1,  Class M-2,
Class M-3,  Class M-4,  Class M-5,  Class M-6,  Class M-7, Class M-8, Class M-9,
Class  M-10,  Class  M-11 and Class CE  Certificates  are  approximately  3.55%,
approximately  3.25%,  approximately 1.90%,  approximately 1.65%,  approximately
1.65%,   approximately   1.45%,   approximately   1.40%,   approximately  1.15%,
approximately 0.90%,  approximately 0.55%, approximately 1.00% and approximately
2.55%,  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, except as
otherwise  provided in this  prospectus  supplement  under  "Description  of the
Certificates--Allocation of Losses", 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 nor will these amounts be reinstated  (except in the case of subsequent
recoveries  as  described in this  prospectus  supplement).  However,  Allocated
Realized Loss Amounts may be paid to the holders of the  Mezzanine  Certificates
from Net Monthly  Excess  Cashflow and from payments  received by the Securities
Administrator  in respect of the Interest Rate Swap  Agreement in the priorities
set  forth  under   "Description   of  the   Certificates--Overcollateralization
Provisions" and "Description of the  Certificates--The Cap Provider and the Swap
Provider--The Swap Agreement" in this prospectus supplement.

        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 Class A

                                      S-95



Certificates  and  Mezzanine  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.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

        The ACE Securities Corp. Home Equity Loan Trust, Series 2006-CW1,  Asset
Backed   Pass-Through   Certificates   will  consist  of  nineteen   classes  of
certificates, designated as (i) the Class A-1 Certificates; (ii) the Class A-2A,
Class A-2B, Class A-2C and Class A-2D Certificates (collectively, the "Class A-2
Certificates";  and  together  with the Class  A-1  Certificates,  the  "Class A
Certificates"); (iii) the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5,
Class  M-6,  Class  M-7,  Class  M-8,  Class  M-9,  Class  M-10 and  Class  M-11
Certificates  (collectively,  the "Mezzanine  Certificates");  (iv) the Class CE
Certificates  (collectively,  with the Mezzanine Certificates,  the "Subordinate
Certificates");  (v) the Class P Certificates; and (vi) the Class R Certificates
(also  referred  to herein  as the  "Residual  Certificates").  Only the Class A
Certificates  and the Class M-1,  Class M-2,  Class M-3,  Class M-4,  Class M-5,
Class M-6, Class M-7, Class M-8 and Class M-9  Certificates  (collectively,  the
"Offered Certificates") are offered by this prospectus supplement.

        Distributions  on the Class A  Certificates  and Mezzanine  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  2006 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 and any Distribution Date 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,  first and second lien,  fixed-rate and
adjustable-rate  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  $843,837,521,  subject to a
permitted variance of plus or minus 5%.

        The Offered  Certificates  will have the initial  Certificate  Principal
Balance  set  forth in the  table  appearing  on the  cover  of this  prospectus
supplement and the Class M-10 Certificates and Class M-11 Certificates will have
the  initial  Certificate  Principal  Balances  set forth in the  definition  of
"Certificate     Principal     Balance"     under     "Description     of    the
Certificates--Glossary"   below.   The   Pass-Through   Rates  on  the  Class  A
Certificates and Mezzanine Certificates will be calculated for each Distribution
Date as described under  "--Pass-Through  Rates" below. The Class A Certificates
evidence an initial aggregate undivided interest of approximately  79.00% in the
trust fund,  the Class M-1,  Class M-2,  Class M-3,  Class M-4, Class M-5, Class
M-6, Class M-7,  Class M-8,  Class M-9,  Class M-10 and Class M-11  Certificates
evidence  initial  undivided  interests of  approximately  3.55%,  approximately
3.25%,   approximately   1.90%,   approximately   1.65%,   approximately  1.65%,
approximately  1.45%,  approximately 1.40%,  approximately 1.15%,  approximately
0.90%, approximately 0.55% and approximately 1.00%,  respectively,  in the trust
fund and the Class CE  Certificates  evidence an initial  undivided  interest of
approximately 2.55% in the trust fund.

                                      S-96



BOOK-ENTRY CERTIFICATES

        The  Class  A  Certificates  and  the  Mezzanine  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 Clearstream's  and Euroclear's  names on the
books of their respective depositories which in turn will hold such positions in
customers'  securities accounts in the depositories,  names on the books of DTC.
Citibank, N.A. will act as depository for Clearstream,  and JPMorgan Chase Bank,
N.A. will act as depository for Euroclear (in such capacities,  individually the
"Relevant Depository" and collectively the "European  Depositories").  Investors
may hold such  beneficial  interests in the Book-Entry  Certificates  in minimum
dollar  denominations  of  $25,000  and  integral  multiples  of $1.00 in excess
thereof.  Except as described below, no 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 Class A Certificates and the Mezzanine  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  Securities  Administrator
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

                                      S-97



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  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.

        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 Depositories.

        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.

                                      S-98



        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 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  Securities  Administrator  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

                                      S-99



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  Securities  Administrator  to  Cede & Co.
Distributions with respect to Certificates held through Clearstream or Euroclear
will be 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  Securities  Administrator  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 and  servicing  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 Securities Administrator 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  Securities
Administrator,  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 Securities  Administrator and
DTC through the Financial  Intermediaries  and the DTC  Participants  in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) is no longer in the best interests of Certificate Owners.

        Upon the  occurrence of any of the events  described in the  immediately
preceding paragraph,  the Securities Administrator 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 Securities  Administrator will issue
Definitive  Certificates,  and  thereafter  the  Securities  Administrator  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.

                                     S-100



As of the Closing Date, the certificate registrar designates its offices located
at Sixth Street and  Marquette  Avenue,  Minneapolis,  Minnesota  55479 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 0.140% 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 as of
the last day of the  related  Due Period is reduced to less than or equal to 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 0.280%, 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-2A Certificates will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.050% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.100% 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-2B Certificates will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.100% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.200%, 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-2C Certificates will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.140% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.280%, 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-2D Certificates will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.260% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.520%, 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 0.260% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.390%, in the case of any Distribution Date thereafter and
(ii) the applicable Net WAC Pass-Through Rate for the Distribution Date.

                                     S-101



        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 0.320% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.480%, 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 0.360% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.540%, 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-4 Certificates  will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.380% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.570%, 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-5 Certificates  will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.420% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.630%, 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-6 Certificates  will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.480% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 0.720%, 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-7 Certificates  will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 0.950% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 1.425%, 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-8 Certificates  will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 1.100% in the case of each
Distribution  Date through and  including  the  Optional  Termination  Date,  or
One-Month LIBOR plus 1.600%, 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-9  Certificates  will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 1.900% in the case of each
Distribution  Date through and including the Optional  Termination  Date, or One
Month LIBOR plus 2.400%,  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-10  Certificates will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 2.500% in the case of each
Distribution  Date through and including the Optional  Termination  Date, or One
Month LIBOR plus 3.000%,  in the case of any  Distribution  Date  thereafter and
(ii) the applicable Net WAC Pass Through Rate for the Distribution Date.

                                     S-102



        The Pass Through Rate on the Class M-11  Certificates will be a rate per
annum equal to the lesser of (i) One-Month LIBOR plus 2.500% in the case of each
Distribution  Date through and including the Optional  Termination  Date, or One
Month LIBOR plus 3.000%,  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  Servicing  Fee Rate and
(ii) the rate at which the fee payable to the Credit Risk Manager is calculated.

        "ALLOCATED  REALIZED  LOSS AMOUNT":  The Allocated  Realized Loss Amount
with respect to any class of Mezzanine Certificates and any Distribution Date is
an amount  equal to the sum of any  Realized  Loss  allocated  to that  class of
certificates on the Distribution Date and any Allocated Realized Loss Amount for
that class remaining unpaid from the previous Distribution Date.

        "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,  the Credit Risk Manager 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  principal  prepayments  received during the related Prepayment
Period,  Compensating  Interest payments  received for such  Distribution  Date,
insurance proceeds,  liquidation  proceeds,  Subsequent  Recoveries and proceeds
from repurchases of and substitutions for the Mortgage Loans received during the
related  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  Mezzanine  Certificate  as of any date of
determination  is equal to the  initial  Certificate  Principal  Balance of such
certificate  plus,  in the  case  of a  Mezzanine  Certificate,  any  Subsequent
Recoveries added to the Certificate  Principal Balance of such  Certificate,  as
described  under  "Description  of the  Certificates  -  Allocation  of  Losses;
Subordination"  in this prospectus  supplement,  and 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
any Mezzanine 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 M-10  Certificates  and Class M-11
Certificates is equal to approximately $4,641,000 and $8,438,000,  respectively.
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,  Mezzanine  Certificates and the
Class P Certificates.  The initial 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,  the
percentage  equivalent of a fraction,  the numerator of which is (x) the Group I
Principal  Remittance  Amount for such


                                     S-103



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
58.00% 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 the product of (i) 0.50%
and (ii) the aggregate principal balance of the Group I Mortgage Loans as of the
Cut-off Date.

        "CLASS  A-2  ALLOCATION  PERCENTAGE":  For any  Distribution  Date,  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 sum of the
Certificate  Principal  Balances of the Class A-2A,  Class A-2B,  Class A-2C and
Class A-2D Certificates  immediately prior to the Distribution Date over (y) the
lesser of (A) the  product of (i)  approximately  58.00% 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 the product of (i) 0.50% and (ii) the aggregate
principal balance of the Group II Mortgage Loans as of the Cut-off Date.

        "CLASS M-1/M-2/M-3 PRINCIPAL DISTRIBUTION AMOUNT": The Class M-1/M-2/M-3
Principal Distribution Amount is an amount equal to the excess of (x) the sum of
(i) the  aggregate  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 sum of the Certificate  Principal
Balances  of the Class  M-1,  Class M-2 and Class M-3  Certificates  immediately
prior to the  Distribution  Date over (y) the  lesser of (A) the  product of (i)
approximately  75.40% 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 the product of (i) 0.50% and (ii)
the aggregate principal balance of the Mortgage Loans as of the Cut-off Date.

        "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
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-

                                     S-104



3  Principal  Distribution  Amount  on  the  Distribution  Date  and  (iii)  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  78.70% 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 the product of (i) 0.50% and (ii)
the aggregate principal balance of the Mortgage Loans as of the Cut-off Date.

        "CLASS  M-5  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-5  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-3 Principal Distribution Amount on the Distribution Date,
(iii) the  Certificate  Principal  Balance of the Class M-4  Certificates  after
taking into account the payment of the Class M-4 Principal  Distribution  Amount
on the Distribution Date and (iv) the Certificate Principal Balance of the Class
M-5 Certificates  immediately prior to the Distribution Date over (y) the lesser
of (A) the product of (i) approximately  82.00% 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
the  product  of (i)  0.50%  and (ii) the  aggregate  principal  balance  of the
Mortgage Loans as of the Cut-off Date.

        "CLASS  M-6  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-6  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-3 Principal Distribution Amount on the Distribution Date,
(iii) the  Certificate  Principal  Balance of the Class M-4  Certificates  after
taking into account the payment of the Class M-4 Principal  Distribution  Amount
on the Distribution  Date, (iv) the Certificate  Principal  Balance of the Class
M-5  Certificates  after  taking  into  account  the  payment  of the  Class M-5
Principal  Distribution  Amount on the Distribution Date and (v) the Certificate
Principal  Balance  of the  Class  M-6  Certificates  immediately  prior  to the
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
84.90% 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 the product of (i) 0.50% and (ii) the aggregate  principal balance
of the Mortgage Loans as of the Cut-off Date.

        "CLASS  M-7  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-7  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate Certificate Principal Balance of the Class A Certificates after taking
into  account the payment of the Class A  Principal  Distribution

                                     S-105



Amount  on the  Distribution  Date,  (ii) the  aggregate  Certificate  Principal
Balance of the Class M-1, Class M-2 and Class M-3 Certificates after taking into
account the payment of the Class M-1/M-2/M-3  Principal  Distribution  Amount on
the Distribution Date, (iii) the Certificate  Principal Balance of the Class M-4
Certificates  after taking into  account the payment of the Class M-4  Principal
Distribution  Amount on the  Distribution  Date, (iv) the Certificate  Principal
Balance of the Class M-5  Certificates  after taking into account the payment of
the Class M-5 Principal  Distribution  Amount on the Distribution  Date, (v) the
Certificate  Principal  Balance of the Class M-6 Certificates  after taking into
account  the  payment  of the Class  M-6  Principal  Distribution  Amount on the
Distribution  Date and (vi) the Certificate  Principal  Balance of the Class M-7
Certificates  immediately  prior to the Distribution Date over (y) the lesser of
(A) the product of (i)  approximately  87.70% 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
the  product  of (i)  0.50%  and (ii) the  aggregate  principal  balance  of the
Mortgage Loans as of the Cut-off Date.

        "CLASS  M-8  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-8  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-3 Principal Distribution Amount on the Distribution Date,
(iii) the  Certificate  Principal  Balance of the Class M-4  Certificates  after
taking into account the payment of the Class M-4 Principal  Distribution  Amount
on the Distribution  Date, (iv) the Certificate  Principal  Balance of the Class
M-5  Certificates  after  taking  into  account  the  payment  of the  Class M-5
Principal  Distribution  Amount on the  Distribution  Date, (v) the  Certificate
Principal  Balance of the Class M-6  Certificates  after taking into account the
payment of the Class M-6 Principal Distribution Amount on the Distribution Date,
(vi) the  Certificate  Principal  Balance  of the Class M-7  Certificates  after
taking into account the payment of the Class M-7 Principal  Distribution  Amount
on the  Distribution  Date and (vii) the  Certificate  Principal  Balance of the
Class M-8 Certificates  immediately  prior to the Distribution Date over (y) the
lesser of (A) the  product of (i)  approximately  90.00% 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 the product of (i) 0.50% and (ii) the aggregate  principal balance
of the Mortgage Loans as of the Cut-off Date.

        "CLASS  M-9  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-9  Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-3 Principal Distribution Amount on the Distribution Date,
(iii) the  Certificate  Principal  Balance of the Class M-4  Certificates  after
taking into account the payment of the Class M-4 Principal  Distribution  Amount
on the Distribution  Date, (iv) the Certificate  Principal  Balance of the Class
M-5  Certificates  after  taking  into  account  the  payment  of the  Class M-5
Principal  Distribution  Amount on the  Distribution  Date, (v) the  Certificate
Principal  Balance of the Class M-6  Certificates  after taking into account the
payment of the Class M-6 Principal Distribution Amount on the Distribution Date,
(vi)

                                     S-106



the Certificate  Principal  Balance of the Class M-7  Certificates  after taking
into account the payment of the Class M-7 Principal  Distribution  Amount on the
Distribution  Date,  (vii) the  Certificate  Principal  Balance of the Class M-8
Certificates  after taking into  account the payment of the Class M-8  Principal
Distribution  Amount  on  the  Distribution  Date  and  (viii)  the  Certificate
Principal  Balance  of the  Class  M-9  Certificates  immediately  prior  to the
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
91.80% 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 the product of (i) 0.50% and (ii) the aggregate  principal balance
of the Mortgage Loans as of the Cut-off Date.

        "CLASS M-10  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-10 Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-3 Principal Distribution Amount on the Distribution Date,
(iii) the  Certificate  Principal  Balance of the Class M-4  Certificates  after
taking into account the payment of the Class M-4 Principal  Distribution  Amount
on the Distribution  Date, (iv) the Certificate  Principal  Balance of the Class
M-5  Certificates  after  taking  into  account  the  payment  of the  Class M-5
Principal  Distribution  Amount on the  Distribution  Date, (v) the  Certificate
Principal  Balance of the Class M-6  Certificates  after taking into account the
payment of the Class M-6 Principal Distribution Amount on the Distribution Date,
(vi) the  Certificate  Principal  Balance  of the Class M-7  Certificates  after
taking into account the payment of the Class M-7 Principal  Distribution  Amount
on the Distribution  Date, (vii) the Certificate  Principal Balance of the Class
M-8  Certificates  after  taking  into  account  the  payment  of the  Class M-8
Principal  Distribution  Amount on the Distribution Date, (viii) the Certificate
Principal  Balance of the Class M-9  Certificates  after taking into account the
payment of the Class M-9 Principal  Distribution Amount on the Distribution Date
and (ix) the  Certificate  Principal  Balance  of the  Class  M-10  Certificates
immediately  prior  to the  Distribution  Date  over (y) the  lesser  of (A) the
product of (i) approximately  92.90% 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 the product of
(i) 0.50% and (ii) the aggregate  principal  balance of the Mortgage Loans as of
the Cut-off Date.

        "CLASS M-11  PRINCIPAL  DISTRIBUTION  AMOUNT":  The Class M-11 Principal
Distribution  Amount is an amount  equal to the excess of (x) the sum of (i) the
aggregate 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 aggregate Certificate Principal Balance of the Class
M-1, Class M-2 and Class M-3 Certificates  after taking into account the payment
of the Class M-1/M-2/M-3 Principal Distribution Amount on the Distribution Date,
(iii) the  Certificate  Principal  Balance of the Class M-4  Certificates  after
taking into account the payment of the Class M-4 Principal  Distribution  Amount
on the Distribution  Date, (iv) the Certificate  Principal  Balance of the Class
M-5  Certificates  after  taking  into  account  the  payment  of the  Class M-5
Principal  Distribution  Amount on the  Distribution  Date, (v) the  Certificate
Principal  Balance of the Class M-6  Certificates  after taking into account the
payment of the Class M-6 Principal Distribution Amount on the Distribution Date,
(vi)

                                     S-107



the Certificate  Principal  Balance of the Class M-7  Certificates  after taking
into account the payment of the Class M-7 Principal  Distribution  Amount on the
Distribution  Date,  (vii) the  Certificate  Principal  Balance of the Class M-8
Certificates  after taking into  account the payment of the Class M-8  Principal
Distribution  Amount on the Distribution Date, (viii) the Certificate  Principal
Balance of the Class M-9  Certificates  after taking into account the payment of
the Class M-9 Principal  Distribution  Amount on the Distribution Date, (ix) the
Certificate  Principal Balance of the Class M-10 Certificates  after taking into
account  the  payment of the Class  M-10  Principal  Distribution  Amount on the
Distribution  Date and (x) the Certificate  Principal  Balance of the Class M-11
Certificates  immediately  prior to the Distribution Date over (y) the lesser of
(A) the product of (i)  approximately  94.90% 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
the  product  of (i)  0.50%  and (ii) the  aggregate  principal  balance  of the
Mortgage Loans as of the Cut-off Date.

        "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  (which includes
the Overcollateralization  Amount) 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":  With respect to any Distribution  Date, 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":  With  respect  to  any  Distribution  Date,  the  period
commencing  on the second day of the month  immediately  preceding  the month in
which the  Distribution  Date occurs and ending on the first day of the month in
which the Distribution Date occurs.

        "GROUP I ALLOCATION PERCENTAGE":  The aggregate principal balance of the
Group I Mortgage Loans divided by the sum of the aggregate  principal balance of
the Group I Mortgage Loans and Group II Mortgage Loans.

        "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 Credit Risk Manager,
the Master Servicer or the Securities  Administrator with respect to the Group I
Mortgage Loans.

        "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 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,  Subsequent Recoveries and
all  full  and  partial

                                     S-108



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 Credit Risk  Manager,  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-1 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 Credit Risk Manager,  the Master  Servicer or the
Securities Administrator.

        "GROUP II ALLOCATION PERCENTAGE": The aggregate principal balance of the
Group II Mortgage Loans divided by the sum of the aggregate principal balance of
the Group I Mortgage Loans and the Group II Mortgage Loans.

        "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
therefrom to the Servicer, the Trustee, the Custodian,  the Credit Risk Manager,
the Master Servicer or the Securities Administrator with respect to the Group II
Mortgage Loans.

        "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,  Subsequent Recoveries 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 Credit
Risk Manager, 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-2  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 Credit Risk  Manager,  the Master
Servicer or the Securities Administrator.

        "INTEREST  ACCRUAL PERIOD":  The Interest Accrual Period for the Class A
Certificates and 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

                                     S-109



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 which
have elapsed in the applicable Interest Accrual Period.

        "INTEREST CARRY FORWARD AMOUNT":  The Interest Carry Forward Amount with
respect to any class of Class A Certificates or Mezzanine  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 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  such  class  of
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 any
class of Class A Certificates or Mezzanine Certificates on any Distribution Date
is equal to interest  accrued during the related  Interest Accrual Period on the
Certificate   Principal   Balance  of  that  class   immediately  prior  to  the
Distribution  Date at the Pass-Through Rate for that class reduced (to an amount
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,  the Principal Remittance Amount and any
Net Swap Payment or Swap Termination  Payment (not caused by the occurrence of a
Swap Provider Trigger Event) owed to the Swap Provider.

        "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 related  Interest Accrual
Period)  equal to the product of (i) twelve and (ii) a fraction,  expressed as a
percentage,  the  numerator of which is the amount of interest  which accrued on
the Group I Mortgage  Loans in the related Due Period  minus the fees payable to
the  Servicer  and the Credit Risk  Manager with respect to the Group I Mortgage
Loans for such  Distribution  Date and the Group I Allocation  Percentage of any
Net Swap  Payment  payable to the Swap  Provider  and Swap  Termination  Payment
payable to the Swap  Provider  which was not caused by the  occurrence of a Swap
Provider  Trigger  Event,  in each  case  for  such  Distribution  Date  and the
denominator of which is the aggregate  principal balance of the Group I Mortgage
Loans as of the last day of the  immediately  preceding Due Period (or as of the
Cut-off Date with respect to the first Distribution Date).

        (B) any class of Class A-2  Certificates,  is a rate per annum (adjusted
for the actual number of days elapsed in the related  Interest  Accrual  Period)
equal  to the  product  of  (i)  twelve  and  (ii) a  fraction,  expressed  as a
percentage,  the  numerator of which is the amount of interest  which accrued on
the Group II Mortgage  Loans in the related Due Period minus the fees payable to
the  Servicer  and the Credit Risk Manager with respect to the Group II Mortgage
Loans for such Distribution  Date and the Group II Allocation  Percentage of any
Net Swap  Payment  payable to the

                                     S-110



Swap Provider and Swap  Termination  Payment  payable to the Swap Provider which
was not caused by the occurrence of a Swap Provider  Trigger Event, in each case
for such  Distribution  Date  and the  denominator  of  which  is the  aggregate
principal  balance  of the  Group  II  Mortgage  Loans as of the last day of the
immediately  preceding Due Period (or as of the Cut-off Date with respect to the
first Distribution Date).

        (C)  the  Mezzanine  Certificates,  is a rate  per  annum  equal  to the
weighted average  (weighted in proportion to the results of subtracting from the
Scheduled  Principal  Balance  of each loan  group,  the  Certificate  Principal
Balance of the related  Class A  Certificates)  of (i) the Net WAC  Pass-Through
Rate for the Class A-1 Certificates  and (ii) the Net WAC Pass-Through  Rate for
the Class A-2 Certificates.

        "NET WAC RATE  CARRYOVER  AMOUNT":  With respect to any class of Class A
Certificates or 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  such
class  would have been  entitled  to receive on such  Distribution  Date had the
applicable Net WAC  Pass-Through  Rate not been applicable to such class 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
determined without taking into account the applicable Net WAC Pass-Through Rate.

        "OVERCOLLATERALIZATION  AMOUNT": The Overcollateralization  Amount as of
any  Distribution  Date is equal to the amount by which the sum of the aggregate
outstanding  principal balance of the Mortgage Loans  immediately  following the
Distribution Date exceeds the sum of the Certificate  Principal  Balances of the
Class A  Certificates,  Mezzanine  Certificates  and Class P Certificates  after
taking  into  account  the  payment of the  Principal  Remittance  Amount on the
related Distribution Date.

        "OVERCOLLATERALIZATION   INCREASE  AMOUNT":   An   Overcollateralization
Increase  Amount for any  Distribution  Date is the amount of Net Monthly Excess
Cashflow actually applied as an accelerated  payment of principal to the classes
of  Class  A   Certificates   and  Mezzanine   Certificates   then  entitled  to
distributions  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,
but is limited to the Principal  Remittance  Amount.  The  Overcollateralization
Reduction Amount is equal to zero when a Trigger Event is in effect.

        "PREPAYMENT PERIOD": For any Distribution Date, the period from the 16th
day of the month immediately  preceding the Distribution Date to the 15th day of
the month of the Distribution Date.

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

                                     S-111



        "REQUIRED OVERCOLLATERALIZATION AMOUNT": Initially, shall mean an amount
equal to the product of (i) approximately 2.55% and (ii) the aggregate principal
balance of the Mortgage Loans as of the Cut-off Date,  which may be decreased as
described   under   "--Overcollateralization   Provisions"  in  this  prospectus
supplement.

        "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.

        "SERVICER  REMITTANCE DATE": With respect to any Distribution  Date, the
18th day of each month;  provided that if the 18th day of a given month is not a
business day, the Servicer Remittance Date shall be the business day immediately
preceding such 18th day.

        "STEPDOWN  DATE":  The Stepdown  Date is the earlier to occur of (i) the
later to occur of (x) the Distribution Date occurring in August 2009 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
42.00% and (ii) the first  Distribution  Date following the Distribution Date on
which the  Certificate  Principal  Balance of the Class A Certificates  has been
reduced to zero.

        "SUBSEQUENT  RECOVERIES":  As of any Distribution Date, amounts received
during the related Prepayment Period by the Servicer  specifically  related to a
defaulted  Mortgage Loan or  disposition of an REO Property prior to the related
Prepayment  Period that resulted in a Realized  Loss,  after the  liquidation or
disposition of such defaulted Mortgage Loan, net of any amounts  reimbursable to
the Servicer related to obtaining such Subsequent Recovery.

        "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,  bankruptcy 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  approximately 38.00% of the Credit Enhancement  Percentage with respect
to such  Distribution  Date 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:

    DISTRIBUTION DATE                              PERCENTAGE
- ---------------------------  ---------------------------------------------------
 August 2008 to July 2009     1.20% plus 1/12 of 1.45% for each month thereafter
 August 2009 to July 2010     2.65% plus 1/12 of 1.60% for each month thereafter
 August 2010 to July 2011     4.25% plus 1/12 of 1.30% for each month thereafter
 August 2011 to July 2012     5.55% plus 1/12 of 0.70% for each month thereafter
 August 2012 to July 2013     6.25% plus 1/12 of 0.10% for each month thereafter
August 2013 and thereafter    6.35%

                                     S-112



THE CAP PROVIDER AND THE SWAP PROVIDER

        The Royal Bank of  Scotland  plc  ("RBS") is the cap  provider  (in such
capacity, the "Cap Provider") and the swap provider (in such capacity, the "Swap
Provider").

        RBS is a  company  limited  by  shares  incorporated  under  the  law of
Scotland and is the principal operating subsidiary of The Royal Bank of Scotland
Group plc ("RBS Group"), which, together with its subsidiaries, is a diversified
financial  services  group  engaged in a wide range of  banking,  financial  and
finance  related  activities  in the United  Kingdom  and  internationally.  The
short-term  unsecured and  unguaranteed  debt  obligations  of RBS are currently
rated  "A-1+"  by S&P,  "P-1" by  Moody's  and "F1+" by  Fitch.  The  long-term,
unsecured, unsubordinated and unguaranteed debt obligations of RBS are currently
rated  "AA" by S&P,  "Aa1"  by  Moody's  and  "AA+"  by  Fitch.  Except  for the
information  provided in this paragraph,  neither RBS nor the RBS Group has been
involved  in the  preparation  of, and do not accept  responsibility  for,  this
prospectus supplement or the accompanying prospectus.

THE CAP AGREEMENTS

        The Trustee on behalf of the trust will enter into two separate interest
rate cap agreements (each, a "Cap Agreement") with the Cap Provider. Pursuant to
the pooling and  servicing  agreement,  the Trustee will appoint the  Securities
Administrator  to receive and distribute  funds in respect of the Cap Agreements
on behalf of the  Trustee.  Under the Cap  Agreement  relating  to the Class A-1
Certificates  and Mezzanine  Certificates  (the "Group I Cap  Agreement")  on or
before each  Distribution  Date commencing with the Distribution  Date in August
2006 and ending with the  Distribution  Date in January  2007,  the Cap Provider
will be  obligated  to make a payment  for that  Distribution  Date equal to the
product of (x) the excess, if any, of (i) One-Month LIBOR as determined pursuant
to the Group I Cap Agreement for the related  calculation  period (as defined in
the Group I Cap Agreement) over (ii) the strike rate for such  Distribution Date
set forth in the Group I Cap Agreement,  (y) the Group I Cap Agreement  Notional
Amount (as defined below) for that  Distribution  Date, and (z) a fraction,  the
numerator  of  which  is  equal  to the  actual  number  of days in the  related
calculation period and the denominator of which is 360.

        The Group I Cap Agreement  Notional  Amount for each  Distribution  Date
will be equal to the lesser of (x) the aggregate  Certificate  Principal Balance
of the Class A-1,  Mezzanine and Class CE  Certificates  at the beginning of the
related calculation period and (y) Group I Cap Agreement  Calculation Amount set
forth in the Group I Cap  Agreement  for such  Distribution  Date  (such  lesser
amount, the "Group I Cap Agreement Notional Amount").  The Group I Cap Agreement
Notional Amount is set forth below and will be  substantially  the same schedule
as set forth in the Group I Cap Agreement.

                                GROUP I CAP AGREEMENT
      DISTRIBUTION DATE          NOTIONAL AMOUNT ($)         STRIKE RATE (%)
    ---------------------     -------------------------    -------------------
         August 2006               441,118,026.00                  7.50
       September 2006              436,789,480.00                  7.50
        October 2006               431,714,598.00                  7.50
        November 2006              425,903,133.00                  7.50
        December 2006              419,368,727.00                  7.50
        January 2007               412,128,860.00                  7.50

        The Group I Cap Agreement will terminate following the Distribution Date
in  January  2007,  unless  terminated  earlier  upon  the  occurrence  of a Cap

                                     S-113



Agreement Event of Default, a Cap Agreement Termination Event or a Cap Agreement
Additional Termination Event, each as defined below.

        Under the Cap Agreement  relating to the Class A-2  Certificates and the
Mezzanine  Certificates  (the  "Group  II  Cap  Agreement")  on or  before  each
Distribution  Date  commencing  with the  Distribution  Date in August  2006 and
ending with the  Distribution  Date in January  2007,  the Cap Provider  will be
obligated to make a payment for that  Distribution  Date equal to the product of
(x) the excess,  if any, of (i) One-Month  LIBOR as  determined  pursuant to the
Group II Cap  Agreement  for the related  calculation  period (as defined in the
Group II Cap Agreement) over (ii) the strike rate for such Distribution Date set
forth in the Group II Cap  Agreement,  (y) the Group II Cap  Agreement  Notional
Amount (as defined below) for that  Distribution  Date, and (z) a fraction,  the
numerator  of  which  is  equal  to the  actual  number  of days in the  related
calculation period and the denominator of which is 360.

        The Group II Cap Agreement  Notional Amount for each  Distribution  Date
will be equal to the lesser of (x) the aggregate  Certificate  Principal Balance
of the Class A-2,  Mezzanine and Class CE  Certificates  at the beginning of the
related calculation period and (y) Group II Cap Agreement Calculation Amount set
forth in the Group II Cap  Agreement  for such  Distribution  Date (such  lesser
amount,  the  "Group  II Cap  Agreement  Notional  Amount").  The  Group  II Cap
Agreement  Notional Amount is set forth below and will be substantially the same
schedule as set forth in the Group II Cap Agreement.

                              GROUP II CAP AGREEMENT
      DISTRIBUTION DATE         NOTIONAL AMOUNT ($)         STRIKE RATE (%)
    ---------------------   --------------------------    -------------------
          August 2006             402,719,496.00                 7.50
        September 2006            398,956,933.00                 7.50
         October 2006             394,536,582.00                 7.50
         November 2006            389,466,522.00                 7.50
         December 2006            383,758,121.00                 7.50
         January 2007             377,426,060.00                 7.50

        The Group II Cap Agreement  will  terminate  following the  Distribution
Date in January 2007,  unless  terminated  earlier upon the  occurrence of a Cap
Agreement Event of Default, a Cap Agreement Termination Event or a Cap Agreement
Additional Termination Event, each as defined below.

        If, on any  Distribution  Date, the payments  received by the Securities
Administrator  under the Cap  Agreements  exceed  the amount of the Net WAC Rate
Carryover Amounts payable to the Class A Certificates and Mezzanine Certificates
for such  Distribution  Date,  such excess will be  distributed  to the Class CE
Certificates.

        The  obligations of the Cap Provider to pay specified  amounts due under
each Cap Agreement  (other than Cap Agreement  Termination  Payments (as defined
below))  will be  subject  to the  following  conditions  precedent:  (1) no Cap
Agreement  Event of  Default or event that with the giving of notice or lapse of
time or both would become a Cap  Agreement  Event of Default will have  occurred
and be  continuing  with respect to the related Cap  Agreement and (2) no "early
termination date" (as defined in the related Cap Agreement) has occurred or been
effectively designated with respect to the Cap Agreement.

        Events of default under each Cap Agreement  (each a "Cap Agreement Event
of Default") include the following:

                                     S-114



        o   failure to make a payment due under the Cap Agreement,  after notice
            of such  failure is received  and  expiration  of a specified  grace
            period,

        o   certain insolvency or bankruptcy events, and

        o   a  merger  by  the  Cap  Provider   without  an  assumption  of  its
            obligations under the Cap Agreement,

each as further described in the related Cap Agreement.

        Termination  events  under  each Cap  Agreement  (each a "Cap  Agreement
Termination Event") include the following:

        o   illegality  (which generally relates to changes in law causing it to
            become  unlawful for either party to perform its  obligations  under
            the Cap Agreement),

        o   tax event (which generally  relates to the Securities  Administrator
            receiving a payment under the Cap Agreement from which an amount has
            been deducted or withheld for or on account of taxes, as a result of
            a change in tax law) and

        o   tax event upon merger  (which  generally  relates to the  Securities
            Administrator receiving a payment under the Cap Agreement from which
            an amount  has been  deducted  or  withheld  for or on account of an
            indemnifiable tax resulting from a merger or similar transaction),

each as further described the related Cap Agreement.

        Additional  termination  events" under each Cap  Agreement  (each a "Cap
Agreement Additional Termination Event") include the following:

        o   failure  of the Cap  Provider  to  comply  with  the  Cap  Agreement
            Downgrade Provisions,

        o   failure  of the Cap  Provider  to  comply  with  the  Regulation  AB
            provisions of the Cap Agreement, and

        o   occurrence of an optional termination of the securitization pursuant
            to the terms of the Pooling and Servicing Agreement,

each as further described in the related Cap Agreement.

        If the Cap Provider's  credit ratings are withdrawn or reduced below the
levels  specified  in the Cap  Agreement,  then,  unless each rating  agency has
reconfirmed  the  ratings  which  were  in  effect  immediately  prior  to  such
withdrawal or reduction for all  securities  the ratings for which are supported
by the Cap  Agreement,  the Cap Provider  will be required,  at its own expense,
either (1) to obtain a substitute cap provider which will assume the obligations
of the Cap Provider  under the Cap  Agreement  and which meets all rating agency
requirements and any third party consent requirements provided therein or in any
related  documentation,  or (2) to establish any other arrangement  specified in
the Cap Agreement that meets all rating agency  requirements and any third party
consent   requirements   provided  therein  or  in  any  related   documentation
(collectively, the "Cap Agreement Downgrade Provisions").

                                     S-115



        Upon  the  occurrence  of  a  Cap  Agreement   Event  of  Default,   the
non-defaulting  party will have the right to designate an early termination date
(an  "Early  Termination   Date").  Upon  the  occurrence  of  a  Cap  Agreement
Termination  Event or a Cap Agreement  Additional  Termination  Event,  an Early
Termination  Date may be  designated  by one of the parties (as specified in the
Cap Agreement) and will occur only upon notice and, in some circumstances, after
any  affected  party has used  reasonable  efforts  to  transfer  its rights and
obligations  under the Cap  Agreement  to a related  entity  within a  specified
period after notice has been given of the Cap Agreement  Termination  Event, all
as set forth in the Cap Agreement.  The occurrence of an Early  Termination Date
under the Cap Agreement will constitute a "Cap Agreement Early Termination."

        Upon a Cap Agreement Early  Termination,  the Cap Provider may be liable
to make a termination payment (the "Cap Agreement  Termination  Payment") to the
Securities Administrator (regardless, if applicable, of which of the parties has
caused the termination).  The Cap Agreement Termination Payment will be based on
the value of the Cap Agreement  computed in accordance  with the  procedures set
forth in the Cap Agreement.

        Upon a Cap Agreement Early Termination other than in connection with the
optional termination of the trust, the Securities Administrator, pursuant to the
Pooling  and  Servicing  Agreement,  will use  reasonable  efforts  to appoint a
successor yield maintenance  agreement  provider.  The Securities  Administrator
will apply any Cap Agreement  Termination Payment received from the original Cap
Provider in connection with such Cap Agreement Early  Termination to the upfront
payment required to appoint the successor yield maintenance  agreement provider.
If  the  Securities  Administrator  is  unable  to  appoint  a  successor  yield
maintenance  agreement  provider  within  30  days of the  Cap  Agreement  Early
Termination,  then the Securities Administrator will deposit any Cap Termination
Payment  received from the original Cap Provider  into a separate,  non-interest
bearing reserve account and will, on each subsequent Distribution Date, withdraw
from the amount  then  remaining  on deposit in such  reserve  account an amount
equal to the  payment,  if any,  that  would  have been  paid to the  Securities
Administrator  by the original Cap Provider  calculated in  accordance  with the
terms of the original Cap Agreement,  and  distribute  such amount in accordance
with the terms of the Pooling and Servicing Agreement.

        Upon a Cap Agreement  Early  Termination in connection with the optional
termination  of  the  trust,  if the  Securities  Administrator  receives  a Cap
Agreement  Termination  Payment  from  the  Cap  Provider,  such  Cap  Agreement
Termination  Payment  generally  will not be  available  to  Certificateholders;
rather,  the  Securities   Administrator  will  distribute  such  Cap  Agreement
Termination  Payment in  accordance  with the terms of the Pooling and Servicing
Agreement.

        The significance  percentage of the Cap Agreements and the Interest Rate
Swap  Agreement as calculated in accordance  with Item 1115 of Regulation AB, is
less than 10%. The Cap  Agreements  and the Interest  Rate Swap  Agreement  will
provide  that the Cap  Provider  and Swap  Provider  may be  replaced in certain
circumstances,  including if the  significance  percentage of the Cap Agreements
and the Interest Rate Swap Agreement, is equal to or greater than 10%.

        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 INTEREST RATE SWAP AGREEMENT

        HSBC  Bank USA,  National  Association  as  trustee  (the  "Supplemental
Interest Trust Trustee") on behalf of a separate trust created under the pooling
and servicing  agreement (the "Supplemental  Interest Trust") will enter into an
interest rate swap agreement (the "Interest Rate Swap Agreement"), with the Swap
Provider.  The Interest  Rate Swap  Agreement  will be held in the  Supplemental
Interest  Trust.  The  Supplemental  Interest  Trust  Trustee  will  appoint the
Securities

                                     S-116



Administrator  to receive and distribute funds with regards to the Interest Rate
Swap  Agreement  on  behalf  of  the   Supplemental   Interest  Trust.  On  each
Distribution  Date,  the Securities  Administrator  will deposit into an account
held in the  Supplemental  Interest Trust (the  "Derivative  Account"),  certain
amounts,  if any,  received from the Swap Provider.  For the avoidance of doubt,
the  Supplemental  Interest  Trust,  the Interest Rate Swap  Agreement,  and the
Derivative Account will not be assets of any REMIC.

        Pursuant to the Interest Rate Swap Agreement,  on each Distribution Date
commencing on the  Distribution  Date occurring in February 2007 and terminating
immediately  following the Distribution Date in November 2010 (i) the Securities
Administrator  (on behalf of the  Supplemental  Interest Trust and from funds of
such trust) will be obligated to pay to the Swap Provider,  a fixed amount equal
to the  product of (x) a fixed  rate  equal to 5.480%  per  annum,  (y) the Swap
Notional  Amount for that  Distribution  Date set forth in the final  prospectus
supplement and (z) a fraction, the numerator of which is 30, and the denominator
of which is 360;  and (ii) the Swap  Provider  will be  obligated  to pay to the
Supplemental  Interest  Trust  for the  benefit  of the  holders  of the Class A
Certificates and Mezzanine Certificates,  a floating amount equal to the product
of (x)  One-Month  LIBOR  (as  determined  pursuant  to the  Interest  Rate Swap
Agreement),  (y) the Swap Notional  Amount set forth below,  and (z) 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,  and the
denominator  of which is 360. A net payment  will be required to be made on each
Distribution  Date  (each such net  payment,  a "Net Swap  Payment")  (a) by the
Securities  Administrator  to the Swap  Provider,  to the extent  that the fixed
amount exceeds the corresponding floating amount, or (b) by the Swap Provider to
the Securities Administrator, to the extent that the floating amount exceeds the
corresponding  fixed amount.  For each Distribution Date in respect of which the
Securities  Administrator  is  required  to make a Net Swap  Payment to the Swap
Provider,  the  trust  will be  required  to make a  payment  to the  Securities
Administrator in the same amount.

        The  Swap  Notional  Amount  with  respect  to  each  Distribution  Date
commencing  in February  2007 is set forth below and will be  substantially  the
same schedule as set forth in the Interest Rate Swap Agreement.

               DISTRIBUTION DATE         SWAP NOTIONAL AMOUNT ($)
          ------------------------       ------------------------
          February 2007                        738,774,499
          March 2007                           714,410,158
          April 2007                           688,369,440
          May 2007                             660,852,881
          June 2007                            634,437,886
          July 2007                            609,084,922
          August 2007                          584,751,184
          September 2007                       561,395,304
          October 2007                         538,977,752
          November 2007                        517,460,759
          December 2007                        496,807,777
          January 2008                         476,983,904
          February 2008                        457,901,601
          March 2008                           439,473,441
          April 2008                           420,781,547
          May 2008                             370,326,371
          June 2008                            327,855,635
          July 2008                            292,076,263
          August 2008                          262,245,816
          September 2008                       251,323,956
          October 2008                         240,894,077
          November 2008                        230,909,844

                                     S-117



               DISTRIBUTION DATE         SWAP NOTIONAL AMOUNT ($)
          ------------------------       ------------------------
          December 2008                        221,355,400
          January 2009                         212,205,676
          February 2009                        203,443,141
          March 2009                           195,050,981
          April 2009                           187,013,137
          May 2009                             179,315,197
          June 2009                            171,945,039
          July 2009                            164,884,889
          August 2009                          158,121,391
          September 2009                       151,641,784
          October 2009                         145,433,877
          November 2009                        139,486,011
          December 2009                        133,787,309
          January 2010                         128,326,781
          February 2010                        123,094,229
          March 2010                           118,079,907
          April 2010                           113,274,501
          May 2010                             108,669,100
          June 2010                            104,255,302
          July 2010                            100,024,812
          August 2010                           95,969,831
          September 2010                        92,082,904
          October 2010                          88,356,900
          November 2010                         84,784,997


        The Interest Rate Swap Agreement will  terminate  immediately  following
the last Distribution Date for the Interest Rate Swap Agreement set forth in the
final prospectus supplement,  unless terminated earlier upon the occurrence of a
Swap Event of Default, a Swap Termination Event or a Swap Additional Termination
Event (each as defined below).

        The  respective  obligations  of the Swap Provider and the  Supplemental
Interest  Trust to pay  specified  amounts  due  under  the  Interest  Rate Swap
Agreement  will be subject to the following  conditions  precedent:  (1) no Swap
Default  or event  that with the giving of notice or lapse of time or both would
become a Swap Default, shall have occurred and be continuing with respect to the
Interest Rate Swap Agreement and (2) no "Early  Termination Date" (as defined in
the Interest Rate Swap  Agreement) has occurred or been  effectively  designated
with respect to the Interest Rate Swap Agreement.

        Events of default under the Interest Rate Swap  Agreement  (each a "Swap
Event of Default") include the following:

        o   failure to make a payment due under the Interest Rate Swap Agreement
            after  notice  of such  failure  is  received  and  expiration  of a
            specified grace period,

        o   certain insolvency or bankruptcy events, and

        o   a  merger  by  the  Swap  Provider  without  an  assumption  of  its
            obligations under the Interest Rate Swap Agreement,

each as further described in the Interest Rate Swap Agreement.

                                     S-118



        Termination  events under the Interest Rate Swap Agreement (each a "Swap
Termination Event") include the following:

        o   illegality  (which generally relates to changes in law causing it to
            become  unlawful for either party to perform its  obligations  under
            the Interest Rate Swap Agreement),

        o   tax event (which  generally  relates to either party to the Interest
            Rate Swap Agreement receiving a payment under the Interest Rate Swap
            Agreement  from which an amount has been deducted or withheld for or
            on account of taxes or paying an additional  amount on account of an
            indemnifiable  tax, as defined in the Interest Rate Swap  Agreement,
            in either case as a result of a change in tax law) and

        o   tax event upon merger  (which  generally  relates to either party to
            the  Interest  Rate Swap  Agreement  receiving  a payment  under the
            Interest Rate Swap  Agreement from which an amount has been deducted
            or withheld for or on account of an  indemnifiable  tax or paying an
            additional amount on account of an indemnifiable tax, in either case
            as a result of a merger or similar transaction),

each as further described in the Interest Rate Swap Agreement.

         Additional  termination  events under the Interest Rate Swap  Agreement
(each a "Swap Additional Termination Event"), include the following:

        o   failure  of the Swap  Provider  to  comply  with the Swap  Downgrade
            Provisions,

        o   failure  of the Swap  Provider  to  comply  with the  Regulation  AB
            provisions of the Interest Rate Swap Agreement,

        o   occurrence of an optional termination of the securitization pursuant
            to the terms of the Pooling and Servicing Agreement, and

        o   amendment  of the Pooling and  Servicing  Agreement in a manner that
            may materially  adversely affect the Swap Provider without the prior
            written consent of the Swap Provider,

each as further described in the Interest Rate Swap Agreement.

        If the Swap Provider's credit ratings are withdrawn or reduced below the
levels specified in the Interest Rate Swap Agreement,  then,  unless each rating
agency has  reconfirmed  the ratings which were in effect  immediately  prior to
such  withdrawal  or  reduction  for all  securities  the  ratings for which are
supported  by the  Interest  Rate  Swap  Agreement,  the Swap  Provider  will be
required,  at its own expense,  either (1) to obtain a substitute  swap provider
which will assume the  obligations  of the Swap Provider under the Interest Rate
Swap  Agreement  and which meets all rating  agency  requirements  and any third
party consent requirements provided therein or in any related documentation,  or
(2) to establish  any other  arrangement  specified  in the  Interest  Rate Swap
Agreement that meets all rating agency  requirements and any third party consent
requirements provided therein or in any related documentation (collectively, the
"Swap Downgrade Provisions").

        Upon the occurrence of a Swap Event of Default, the non-defaulting party
will  have  the  right  to  designate  an  early  termination  date  (an  "Early
Termination  Date").  Upon the occurrence of a Swap Termination  Event or a Swap
Additional Termination Event, an Early Termination Date may be designated by one
of the parties as specified in the Interest Rate Swap Agreement,  and will

                                     S-119



occur only upon notice and, in some circumstances,  after any affected party has
used  reasonable  efforts  to  transfer  its rights  and  obligations  under the
Interest Rate Swap Agreement to a related entity within a specified period after
notice has been  given of the Swap  Termination  Event,  all as set forth in the
Interest Rate Swap Agreement.  The occurrence of an Early Termination Date under
the Interest Rate Swap Agreement will constitute a "Swap Early Termination."

        Upon a Swap Early Termination,  the Securities Administrator or the Swap
Provider may be liable to make a swap termination payment (the "Swap Termination
Payment") to the other, regardless,  if applicable,  of which of the parties has
caused the termination.  The Swap Termination Payment will be based on the value
of the Interest Rate Swap Agreement  computed in accordance  with the procedures
set forth in the Interest Rate Swap Agreement.  In the event that the Securities
Administrator  is  required  to  make a Swap  Termination  Payment  to the  Swap
Provider,  the  trust  will be  required  to make a  payment  to the  Securities
Administrator  in the same amount (to the extent such Swap  Termination  Payment
has not been  paid by the  Securities  Administrator  from any  upfront  payment
received  pursuant to any  replacement  interest rate swap agreement that may be
entered into by the  Securities  Administrator  Trustee).  In the case of a Swap
Termination  Payment not triggered by a Swap Provider  Trigger Event (as defined
in this prospectus supplement),  the trust will be required to make such payment
on the related Distribution Date, and on any subsequent Distribution Dates until
paid in full,  prior to distributions  to  certificateholders.  In the case of a
Swap Termination Payment triggered by a Swap Provider Trigger Event, the trust's
obligation  to make such payment on the related  Distribution  Date,  and on any
subsequent Distribution Date, generally will be subordinated to distributions to
the holders of the Class A Certificates  and Class M Certificates  to the extent
described in the Pooling and Servicing Agreement.

        Upon a Swap Early Termination other than in connection with the optional
termination  of the trust,  the  Securities  Administrator  will use  reasonable
efforts to appoint a successor  swap provider.  If the Securities  Administrator
receives a Swap  Termination  Payment from the Swap Provider in connection  with
such Swap Early Termination,  the Securities  Administrator will apply such Swap
Termination  Payment to any upfront  payment  required to appoint the  successor
swap  provider.  If  the  Securities  Administrator  is  required  to pay a Swap
Termination  Payment to the Swap  Provider  in  connection  with such Swap Early
Termination,  the  Securities  Administrator  will  apply  any  upfront  payment
received from the successor swap provider to pay such Swap Termination  Payment.
If the Securities  Administrator  is unable to appoint a successor swap provider
within 30 days of the Swap Early Termination,  then the Securities Administrator
will  deposit any Swap  Termination  Payment  received  from the  original  Swap
Provider into a separate, non-interest bearing reserve account and will, on each
subsequent Distribution Date, withdraw from the amount then remaining on deposit
in such reserve  account an amount equal to the Net Swap  Payment,  if any, that
would  have been  paid to the  Securities  Administrator  by the  original  Swap
Provider  calculated in accordance with the terms of the original  Interest Rate
Swap  Agreement,  and distribute such amount in accordance with the terms of the
Pooling and Servicing Agreement.

        Upon  a  Swap  Early   Termination  in  connection   with  the  optional
termination of the trust, if the Securities  Administrator is required to make a
Swap  Termination  Payment  to the Swap  Provider,  the  party  exercising  such
optional  termination of the trust will be required to include in its payment an
amount equal to such Swap Termination  Payment,  as described in this prospectus
supplement.  If the Securities Administrator receives a Swap Termination Payment
from the Swap Provider in connection with such Swap Early Termination, such Swap
Termination  Payment  generally  will not be  available  to  Certificateholders;
rather,  the Securities  Administrator  will  distribute  such Swap  Termination
Payment in accordance with the terms of the Pooling and Servicing Agreement.

                                     S-120



        A "Swap  Provider  Trigger Event" will mean: (i) a Swap Event of Default
under the Interest Rate Swap  Agreement  with respect to which the Swap Provider
is a Defaulting Party (as defined in the Interest Rate Swap  Agreement),  (ii) a
Swap  Termination  Event under the Interest Rate Swap  Agreement with respect to
which the Swap Provider is the sole  Affected  Party (as defined in the Interest
Rate Swap  Agreement)  or (iii) a Swap  Additional  Termination  Event under the
Interest Rate Swap Agreement with respect to which the Swap Provider is the sole
Affected Party.

        The significance  percentage of the Cap Agreements and the Interest Rate
Swap Agreement,  as calculated in accordance with Item 1115 of Regulation AB, is
less than 10%. The Cap  Agreements  and the Interest  Rate Swap  Agreement  will
provide  that the Cap  Provider  and Swap  Provider  may be  replaced in certain
circumstances,  including if the  significance  percentage of the Cap Agreements
and the Interest Rate Swap Agreement, is equal to or greater than 10%.

        On each  Distribution Date commencing on the Distribution Date occurring
in February 2007 and ending on the  Distribution  Date in November  2010, to the
extent  required,  following the distribution of the Net Monthly Excess Cashflow
and withdrawals from the Reserve Fund, as described in  "--Overcollateralization
Provisions" in this prospectus  supplement,  the Securities  Administrator  will
withdraw any amounts in the  Supplemental  Interest  Trust and  distribute  such
amounts in the following order of priority:

                FIRST,  to the Swap  Provider,  any Net Swap Payment owed to the
Swap Provider pursuant to the Interest Rate Swap Agreement for such Distribution
Date;

                SECOND, to the Swap Provider,  any Swap Termination Payment owed
to the Swap  Provider not due to a Swap Provider  Trigger Event  pursuant to the
Interest Rate Swap Agreement;

                THIRD, concurrently, to each class of Class A Certificates,  the
related Senior Interest  Distribution  Amount remaining  undistributed after the
distributions  of the Group I Interest  Remittance  Amount and Group II Interest
Remittance Amount, on a PRO RATA basis based on such respective remaining Senior
Interest Distribution Amounts;

                FOURTH,  sequentially,  to the Class M-1,  Class M-2, Class M-3,
Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and
Class M-11 Certificates, in that order, the related Interest Distribution Amount
and Interest Carry Forward Amount, to the extent remaining  undistributed  after
the  distributions  of the  Group I  Interest  Remittance  Amount  and  Group II
Interest Remittance Amount and the Net Monthly Excess Cashflow;

                FIFTH,  sequentially  to the Class M-1,  Class  M-2,  Class M-3,
Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and
Class M-11 Certificates, in that order, in each case up to the related Allocated
Realized Loss Amount related to such  Certificates  for such  Distribution  Date
remaining undistributed after distribution of the Net Monthly Excess Cashflow;

                SIXTH,  to the  holders of the class or classes of  Certificates
then entitled to receive  distributions  in respect of  principal,  in an amount
necessary to maintain or restore the Required Overcollateralization Amount after
taking  into  account   distributions   made  pursuant  to  clause  FIRST  under
"--Overcollateralization Provisions";

                SEVENTH,  concurrently,  to each class of Class A  Certificates,
the related Net WAC Rate Carryover Amount, to the extent remaining undistributed
after  distributions  of Net Monthly  Excess  Cashflow on deposit in the Reserve
Fund,  on a PRO RATA  basis  based  on such  respective  Net WAC Rate  Carryover
Amounts remaining;

                EIGHTH,  sequentially,  to the Class M-1,  Class M-2, Class M-3,
Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and
Class M-11  Certificates,  in that order,

                                     S-121



the related Net WAC Rate Carryover Amount, to the extent remaining undistributed
after  distributions  of Net Monthly  Excess  Cashflow on deposit in the Reserve
Fund;

                NINTH,  to the  Swap  Provider,  an  amount  equal  to any  Swap
Termination  Payment owed to the Swap  Provider due to a Swap  Provider  Trigger
Event pursuant to the Interest Rate Swap Agreement; and

                TENTH, to the Class CE Certificates, any remaining amounts.

        The Interest  Rate Swap  Agreement  will be governed by and construed in
accordance  with the laws of the State of New York. The  obligations of the Swap
Provider are limited to those  specifically  set forth in the Interest Rate Swap
Agreement, as applicable.

INTEREST DISTRIBUTIONS ON THE CERTIFICATES

        Holders  of the  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, commencing on the Distribution Date occurring in February
2007,  to the  Supplemental  Interest  Trust,  an  amount  equal to the  Group I
Allocation  Percentage of (i) any Net Swap Payment owed to the Swap Provider and
(ii) any Swap  Termination  Payment owed to the Swap  Provider not due to a Swap
Provider Trigger Event;

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

                THIRD,  concurrently,  to the holders of the Class  A-2A,  Class
A-2B, Class A-2C and Class A-2D Certificates,  the Senior Interest  Distribution
Amount  allocable  to each such  class,  to the extent  remaining  unpaid  after
distribution of the Group II Interest  Remittance  Amount as set forth in clause
(B) below, on a pro rata basis, based on the entitlement of each such class.

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

                FIRST, commencing on the Distribution Date occurring in February
2007,  to the  Supplemental  Interest  Trust,  an  amount  equal to the Group II
Allocation  Percentage of (i) any Net Swap Payment owed to the Swap Provider and
(ii) any Swap  Termination  Payment owed to the Swap  Provider not due to a Swap
Provider Trigger Event;

                SECOND,  concurrently,  to the holders of the Class A-2A,  Class
A-2B, Class A-2C and Class A-2D Certificates,  the Senior Interest  Distribution
Amount  allocable  to  each  such  class,  on a pro  rata  basis,  based  on the
entitlement of each such class; and

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

        (C)     On each Distribution Date, following the deposit of the Net Swap
Payment and any Swap Termination Payment into the Supplemental Interest Trust as
described in clauses (A) and

                                     S-122



(B)  above and the  distributions  of  interest  to the  holders  of the Class A
Certificates  as  described  in clauses (A) and (B) above,  any Group I Interest
Remittance  Amount and Group II Interest  Remittance  Amount  remaining  will be
distributed  sequentially,  to the Class M-1,  Class M-2,  Class M-3, Class M-4,
Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and Class M-11
Certificates,  in that order, to the extent of the Interest  Distribution Amount
allocable to each such class.

        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 and payments received under the Interest Rate Swap Agreement  according
to    the     priorities    set    forth    under     "Description     of    the
Certificates--Overcollateralization  Provisions" in this prospectus  supplement,
SECOND, to the Class M-11  Certificates,  THIRD, to the Class M-10 Certificates,
FOURTH,  to the Class M-9  Certificates,  FIFTH, to the Class M-8  Certificates,
SIXTH to the Class M-7  Certificates,  SEVENTH,  to the Class M-6  Certificates,
EIGHTH,  to the Class M-5  Certificates,  NINTH, to the Class M-4  Certificates,
TENTH, to the Class M-3 Certificates,  ELEVENTH,  to the Class M-2 Certificates,
TWELFTH,  to  the  Class  M-1  Certificates  and  THIRTEENTH,  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  Class  A
Certificates and Mezzanine  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 Class A  Certificates  or
Mezzanine  Certificates  will  result and  payments of  Interest  Carry  Forward
Amounts to such classes of 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"   and  "--The  Swap  Agreement"  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  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 in this prospectus  supplement)
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

                                     S-123



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 and New York;
"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  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 Mezzanine
Certificates  for the related  Interest  Accrual Period shall (in the absence of
manifest error) be final and binding.

PRINCIPAL DISTRIBUTIONS ON THE CERTIFICATES

        On each  Distribution  Date, the Principal  Distribution  Amount will be
distributed  to the  holders of the  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, commencing on the Distribution Date occurring in February
2007,  to the  Supplemental  Interest  Trust,  an  amount  equal to the  Group I
Allocation  Percentage of (i) any Net Swap Payment owed to the Swap Provider and
(ii) any Swap  Termination  Payment owed to the Swap  Provider not due to a Swap
Provider  Trigger  Event to the  extent  not paid from the  Interest  Remittance
Amount on such Distribution Date;

                SECOND, 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

                THIRD,  sequentially,  to the holders of the Class  A-2A,  Class
A-2B, Class A-2C and Class A-2D  Certificates,  in that order, after taking into
account  the  distribution  of the  Group II

                                     S-124



Principal   Distribution  Amount  as  described  below,  until  the  Certificate
Principal Balance of each such class 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, commencing on the Distribution Date occurring in February
2007,  to the  Supplemental  Interest  Trust,  an  amount  equal to the Group II
Allocation  Percentage of (i) any Net Swap Payment owed to the Swap Provider and
(ii) any Swap  Termination  Payment owed to the Swap  Provider not due to a Swap
Provider  Trigger  Event to the  extent  not paid from the  Interest  Remittance
Amount on such Distribution Date;

                SECOND,  sequentially,  to the holders of the Class A-2A,  Class
A-2B,  Class  A-2C  and  Class  A-2D  Certificates,  in that  order,  until  the
Certificate Principal Balance of each such class 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 above, until the Certificate Principal Balance of such class
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 Group II
Principal Distribution Amount remaining undistributed for such Distribution Date
will be made  sequentially,  to the holders of the Class M-1,  Class M-2,  Class
M-3,  Class M-4,  Class M-5,  Class M-6,  Class M-7, Class M-8, Class M-9, Class
M-10 and  Class  M-11  Certificates,  in that  order,  in each  case  until  the
Certificate Principal Balance of each such class has been reduced to zero.

        (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, commencing on the Distribution Date occurring in February
2007,  to the  Supplemental  Interest  Trust,  an  amount  equal to the  Group I
Allocation  Percentage of (i) any Net Swap Payment owed to the Swap Provider and
(ii) any Swap  Termination  Payment owed to the Swap  Provider not due to a Swap
Provider  Trigger  Event to the  extent  not paid from the  Interest  Remittance
Amount on such Distribution Date;

                SECOND, 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; and

                THIRD,  sequentially,  to the holders of the Class  A-2A,  Class
A-2B, Class A-2C and Class A-2D  Certificates,  in that order, after taking into
account the distribution of the Group II Principal  Distribution  Amount on such
Distribution  Date, as described below, 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 of each such class
has been reduced to zero.

                                     S-125



        (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, commencing on the Distribution Date occurring in February
2007,  to the  Supplemental  Interest  Trust,  an  amount  equal to the Group II
Allocation  Percentage of (i) any Net Swap Payment owed to the Swap Provider and
(ii) any Swap  Termination  Payment owed to the Swap  Provider not due to a Swap
Provider  Trigger  Event to the  extent  not paid from the  Interest  Remittance
Amount on such Distribution Date;

                SECOND,  sequentially,  to the holders of the Class A-2A,  Class
A-2B,  Class  A-2C and Class A-2D  Certificates,  in that  order,  the Class A-2
Principal  Distribution Amount, until the Certificate  Principal Balance of each
such class 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 on such  Distribution  Date, as described  above 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 of the
Class A-1 Certificates 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, sequentially,  to the holders of the Class M-1, Class M-2
and Class M-3  Certificates,  the lesser of (x) the excess of (i) the  Principal
Distribution  Amount  over  (ii)  the  amount  distributed  to the  Supplemental
Interest Trust and to the holders of the Class A Certificates  under (D) and (E)
above, and (y) the Class  M-1/M-2/M-3  Principal  Distribution  Amount,  in each
case, until the Certificate  Principal  Balances of the Class M-1, Class M-2 and
Class M-3 Certificates have been reduced to zero;

                SECOND, 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 Supplemental Interest Trust and to the holders of
the Class A Certificates under (D) and (E) above and to the holders of the Class
M-1, Class M-2 and Class M-3  Certificates  under clause FIRST above and (y) the
Class M-4 Principal Distribution Amount, until the Certificate Principal Balance
of the Class M-4 Certificates has been reduced to zero;

                THIRD, to the holders of the Class M-5 Certificates,  the lesser
of (x) the excess of (i) the Principal  Distribution Amount over (ii) the sum of
the amounts distributed to the Supplemental Interest Trust and to the holders of
the Class A  Certificates  under (D) and (E) above,  to the holders of the Class
M-1,  Class M-2 and Class M-3  Certificates  under clause FIRST above and to the
holders of the Class M-4  Certificates  under  clause  SECOND  above and (y) the
Class M-5 Principal Distribution Amount, until the Certificate Principal Balance
of the Class M-5 Certificates has been reduced to zero;

                FOURTH, to the holders of the Class M-6 Certificates, the lesser
of (x) the excess of (i) the Principal  Distribution Amount over (ii) the sum of
the amounts distributed to the Supplemental Interest Trust and to the holders of
the Class A  Certificates  under (D) and (E) above,  to the holders of the Class
M-1,  Class M-2 and Class M-3  Certificates  under clause  FIRST  above,  to the
holders  of the Class M-4  Certificates  under  clause  SECOND  above and to the
holders of the Class M-5  Certificates  under clause  THIRD  above,  and (y) the
Class M-6 Principal Distribution Amount, until the Certificate Principal Balance
of the Class M-6 Certificates has been reduced to zero;

                                     S-126



                FIFTH, to the holders of the Class M-7 Certificates,  the lesser
of (x) the excess of (i) the Principal  Distribution Amount over (ii) the sum of
the amounts distributed to the Supplemental Interest Trust and to the holders of
the Class A  Certificates  under (D) and (E) above,  to the holders of the Class
M-1,  Class M-2 and Class M-3  Certificates  under clause  FIRST  above,  to the
holders of the Class M-4 Certificates  under clause SECOND above, to the holders
of the Class M-5 Certificates under clause THIRD above and to the holders of the
Class  M-6  Certificates  under  clause  FOURTH  above,  and (y) the  Class  M-7
Principal  Distribution Amount,  until the Certificate  Principal Balance of the
Class M-7 Certificates has been reduced to zero;

                SIXTH, to the holders of the Class M-8 Certificates,  the lesser
of (x) the excess of (i) the Principal  Distribution Amount over (ii) the sum of
the amounts distributed to the Supplemental Interest Trust and to the holders of
the Class A  Certificates  under (D) and (E) above,  to the holders of the Class
M-1,  Class M-2 and Class M-3  Certificates  under clause  FIRST  above,  to the
holders of the Class M-4 Certificates  under clause SECOND above, to the holders
of the Class M-5  Certificates  under clause THIRD above,  to the holders of the
Class M-6 Certificates under clause FOURTH above and to the holders of the Class
M-7  Certificates  under  clause FIFTH  above,  and (y) the Class M-8  Principal
Distribution  Amount,  until the Certificate  Principal Balance of the Class M-8
Certificates has been reduced to zero;

                SEVENTH,  to the  holders  of the  Class M-9  Certificates,  the
lesser of (x) the excess of (i) the Principal  Distribution Amount over (ii) the
sum of the amounts  distributed  to the  Supplemental  Interest Trust and to the
holders of the Class A Certificates  under (D) and (E) above,  to the holders of
the Class M-1, Class M-2 and Class M-3 Certificates under clause FIRST above, to
the holders of the Class M-4  Certificates  under clause  SECOND  above,  to the
holders of the Class M-5  Certificates  under clause THIRD above, to the holders
of the Class M-6  Certificates  under clause FOURTH above, to the holders of the
Class M-7 Certificates  under clause FIFTH above and to the holders of the Class
M-8  Certificates  under  clause SIXTH  above,  and (y) the Class M-9  Principal
Distribution  Amount,  until the Certificate  Principal Balance of the Class M-9
Certificates has been reduced to zero;

                EIGHTH,  to the  holders  of the Class  M-10  Certificates,  the
lesser of (x) the excess of (i) the Principal  Distribution Amount over (ii) the
sum of the amounts  distributed  to the  Supplemental  Interest Trust and to the
holders of the Class A Certificates  under (D) and (E) above,  to the holders of
the Class M-1, Class M-2 and Class M-3 Certificates under clause FIRST above, to
the holders of the Class M-4  Certificates  under clause  SECOND  above,  to the
holders of the Class M-5  Certificates  under clause THIRD above, to the holders
of the Class M-6  Certificates  under clause FOURTH above, to the holders of the
Class M-7 Certificates under clause FIFTH above, to the holders of the Class M-8
Certificates  under  clause  SIXTH  above  and to the  holders  of the Class M-9
Certificates  under  clause  SEVENTH  above,  and (y) the Class  M-10  Principal
Distribution Amount,  until the Certificate  Principal Balance of the Class M-10
Certificates has been reduced to zero; and

                NINTH, to the holders of the Class M-11 Certificates, the lesser
of (x) the excess of (i) the Principal  Distribution Amount over (ii) the sum of
the amounts distributed to the Supplemental Interest Trust and to the holders of
the Class A  Certificates  under (D) and (E) above,  to the holders of the Class
M-1,  Class M-2 and Class M-3  Certificates  under clause  FIRST  above,  to the
holders of the Class M-4 Certificates  under clause SECOND above, to the holders
of the Class M-5  Certificates  under clause THIRD above,  to the holders of the
Class M-6  Certificates  under clause FOURTH above,  to the holders of the Class
M-7  Certificates  under  clause  FIFTH  above,  to the holders of the Class M-8
Certificates  under  clause  SIXTH  above,  to  the  holders  of the  Class  M-9
Certificates  under clause SEVENTH  above,  and to the holders of the Class M-10
Certificates  under  clause  EIGHTH  above  and (y)  the  Class  M-11  Principal
Distribution Amount,  until the Certificate  Principal Balance of the Class M-11
Certificates has been reduced to zero.

                                     S-127



        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.

        Notwithstanding the priority of distributions  described in this section
with  respect  to the  Class  A-2A,  Class  A-2B,  Class  A-2C  and  Class  A-2D
Certificates,  on any  Distribution  Date  which  occurs  after the  Certificate
Principal  Balances  of the  Mezzanine  Certificates  have been  reduced to zero
distributions  in respect of principal to the Class A-2A, Class A-2B, Class A-2C
and  Class  A-2D  Certificates  will be made on a pro rata  basis,  based on the
Certificate  Principal  Balance  of  each  such  class,  until  the  Certificate
Principal Balance of each such class has been reduced to zero.

TABLE OF FEES AND EXPENSES

        The following  table indicates the fees and expenses to be paid from the
cash flows from the Mortgage Loans and other assets of the trust fund, while the
Class A Certificates and Mezzanine Certificates are outstanding.

        All fees are expressed in basis points,  at an annualized rate,  applied
to the outstanding aggregate principal balance of the Mortgage Loans.



        Item             Fee or Expense       Paid To             Paid From           Frequency
- ---------------------- ------------------- -------------- --------------------------- ----------
                                                                           
Servicing Fee(1)       0.500% per annum    Servicer       Mortgage Loan interest       Monthly
                       of the Scheduled                   collections
                       Principal Balance
                       of each Mortgage
                       Loan

Credit Risk Manager    0.014% per annum    Credit Risk    Mortgage Loan interest       Monthly
Fee(2)                 of the Scheduled    Manager        collections
                       Principal Balance
                       of each Mortgage
                       Loan

P&I Advances and       To the extent of    Servicer or    With respect to each         Time to
Servicing Advances     funds available,    Master         Mortgage Loan, late           Time
                       the amount of any   Servicer, as   recoveries of the
                       advances and        applicable     payments of the costs
                       servicing advances                 and expenses,
                                                          liquidation proceeds,
                                                          Subsequent Recoveries,
                                                          purchase proceeds or
                                                          repurchase proceeds for
                                                          that Mortgage Loan

Nonrecoverable         The amount of any   Servicer or    All collections on the       Time to
Advances and           advances and        Master         Mortgage Loans                Time
Servicing Advances     servicing           Servicer, as
                       advances deemed     applicable
                       nonrecoverable


                                     S-128





        Item             Fee or Expense       Paid To             Paid From           Frequency
- ---------------------- ------------------- -------------- --------------------------- ----------
                                                                           
Reimbursement for      The amount of the   Servicer,      All collections on the       Time to
certain expenses,      expenses, costs     Master         Mortgage Loans                Time
costs and              and liabilities     Servicer,
liabilities incurred   incurred            Securities
by the Servicer, the                       Administrator,
Master Servicer, the                       Sponsor or
Securities                                 Depositor,
Administrator, the                         as applicable
Sponsor or the
Depositor in
connection with any
legal action
relating to the
servicing agreement,
the pooling and
servicing agreement or
the certificates (3)

Indemnification        Amounts for which   Servicer,      All collections on the       Time to
expenses               the Sponsor,  the   Master         Mortgage Loans  (or, in       Time
                       Servicer, the       Servicer,      the case of the
                       Master Servicer,    Securities     Servicer, the related
                       the Securities      Administrator  Mortgage Loans)
                       Administrator and   Sponsor or
                       the Depositor are   Depositor,
                       entitled to         as applicable
                       indemnification
                       (4)

Indemnification        Amounts for which   Trustee or     All collections on the       Time to
expenses               the Trustee or      the            Mortgage Loans                Time
                       the Custodian is    Custodian,
                       entitled to         as applicable
                       indemnification
                       (5)

Reimbursement for      The amounts paid    Trustee        All collections on the       Time to
any amounts payable    by the Trustee                     Mortgage Loans                Time
by the Trustee for
recording of
assignments of
mortgages to the
extent not paid by
the Servicer

Reimbursement for      The amount of       Trustee or     All collections on the       Time to
costs associated       costs incurred by   Master         Mortgage Loans                Time
with the transfer of   the Master          Servicer, as
servicing or master    Servicer or the     applicable
servicing in the       Trustee in
event of termination   connection with
of the Master          the transfer of
Servicer or  a         servicing to the
defaulting Servicer    Master Servicer
                       or  a successor
                       servicer or by
                       the Trustee in
                       the event of
                       termination the
                       Master Servicer,
                       to the extent not
                       paid by the
                       terminated
                       Servicer or
                       Master Servicer


                                     S-129





        Item             Fee or Expense       Paid To             Paid From           Frequency
- ---------------------- ------------------- -------------- --------------------------- ----------
                                                                           
Reimbursement for      The amount          Trustee and    All collections on the       Time to
any expenses           incurred by the     Securities     Mortgage Loans                Time
incurred by the        Trustee or the      Administrator
Trustee or the         Securities
Securities             Administrator in
Administrator in       connection with a
connection with a      tax audit of the
tax audit of the       trust
trust


- ----------
(1)  The  servicing  fee is paid  on a first  priority  basis  from  collections
     allocable to interest on the Mortgage Loans,  prior to distributions to the
     Certificateholders.

(2)  The  credit  risk  manager  fee is  paid  on a first  priority  basis  from
     collections   allocable  to  interest  on  the  Mortgage  Loans,  prior  to
     distributions to Certificateholders.

(3)  The Master Servicer pays trustee fees and ongoing custodial and safekeeping
     fees out of its compensation.

(4)  See "The Securities  Administrator,  The Master Servicer and The Custodian"
     in this prospectus supplement.

(5)  See "The Trustee" in this prospectus supplement.

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 Interest Rate Swap Agreement,  as described under "--The Swap Agreement" and
overcollateralization,  as described under "--Overcollateralization  Provisions"
in  this  prospectus  supplement.  In  addition,  the  holders  of the  Class  A
Certificates and Mezzanine Certificates may benefit from the Cap Agreements,  as
described under "--The Cap Agreements" 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,
Class M-5, Class M-6,  Class M-7,  Class M-8, Class M-9, Class M-10,  Class M-11
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, Class M-5,  Class M-6,  Class M-7, Class M-8, Class M-9, Class M-10,  Class
M-11 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, Class
M-5, Class M-6,  Class M-7,  Class M-8,  Class M-9,  Class M-10,  Class M-11 and
Class  CE  Certificates,  (iv)  the  rights  of the  holders  of the  Class  M-4
Certificates will be senior to the rights of the holders of the Class M-5, Class
M-6,  Class M-7,  Class  M-8,  Class M-9,  Class  M-10,  Class M-11 and Class CE
Certificates,  (v) the rights of the holders of the Class M-5 Certificates  will
be senior to the rights of the holders of the Class M-6,  Class M-7,  Class M-8,
Class M-9, Class M-10, Class M-11 and Class CE Certificates,  (vi) the rights of
the  holders of the Class M-6  Certificates  will be senior to the rights of the
holders of the Class M-7, Class M-8, Class M-9, Class M-10, Class M-


                                     S-130



11 and Class CE  Certificates,  (vii) the rights of the holders of the Class M-7
Certificates will be senior to the rights of the holders of the Class M-8, Class
M-9, Class M-10, Class M-11 and Class CE Certificates,  (viii) the rights of the
holders  of the Class  M-8  Certificates  will be  senior  to the  rights of the
holders of the Class M-9, Class M-10, Class M-11 and Class CE Certificates, (ix)
the rights of the  holders of the Class M-9  Certificates  will be senior to the
rights of the holders of the Class M-10,  Class M-11 and Class CE  Certificates,
(x) the rights of the holders of the Class M-10  Certificates  will be senior to
the  rights  of  the  holders  of the  Class  M-11  Certificates  and  Class  CE
Certificates  and (xi) the rights of the holders of the Class M-11  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.

OVERCOLLATERALIZATION PROVISIONS

        The weighted  average  Mortgage  Rate for the Mortgage  Loans,  less the
Administration Fee Rate and the amount, expressed as a per annum rate of any Net
Swap  Payments  payable to the Swap Provider and any Swap  Termination  Payments
payable  to the Swap  Provider  not due to a Swap  Provider  Trigger  Event,  is
expected to be higher than the weighted average of the Pass-Through Rates on the
Class A Certificates and Mezzanine Certificates, thus generating excess interest
collections  which, in the absence of Realized Losses,  will not be necessary to
fund  interest   distributions   on  the  Class  A  Certificates  and  Mezzanine
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 Class A Certificates
and Mezzanine  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 the  Overcollateralization  Increase Amount for such Distribution Date,
owed to  such  holders  in  accordance  with  the  priorities  set  forth  under
"--Principal Distributions on the Certificates" above;

                SECOND,  sequentially,  to the  holders of the Class M-1,  Class
M-2,  Class M-3,  Class M-4,  Class M-5,  Class M-6, Class M-7, Class M-8, Class
M-9, Class M-10 and Class M-11  Certificates,  in that order, in an amount equal
to the Interest Carry Forward Amount allocable to each such class;

                THIRD,  sequentially to the holders of the Class M-1, Class M-2,
Class M-3,  Class M-4,  Class M-5,  Class M-6,  Class M-7, Class M-8, Class M-9,
Class M-10 and Class M-11 Certificates, in that order, in an amount equal to the
Allocated Realized Loss Amount allocable to each such class;

                FOURTH, 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;

                FIFTH,  sequentially to the holders of the Class M-1, Class M-2,
Class M-3,  Class M-4,  Class M-5,  Class M-6,  Class M-7, Class M-8, Class M-9,
Class M-10 and Class M-11  Certificates,  in

                                     S-131



that order, in an amount equal to each such 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;

                SIXTH, to the reserve fund (the "Reserve  Fund")  established in
accordance with the terms of the pooling and servicing agreement,  the amount by
which the Net WAC Rate  Carryover  Amounts,  if any, with respect to the Class A
Certificates and Mezzanine  Certificates exceeds the sum of any amounts received
by the Securities  Administrator  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;

                SEVENTH, to the Supplemental  Interest Trust, an amount equal to
any Swap  Termination  Payment owed to the Swap  Provider due to a Swap Provider
Trigger Event pursuant to the Interest Rate Swap Agreement;

                EIGHTH,  to the holders of the Class P Certificates and Class CE
Certificates  as  provided in the Pooling  and  Servicing  Agreement;  provided,
however, that the Certificate Principal Balance of the Class P Certificates will
not be reduced  until the  Distribution  Date  following  the  expiration of the
latest prepayment charge term with respect to the Mortgage Loans; and

                NINTH,  to  the  holders  of  the  Residual  Certificates,   any
remaining amounts.

        On each Distribution Date, the Securities Administrator 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   Certificates",   "Principal   Distributions   on  the
Certificates"  and after the  distribution of the Net Monthly Excess Cashflow as
described  above,  the Securities  Administrator  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 Securities  Administrator on account
of the Group I Cap Agreement 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 Securities  Administrator on account
of the Group II Cap Agreement will be distributed concurrently to the holders of
the Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates in respect of
the related Net WAC Rate Carryover Amount for such  Distribution  Date, on a pro
rata basis, based on the entitlement of each such class;

        (C)     any remaining  amounts received by the Securities  Administrator
on account of the Cap Agreements will be distributed sequentially to the holders
of the Class M-1,  Class M-2,  Class M-3, Class M-4, Class M-5, Class M-6, Class
M-7,  Class M-8,  Class M-9,  Class  M-10 and Class M-11  Certificates,  in that
order,  in respect of the  related Net WAC Rate  Carryover  Amount for each such
class for such Distribution Date;

        (D)     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) to the
holders of the Class A-2A, Class A-2B,  Class A-2C and Class A-2D  Certificates,
the  related Net WAC Rate  Carryover  Amount for such  Distribution  Date to the
extent

                                     S-132



not paid  pursuant  to  clause  (B)  above,  on a pro rata  basis,  based on the
entitlement of each such class; and

                SECOND,  sequentially,  to the  holders of the Class M-1,  Class
M-2,  Class M-3,  Class M-4,  Class M-5,  Class M-6, Class M-7, Class M-8, Class
M-9, Class M-10 and Class M-11  Certificates,  in that order,  in respect of the
related Net WAC Rate Carryover Amount for each such class for such  Distribution
Date to the extent not paid pursuant to clause (C) above.

        If, on any  Distribution  Date, the payments  received by the Securities
Administrator  under the Cap  Agreements  exceed  the amount of the Net WAC Rate
Carryover Amounts payable to the Class A Certificates and Mezzanine Certificates
for such  Distribution  Date,  such excess will be  distributed  to the Class CE
Certificates.

        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, Mezzanine Certificates and Class
P Certificates by an amount equal to approximately  $21,518,421,  which is equal
to the initial Certificate Principal Balance of the Class CE Certificates.  This
amount represents  approximately 2.55% 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 and any Net Swap
Payments  received  from the Swap  Provider in respect of the Interest Rate Swap
Agreement,   subject   to   available   funds,   of  an  amount   equal  to  the
overcollateralization   deficiency,   which   shall   constitute   a   principal
distribution on the Class A Certificates and Mezzanine Certificates in reduction
of the  Certificate  Principal  Balances  of the  Class A  Certificates  and the
Mezzanine  Certificates.  These  payments  have the effect of  accelerating  the
amortization of the Class A Certificates and the Mezzanine 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  5.10% of the then
current aggregate  outstanding principal balance of the Mortgage Loans as of the
last day of the related Due Period,  subject to a floor equal to the product (i)
0.50% and (ii) the aggregate  principal  balance of the Mortgage Loans as of the
Cut-off  Date.  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  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  Class  A  Certificates  and  Mezzanine
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-133



ALLOCATION OF LOSSES; SUBORDINATION

        With respect to any defaulted  Mortgage Loan that is finally  liquidated
through  foreclosure sale or 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
or  charged-off,  after  application  of all amounts  recovered  (net of amounts
reimbursable to the Servicer or the Master 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 or the Master Servicer for P&I Advances,  servicing advances and unpaid
servicing  fees,  these  amounts may be reimbursed to the Servicer or the Master
Servicer out of any funds in the  collection  account prior to any remittance to
the Securities  Administrator of funds for distribution on the certificates.  In
addition, to the extent the Servicer receives Subsequent Recoveries with respect
to any defaulted  Mortgage Loan, the amount of the Realized Loss with respect to
that defaulted  Mortgage Loan will be reduced to the extent such  recoveries are
applied to reduce the Certificate Principal Balance of any class of Certificates
on any Distribution Date.

        Any  Realized  Losses on the  Mortgage  Loans will be  allocated  on any
Distribution  Date:  FIRST,  to Net  Monthly  Excess  Cashflow  and to Net  Swap
Payments  received from the Swap Provider under the Interest Rate Swap Agreement
for that purpose, SECOND, to the Class CE Certificates, THIRD, to the Class M-11
Certificates  until  the  Certificate   Principal  Balance  of  the  Class  M-11
Certificates has been reduced to zero,  FOURTH,  to the Class M-10  Certificates
until the Certificate  Principal Balance of the Class M-10 Certificates has been
reduced to zero,  FIFTH,  to the Class M-9  Certificates  until the  Certificate
Principal Balance of the Class M-9 Certificates has been reduced to zero, SIXTH,
to the Class M-8  Certificates  until the Certificate  Principal  Balance of the
Class M-8  Certificates  has been  reduced  to zero,  SEVENTH,  to the Class M-7
Certificates   until  the  Certificate   Principal  Balance  of  the  Class  M-7
Certificates  has been reduced to zero,  EIGHTH,  to the Class M-6  Certificates
until the Certificate  Principal  Balance of the Class M-6 Certificates has been
reduced to zero,  NINTH,  to the Class M-5  Certificates  until the  Certificate
Principal Balance of the Class M-5 Certificates has been reduced to zero, TENTH,
to the Class M-4  Certificates  until the Certificate  Principal  Balance of the
Class M-4  Certificates  has been  reduced to zero,  ELEVENTH,  to the Class M-3
Certificates   until  the  Certificate   Principal  Balance  of  the  Class  M-3
Certificates  has been reduced to zero,  TWELFTH,  to the Class M-2 Certificates
until the Certificate  Principal  Balance of the Class M-2 Certificates has been
reduced  to zero  and  THIRTEENTH,  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 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.

        Except as described  below,  once Realized Losses have been allocated to
the Mezzanine Certificates,  such amounts with respect to such certificates will
no longer accrue  interest,  and such amounts will not be reinstated  thereafter
(except in the case of  Subsequent  Recoveries  as  described  below).  However,
Allocated  Realized  Loss  Amounts may be paid to the  holders of the  Mezzanine
Certificates  from Net Monthly Excess Cashflow and from amounts  received by the
Securities  Administrator  under the Interest Rate Swap Agreement,  according to
the priorities set forth under  "--Overcollateralization  Provisions" and "--The
Swap Agreement" above.

                                     S-134



        Any  allocation  of a Realized Loss to a Mezzanine  Certificate  will be
made by reducing the Certificate  Principal  Balance of that  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 such certificate
in respect of Realized  Losses and (ii)  payable as  principal  to the holder of
such certificate from Net Monthly Excess Cashflow and from amounts on deposit in
the Supplemental Interest Trust.

        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.

        In the event that the Servicer receives any Subsequent Recoveries,  such
Subsequent Recoveries will be distributed as part of the Available  Distribution
Amount in accordance  with the priorities  described  under  "Description of the
Certificates"  in  this  prospectus  supplement  and the  Certificate  Principal
Balance of each class of  Mezzanine  Certificates  that has been  reduced by the
allocation of a Realized Loss to such certificate will be increased, in order of
seniority, by the amount of such Subsequent Recoveries, but not by more than the
amount  of  Realized  Losses  previously  allocated  to reduce  the  Certificate
Principal  Balance  of such  certificate,  and  only  to the  extent  that  such
certificate has not been reimbursed for the amount of such Realized Loss (or any
portion thereof)  allocated to such certificate from Net Monthly Excess Cashflow
as  described  under  "Description  of  the  Certificates--Overcollateralization
Provisions"  and from amounts on deposit in the  Supplemental  Interest Trust as
described under "Description of the  Certificates--The Cap Provider and the Swap
Provider--The  Swap  Agreement" in this prospectus  supplement.  Holders of such
certificates  will not be entitled to any payment in respect of current interest
on the amount of such increases for any Interest  Accrual  Period  preceding the
Distribution Date on which such increase occurs.

REPORTS TO CERTIFICATEHOLDERS

        On each  Distribution  Date,  the  Securities  Administrator  will  make
available  to each  certificateholder  and the  Depositor a statement  generally
setting forth, among other information:

        1.      the applicable Interest Accrual Periods and general Distribution
Dates;

        2.      with respect to each loan group,  the total cash flows  received
and the general sources thereof;

        3.      the amount,  if any, of fees or expenses  accrued and paid, with
an identification of the payee and the general purpose of such fees;

        4.      with  respect  to each loan  group,  the  amount of the  related
distribution to holders of the Class A Certificates  and Mezzanine  Certificates
(by class)  allocable to  principal,  separately  identifying  (A) the aggregate
amount of any principal  prepayments  included therein, (B) the aggregate of all
scheduled    payments   of    principal    included    therein   and   (C)   any
Overcollateralization Increase Amount included therein;

                                     S-135



        5.      with respect to each loan group, the amount of such distribution
to holders of the Class A  Certificates  and Mezzanine  Certificates  (by class)
allocable to interest and the portion thereof,  if any, provided by the Interest
Rate Swap Agreement in the aggregate;

        6.      with  respect to each loan group,  the  Interest  Carry  Forward
Amounts  and  any  Net WAC  Rate  Carryover  Amounts  for  the  related  Class A
Certificates and Mezzanine Certificates (if any);

        7.      with  respect  to each loan  group,  the  Certificate  Principal
Balance of the related Class A Certificates  and Mezzanine  Certificates  before
and after giving  effect to the  distribution  of principal  and  allocation  of
Allocated Realized Loss Amounts on such distribution date;

        8.      with  respect  to each loan  group,  the  number  and  Scheduled
Principal Balance of all the Mortgage Loans for the following Distribution Date;

        9.      the Pass-Through Rate for each class of Class A Certificates and
Mezzanine Certificates for such Distribution Date;

        10.     with  respect  to each  loan  group,  the  aggregate  amount  of
advances  included in the  distributions on the Distribution Date (including the
general purpose of such advances);

        11.     with  respect  to each loan  group,  the  number  and  aggregate
principal  balance of any Mortgage Loans (not including any Liquidated  Mortgage
Loans  as of  the  end  of the  Prepayment  Period)  that  were  (A)  delinquent
(exclusive  of Mortgage  Loans in  foreclosure)  using the "OTS"  method (1) one
scheduled payment is delinquent,  (2) two scheduled payments are delinquent, (3)
three  scheduled  payments are delinquent and (4) foreclosure  proceedings  have
been commenced, and loss information for the period;

        12.     with  respect to each loan  group,  the  amount  of, if any,  of
excess cashflow or excess spread and the application of such excess cashflow;

        13.     with respect to each loan group and any  Mortgage  Loan that was
liquidated  during the preceding  calendar month,  the loan number and Scheduled
Principal  Balance of, and Realized Loss on, such Mortgage Loan as of the end of
the related Prepayment Period;

        14.     with respect to each loan group,  whether the Stepdown  Date has
occurred and whether a Trigger Event is in effect;

        15.     with respect to each loan group,  the total number and principal
balance  of any  real  estate  owned,  or REO,  properties  as of the end of the
related Prepayment Period;

        16.     with respect to each loan group, the cumulative  Realized Losses
through the end of the preceding month;

        17.     with respect to each loan group, the three-month rolling average
of the percent equivalent of a fraction, the numerator of which is the aggregate
Scheduled Principal Balance of the Mortgage Loans in such loan group that are 60
days  or  more  delinquent  or are  in  bankruptcy  or  foreclosure  or are  REO
properties,  and the denominator of which is the Scheduled Principal Balances of
all of the Mortgage Loans in such loan group;

        18.     with  respect to each loan group,  the amount of the  Prepayment
Charges remitted by the Servicer;

        19.     the amount of any cap  payments  payable to the trust by the Cap
Provider; and

                                     S-136



        20.     the amount of any Net Swap  Payment  payable  to the trust,  any
related Net Swap  Payment  payable to the Swap  Provider,  any Swap  Termination
Payment payable to the trust and any related Swap Termination Payment payable to
the Swap Provider.

        On each Distribution  Date, the Securities  Administrator  will make the
monthly 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.

        The annual reports on Form 10-K, the distribution  reports on Form 10-D,
the current reports on Form 8-K and amendments to those reports in each case, as
prepared  and filed by the  Securities  Administrator  with respect to the trust
pursuant to section 13(a) or 15(d) of the Exchange Act will be made available on
the website of the Securities  Administrator  as soon as reasonably  practicable
after  such  material  is  electronically  filed  with,  or  furnished  to,  the
Securities and Exchange Commission.

        In addition,  within a  reasonable  period of time after the end of each
calendar year, the Securities  Administrator 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.

                                 THE ORIGINATOR

GENERAL

        The originator of the Mortgage Loans is Countrywide Home Loans,  Inc., a
New York corporation.

        For a  description  of  the  underwriting  standards  applicable  to the
Mortgage Loans and certain other  information with respect to the Originator see
"Underwriting Standards" in this prospectus supplement.

                             STATIC POOL INFORMATION

        Static  pool  information  material  to this  offering  may be  found at
http://regab.db.com.

        Information  provided  through the  Internet  address  above will not be
deemed to be a part of this  prospectus  or the  registration  statement for the
securities  offered hereby if it relates to any prior securities pool or vintage
formed  before  January  1,  2006,  or with  respect  to the  mortgage  pool (if
applicable) any period before January 1, 2006.

                                 ISSUING ENTITY

        ACE Securities Corp. Home Equity Loan Trust, Series 2006-CW1 is a common
law trust formed under the laws of the State of New York pursuant to the pooling
and servicing agreement among the Depositor, the Master Servicer, the Securities
Administrator  and the  Trustee,  dated as of July 1,  2006  (the  "Pooling  and
Servicing  Agreement").  The Pooling and  Servicing  Agreement

                                     S-137



constitutes the "governing  instrument" under the laws of the State of New York.
After its formation,  the ACE Securities  Corp.  Home Equity Loan Trust,  Series
2006-CW1  will not engage in any activity  other than (i)  acquiring and holding
the Mortgage  Loans and the other  assets of the Trust and  proceeds  therefrom,
(ii) issuing the  Certificates,  (iii) making payments on the  Certificates  and
(iv) engaging in other activities that are necessary,  suitable or convenient to
accomplish the foregoing or are incidental thereto or connected  therewith.  The
foregoing  restrictions  are contained in the Pooling and  Servicing  Agreement.
These  restrictions  cannot  be  amended  without  the  consent  of  holders  of
Certificates  evidencing at least 51% of the voting rights. For a description of
other  provisions  relating to amending  the  Pooling and  Servicing  Agreement,
please see "Description of the Agreements -- Amendment" in the prospectus.

        The assets of the ACE Securities  Corp.  Home Equity Loan Trust,  Series
2006-CW1 will consist of the Mortgage Loans and certain related assets.

        ACE Securities Corp. Home Equity Loan Trust,  Series  2006-CW1's  fiscal
year end is December 31.

                                  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.

        The Depositor has been serving as a private  secondary  mortgage  market
conduit for residential  mortgage loans since 1999.  Since that time it has been
involved in the issuance of securities  backed by residential  mortgage loans in
excess of $30 billion.

        After issuance and  registration of the securities  contemplated in this
prospectus  supplement,  the Depositor  will have no duties or  responsibilities
with respect to the pool assets or securities.

        All of the shares of capital stock of the Depositor are held by Altamont
Holdings Corp., a Delaware corporation.

                                   THE SPONSOR

        DB  Structured   Products,   Inc.  is  the  Sponsor.   The  Sponsor  was
incorporated in the State of Delaware on February 4, 1970 under the name "Sharps
Pixley Incorporated".  The name of the Sponsor was changed on January 3, 1994 to
Deutsche Bank Sharps Pixley Inc., and subsequently changed on January 2, 2002 to
DB Structured  Products,  Inc. The Sponsor  maintains its principal office at 60
Wall Street, New York, New York 10005. Its telephone number is (212) 250-2500.

        Through December 31, 2005, the Sponsor has purchased over $26 billion in
residential  mortgage  loans.  This  includes the  purchase of newly  originated
non-agency loans, as well as seasoned,  program  exception,  sub-performing  and
non-performing loans.

                                     S-138



        The Sponsor has been securitizing residential mortgage loans since 2004.
The following  table  describes  size,  composition  and growth of the Sponsor's
total portfolio of assets it has securitized as of the dates indicated.

                               DECEMBER 31, 2004           DECEMBER 31, 2005
                            -----------------------    -------------------------
                                           TOTAL                       TOTAL
                                       PORTFOLIO OF                PORTFOLIO OF
       LOAN TYPE            NUMBER      LOANS ($)       NUMBER       LOANS ($)
- --------------------------  ------    -------------    -------    --------------
Alt-A ARM ................      --               --      3,466     1,088,327,305
Alt-A Fixed ..............      --               --     17,892     3,361,707,721
Prime ARM ................   3,612    1,096,433,033         --                --
Prime Fixed ..............   5,275      986,186,740         --                --
Scratch & Dent/Reperf ....   1,376      135,671,795      4,913       500,710,103
Seconds ..................      --               --      5,227       258,281,341
SubPrime .................  31,174    5,481,240,453     71,747    13,066,859,416
Seasoned .................      --               --      1,827       165,210,069
                            ------    -------------    -------    --------------
TOTAL: ...................  41,437    7,699,532,021    105,072    18,441,095,955
                            ======    =============    =======    ==============


                         SERVICING OF THE MORTGAGE LOANS

GENERAL

        Primary  servicing of the Mortgage Loans will be provided by Countrywide
Home Loans  Servicing LP.  Countrywide  Home Loans Servicing LP will service the
Mortgage  pursuant to the Amended and Restated Master Mortgage Loan Purchase and
Servicing Agreement dated as of September 1, 2005 as amended and restated to and
including May 1, 2006,  between the Originator and the Sponsor,  as amended,  as
modified by the Assignment,  Assumption and Recognition  Agreement,  dated as of
July 25, 2006, among the Originator,  the Servicer,  the Sponsor, the Depositor,
the Master Servicer and the Trustee (together,  the "Servicing Agreement").  The
Master Servicer will be required to monitor  Countrywide Home Loans Servicing LP
performance  under  the  Servicing  Agreement.  In the  event  of a  default  by
Countrywide  Home Loans Servicing LP under the Servicing  Agreement,  the Master
Servicer shall enforce any remedies against Countrywide Home Loans Servicing LP.

        The information set forth in the following  paragraphs has been provided
by Countrywide Home Loans Servicing LP.

COUNTRYWIDE HOME LOANS SERVICING LP

        The principal  executive  offices of Countrywide Home Loans Servicing LP
("COUNTRYWIDE  SERVICING")  are located at 7105 Corporate  Drive,  Plano,  Texas
75024.  Countrywide  Servicing is a Texas limited partnership  directly owned by
Countrywide GP, Inc. and  Countrywide LP, Inc., each a Nevada  corporation and a
direct wholly owned subsidiary of Countrywide Home Loans,  Inc.  Countrywide GP,
Inc. owns a 0.1% interest in Countrywide  Servicing and is the general  partner.
Countrywide  LP, Inc. owns a 99.9%  interest in  Countrywide  Servicing and is a
limited partner.

        Countrywide  Home Loans  established  Countrywide  Servicing in February
2000 to service  mortgage loans  originated by Countrywide Home Loans that would
otherwise have been serviced by Countrywide Home Loans. In January and February,
2001,  Countrywide  Home Loans  transferred to Countrywide  Servicing all of its
rights and obligations  relating to mortgage loans serviced on behalf of Freddie
Mac and Fannie  Mae,  respectively.  In  October  2001,  Countrywide  Home Loans
transferred to Countrywide  Servicing all of its rights and obligations relating
to the bulk of its non-agency loan servicing portfolio (other than the servicing
of home equity lines of credit), including  with respect to those mortgage loans
(other than home equity lines of credit)

                                     S-139



formerly  serviced by Countrywide  Home Loans and securitized by CWABS,  Inc. or
CWMBS, Inc. While Countrywide Home Loans expects to continue to directly service
a portion of its loan  portfolio,  it is expected that the servicing  rights for
most newly originated  Countrywide Home Loans mortgage loans will be transferred
to Countrywide  Servicing upon sale or  securitization  of the related  mortgage
loans.  Countrywide  Servicing is engaged in the business of servicing  mortgage
loans and will not originate or acquire loans, an activity that will continue to
be  performed  by  Countrywide  Home Loans.  In addition to  acquiring  mortgage
servicing  rights from  Countrywide  Home Loans, it is expected that Countrywide
Servicing will service mortgage loans for non-Countrywide  Home Loans affiliated
parties  as  well as  subservice  mortgage  loans  on  behalf  of  other  master
servicers.

        In connection with the establishment of Countrywide  Servicing,  certain
employees of Countrywide Home Loans became  employees of Countrywide  Servicing.
Countrywide  Servicing has engaged  Countrywide  Home Loans as a subservicer  to
perform certain loan servicing activities on its behalf.

        Countrywide  Servicing is an approved  mortgage loan servicer for Fannie
Mae,  Freddie Mac,  Ginnie Mae,  HUD and VA and is licensed to service  mortgage
loans in each state where a license is required.  Its loan servicing  activities
are  guaranteed by  Countrywide  Financial  and/or  Countrywide  Home Loans when
required by the owner of the mortgage loans.

COUNTRYWIDE HOME LOANS

        Countrywide  Home Loans is a New York  corporation  and a direct  wholly
owned subsidiary of Countrywide  Financial  Corporation,  a Delaware corporation
("COUNTRYWIDE  FINANCIAL").  The principal executive offices of Countrywide Home
Loans are located at 4500 Park Granada, Calabasas, California 91302. Countrywide
Home Loans is engaged primarily in the mortgage banking business, and as part of
that  business,  originates,  purchases,  sells  and  services  mortgage  loans.
Countrywide Home Loans originates  mortgage loans through a retail branch system
and through mortgage loan brokers and correspondents nationwide.  Mortgage loans
originated  by  Countrywide  Home  Loans are  principally  first-lien,  fixed or
adjustable rate mortgage loans secured by single-family residences.

        Countrywide  Home  Loans has  historically  sold  substantially  all the
mortgage  loans  that  it  has  originated  and  purchased,   generally  through
securitizations.  Countrywide  Home Loans does not always  sell  mortgage  loans
immediately  after  origination or  acquisition,  but may decide to sell certain
mortgage  loans in later  periods as part of its overall  management of interest
rate risk.  Countrywide  Home Loans has been involved in the  securitization  of
mortgage  loans since 1969 when it was approved as a Federal  National  Mortgage
Association  seller/servicer.  Except as otherwise  indicated,  reference in the
remainder of this section to "COUNTRYWIDE  HOME LOANS" should be read to include
Countrywide Home Loans and its consolidated subsidiaries,  including Countrywide
Servicing.  Countrywide  Home Loans services  substantially  all of the mortgage
loans it  originates  or  acquires.  In  addition,  Countrywide  Home  Loans has
purchased  in bulk the  rights to service  mortgage  loans  originated  by other
lenders.  Countrywide  Home Loans has in the past and may in the future  sell to
mortgage  bankers  and other  institutions  a portion of its  portfolio  of loan
servicing rights. As of December 31, 2002, December 31, 2003, December 31, 2004,
December 31, 2005 and March 31, 2006,  Countrywide Home Loans provided servicing
for mortgage loans with an aggregate principal balance of approximately $452.405
billion, $644.855 billion,  $838.322 billion,  $1,111.090 billion and $1,152.651
billion,  respectively,  substantially  all of which  were  being  serviced  for
unaffiliated  persons. As of December 31, 2005, and March 31, 2006,  Countrywide
Home Loans provided  servicing for  Credit-Blemished  Mortgage Loans  (excluding
mortgage loans being  subserviced  by Countrywide  Home Loans) with an aggregate
principal  balance of  approximately  $121.734  billion  and  $120.692  billion,
respectively.

                                     S-140



        MORTGAGE LOAN PRODUCTION

        The following  table sets forth, by number and dollar amount of mortgage
loans,  Countrywide  Home Loans'  residential  mortgage loan  production for the
periods indicated.



                                                CONSOLIDATED MORTGAGE LOAN PRODUCTION
                                   ------------------------------------------------------------------------------
                                    TEN MONTHS                      YEARS ENDED                      THREE MONTHS
                                      ENDED                         DECEMBER 31,                         ENDED
                                   DECEMBER 31, ----------------------------------------------------   MARCH 31,
                                      2001         2002          2003          2004          2005         2006
                                   -----------  ----------    ----------    ----------    ----------  -----------
                                                 (DOLLARS IN MILLIONS, EXCEPT AVERAGE LOAN AMOUNT)
                                                                                      
Conventional Conforming Loans
  Number of Loans ................   504,975       999,448     1,517,743       846,395       809,630     164,665
  Volume of Loans ................  $ 76,432    $  150,110    $  235,868    $  138,845    $  167,675    $ 32,068
Percent of Total Dollar Volume ...      61.7%         59.6%         54.2%         38.2%         34.1%       31.0%

Conventional Non-conforming Loans
  Number of Loans ................   137,593       277,626       554,571       509,711       826,178     155,746
  Volume of Loans ................  $ 22,209    $   61,627    $  136,664    $  140,580    $  225,217    $ 48,204
Percent of Total Dollar Volume ...      17.9%         24.5%         31.4%         38.7%         45.9%       46.6%

FHA/VA Loans
  Number of Loans ................   118,734       157,626       196,063       105,562        80,528      20,487
  Volume of Loans ................  $ 14,109    $   19,093    $   24,402    $   13,247    $   10,712    $  2,878
Percent of Total Dollar Volume ...      11.4%          7.6%          5.6%          3.6%          2.2%        2.8%

Prime Home Equity Loans
  Number of Loans ................   164,503       316,049       453,817       587,046       683,887     165,076
  Volume of Loans ................  $  5,639    $   11,650    $   18,103    $   30,893    $   42,706    $ 11,063
Percent of Total Dollar Volume ...       4.5%          4.6%          4.2%          8.5%          8.7%       10.7%

Nonprime Mortgage Loans
  Number of Loans ................    43,359        63,195       124,205       250,030       278,112      59,226
  Volume of Loans ................  $  5,580    $    9,421    $   19,827    $   39,441    $   44,637    $  9,205
Percent of Total Dollar Volume ...       4.5%          3.7%          4.6%         11.0%          9.1%        8.9%

Total Loans
  Number of Loans ................   969,164     1,813,944     2,846,399     2,298,744     2,678,335     565,200
  Volume of Loans ................  $123,969    $  251,901    $  434,864    $  363,006    $  490,947    $103,418
  Average Loan Amount ............  $128,000    $  139,000    $  153,000    $  158,000    $  183,000    $183,000
  Non-Purchase Transactions(1) ...     63%           66%           72%           51%           53%         55%
  Adjustable-Rate Loans(1) .......     12%           14%           21%           52%           52%         50%


    (1) Percentage of total mortgage loan production  (excluding commercial real
estate loans) based on dollar volume.

LOAN SERVICING

        Countrywide   Servicing  has  established   standard  policies  for  the
servicing and collection of mortgages.  Servicing  includes,  but is not limited
to:

            (a) collecting, aggregating and remitting mortgage loan payments;

            (b) accounting for principal and interest;

            (c) holding  escrow   (impound)  funds  for  payment  of  taxes  and
                insurance;

            (d) making inspections as required of the mortgaged properties;

                                     S-141



            (e) preparation of tax related  information  in connection  with the
                mortgage loans;

            (f) supervision of delinquent mortgage loans;

            (g) loss mitigation efforts;

            (h) foreclosure  proceedings and, if applicable,  the disposition of
                mortgaged properties; and

            (i) generally   administering  the  mortgage  loans,  for  which  it
                receives servicing fees.

        Billing  statements with respect to mortgage loans are mailed monthly by
Countrywide  Servicing.  The  statement  details  all  debits  and  credits  and
specifies  the payment due.  Notice of changes in the  applicable  loan rate are
provided by Countrywide Servicing to the borrower with these statements.

COLLECTION PROCEDURES

        When a borrower fails to make a payment on a  Credit-Blemished  Mortgage
Loan,  Countrywide  Servicing  attempts to cause the  deficiency  to be cured by
corresponding with the borrower. In most cases, deficiencies are cured promptly.
Pursuant to Countrywide  Servicing's  servicing  procedures for Credit-Blemished
Mortgage Loans,  Countrywide  Servicing generally mails to the borrower a notice
of intent to foreclose after the loan becomes 31 days past due (two payments due
but not received) and, generally within 59 days thereafter,  if the loan remains
delinquent,  institutes  appropriate  legal action to foreclose on the mortgaged
property. Foreclosure proceedings may be terminated if the delinquency is cured.
Credit-Blemished  Mortgage Loans to borrowers in bankruptcy  proceedings  may be
restructured  in accordance  with law and with a view to maximizing  recovery of
the loans, including any deficiencies.

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

        If the  mortgaged  property  was subject to a senior  lien,  Countrywide
Servicing will either directly  manage the foreclosure  sale of the property and
satisfy the lien at the time of sale or take other  action  deemed  necessary to
protect the  interest  in the  mortgaged  property.  After  foreclosure,  if the
mortgaged property securing a second lien credit-blemished mortgage loan is also
securing a first lien  mortgage  loan,  Countrywide  Servicing may liquidate the
mortgaged property and charge off the second lien credit-blemished mortgage loan
balance that was not recovered through liquidation proceeds. If, in the judgment
of Countrywide Servicing , the cost of maintaining or purchasing the senior lien
mortgage loan exceeds the economic benefit of such action, Countrywide Servicing
will generally charge off the entire second lien credit-blemished  mortgage loan
and may seek a money judgment against the borrower. If foreclosed, the mortgaged
property is sold at a public or private sale and may be purchased by Countrywide
Home Loans.  Generally,  Countrywide Servicing will charge off the entire second
lien  credit-blemished  mortgage  loan when the  related  mortgaged  property is
liquidated,   unless  Countrywide  Servicing  has  determined  that  liquidation
proceeds in respect of such mortgaged property,  which have not been received by
that date, may be received by Countrywide Servicing subsequently.

        Servicing and charge-off policies and collection  practices with respect
to  Credit-Blemished  Mortgage  Loans may change over time in  accordance  with,
among other things,  Countrywide

                                     S-142



Servicing's business judgment, changes in the servicing portfolio and applicable
laws and regulations.


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,  without  limitation,  selling defaulted Mortgage
Loans and REO properties as described in the 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 (the
"Servicing Fee") calculated at a per annum rate (the "Servicing Fee Rate") equal
to 0.50% with respect to each Mortgage Loan on the Scheduled  Principal  Balance
of each such Mortgage Loan. As additional servicing  compensation,  the Servicer
is entitled to retain all  servicing-related  fees,  including  assumption fees,
modification  fees,  extension  fees,  non-sufficient  funds fees,  late payment
charges and other  ancillary  fees and charges 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 related escrow account.

        The Servicer is entitled to retain any  Prepayment  Interest  Excess (as
defined in Servicing Agreement) with respect to the Mortgage Loans. The Servicer
is obligated to pay  insurance  premiums and other ongoing  expenses  associated
with the related  Mortgage Loans in connection with its  responsibilities  under
the Servicing  Agreement and is entitled to reimbursement  for these expenses as
provided in the 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.

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION 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 Servicing Agreement).  Upon receipt by the Servicer of amounts in
respect of the Mortgage Loans (excluding amounts representing the Servicing Fees
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 by the Servicer may be invested in
Permitted  Investments 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
Securities  Administrator.  All  investment  income  on funds in the  Collection
Account shall be for the benefit of the Servicer.

        Any one or more of the following  obligations or securities  held in the
name of the Trustee for the benefit of the certificateholders will be considered
a Permitted Investment:

        (i)     obligations of the United States or any agency thereof, provided
such obligations are backed by the full faith and credit of the United States;

                                     S-143



        (ii)    general obligations of or obligations guaranteed by any state of
the United States or the District of Columbia  receiving  the highest  long-term
debt rating of each rating  agency,  or such lower  rating as will not result in
the  downgrading or withdrawal of the ratings then assigned to the  certificates
by each rating agency, as evidenced in writing;

        (iii)   commercial or finance  company paper which is then receiving the
highest  commercial or finance company paper rating of each rating agency rating
such  paper,  or such  lower  rating as will not  result in the  downgrading  or
withdrawal  of the  ratings  then  assigned to the  certificates  by each rating
agency, as evidenced in writing;

        (iv)    certificates  of deposit,  demand or time deposits,  or bankers'
acceptances issued by any depository  institution or trust company  incorporated
under the laws of the  United  States or of any state  thereof  and  subject  to
supervision  and  examination  by  federal  and/or  state  banking   authorities
(including the trustee in its commercial  banking  capacity),  provided that the
commercial  paper and/or long term unsecured debt obligations of such depository
institution or trust company are then rated one of the two highest long-term and
the highest  short-term  ratings of each such rating agency for such securities,
or such lower ratings as will not result in the downgrading or withdrawal of the
rating then assigned to the  certificates by any rating agency,  as evidenced in
writing;

        (v)     guaranteed reinvestment agreements issued by any bank, insurance
company or other  corporation  containing,  at the time of the  issuance of such
agreements,  such terms and conditions as will not result in the  downgrading or
withdrawal  of the rating  then  assigned  to the  certificates  by each  rating
agency, as evidenced in writing;

        (vi)    repurchase obligations with respect to any security described in
clauses  (i) and (ii)  above,  in either  case  entered  into with a  depository
institution  or trust  company  (acting as  principal)  described  in clause (v)
above;

        (vii)   securities  (other  than  stripped  bonds,  stripped  coupons or
instruments  sold at a  purchase  price in  excess  of 115% of the  face  amount
thereof)  bearing  interest  or sold at a  discount  issued  by any  corporation
incorporated  under the laws of the United States or any state thereof which, at
the time of such  investment,  have one of the two highest short term ratings of
each rating agency (except if the rating agency is Moody's,  such rating will be
the highest commercial paper rating of Moody's for any such securities), or such
lower rating as will not result in the  downgrading  or withdrawal of the rating
then  assigned to the  certificates  by each rating  agency,  as  evidenced by a
signed writing delivered by each rating agency;

        (viii)  interests  in any money  market  fund  (including  any such fund
managed or advised by the trustee or any affiliate thereof) which at the date of
acquisition of the interests in such fund and throughout the time such interests
are held in such  fund has the  highest  applicable  short  term  rating by each
rating  agency or such  lower  rating as will not result in the  downgrading  or
withdrawal  of the  ratings  then  assigned to the  certificates  by each rating
agency, as evidenced in writing;

        (ix)    short term  investment  funds  sponsored by any trust company or
banking  association  incorporated  under the laws of the  United  States or any
state thereof  (including any such fund managed or advised by the Trustee or the
Master  Servicer or any affiliate  thereof) which on the date of acquisition has
been rated by each rating agency in their respective  highest  applicable rating
category  or such  lower  rating  as  will  not  result  in the  downgrading  or
withdrawal  of the  ratings  then  assigned to the  certificates  by each rating
agency, as evidenced in writing; and

        (x)     such other  investments  having a specified  stated maturity and
bearing  interest or sold at a discount  acceptable to each rating agency and as
will not result in the  downgrading or

                                     S-144



withdrawal of the rating then assigned to the certificates by any rating agency,
as evidenced by a signed writing delivered by each rating agency.

PREPAYMENT INTEREST SHORTFALLS AND COMPENSATING 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
Servicemembers  Civil Relief Act (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 voluntary principal  prepayments in full by
the  mortgagors  on the Mortgage  Loans  received from the 16th day of the month
prior to the  month  of the  related  Distribution  Date to the last day of such
prior month; provided,  however that the obligation of the Servicer to remit the
amount of any  shortfall in interest  resulting  from a principal  prepayment in
full on a Mortgage  Loan shall be limited  to the  aggregate  Servicing  Fee (as
defined herein) payable to the Servicer for the related Due Period. The Servicer
will not remit any shortfalls in interest attributable to the application of the
Relief  Act  or any  similar  state  or  local  laws.  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 compensation
payable  to  the  Master   Servicer  for  the  applicable   Distribution   Date.
Accordingly,   the  effect  of  interest  shortfalls  resulting  from  principal
prepayments  in full  or in part on the  Mortgage  Loans  (each,  a  "Prepayment
Interest  Shortfall")  to the extent that they exceed any payments by the Master
Servicer or the Servicer  ("Compensating  Interest") or 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 Certificates" and "-- Overcollateralization  Provisions" in
this  prospectus  supplement.   See  "Certain  Legal  Aspects  of  the  Mortgage
Loans--Servicemembers Civil Relief Act" in the prospectus.

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
Servicer  Remittance 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  related  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  related  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  (net of the
Servicing Fees). These advances are referred to in this prospectus supplement as
"P&I Advances".

        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 on the related  Mortgage Loan. 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 any 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

                                     S-145



or the Master 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 or the Master Servicer to be nonrecoverable
from related late collections, insurance proceeds or liquidation proceeds may be
reimbursed  to the  Servicer  or the  Master  Servicer  out of any  funds in the
collection account prior to the distributions on the certificates.  In the event
that the Servicer  fails in its  obligation to make any required P&I Advance,  a
successor 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,  subject to
its determination of recoverability.

        In the  event  that a Balloon  Loan is not paid in full on its  maturity
date,  the Servicer  will also be obligated to make advances with respect to the
assumed  monthly  payments  that would have been due on such  Balloon Loan based
upon the  original  amortization  schedule  for the loan,  unless  the  Servicer
determines  that the  advance  would not be  recoverable.  In no event  will the
Servicer be obligated to advance the balloon payment due on any Balloon Loan.

        Upon an Event of Default by the Servicer under the Servicing  Agreement,
the Master Servicer may terminate the Servicer and appoint a successor servicer.
Such successor servicer must meet the requirements for successor servicers under
the 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).

MODIFICATIONS

        In  instances  in which a  Mortgage  Loan is in default or if default is
reasonably  foreseeable,  and if  determined  by the  Servicer to be in the best
interest  of  the   certificateholders,   the  Servicer  may  permit   servicing
modifications  of the Mortgage  Loan rather than  proceeding  with  foreclosure.
However,  the  Servicer's  ability to perform  servicing  modifications  will be
subject to some  limitations,  including but not limited to the  following:  any
amounts added to the  principal  balance of the Mortgage  Loan,  or  capitalized
amounts added to the Mortgage Loan,  will be required to be fully amortized over
the  remaining   term,  or  the  extended   term,  of  the  Mortgage  Loan;  all
capitalizations  are  to  be  implemented  in  accordance  with  the  Servicer's
standards  and may be  implemented  only by the Servicer for that  purpose;  the
final  maturity of any  Mortgage  Loan will not be  extended  beyond the Assumed
Final  Distribution  Date;  and no  servicing  modification  with  respect  to a
Mortgage  Loan will have the effect of reducing the Mortgage Rate below one half
of the  Mortgage  Rate as in effect  on the Cut off Date,  but not less than the
servicing fee rate.  Further,  the aggregate  current  principal  balance of all
Mortgage Loans subject to modifications can be no more than five percent (5%) of
the aggregate  principal  balance of the Mortgage  Loans as of the cut off date,
but this  limit may  increase  from time to time with the  consent of the Rating
Agencies.

        Any advances  made on any  Mortgage  Loan will be reduced to reflect any
related  servicing  modifications  previously  made.  The Mortgage  Rate and net
Mortgage  Rate  as to any  Mortgage  Loan  will be  deemed  not  reduced  by any
servicing  modification,  so that the  calculation of the Interest  Distribution
Amount  (as  defined  in this  prospectus  supplement)  payable  on the  Class A
Certificates  and Mezzanine  Certificates  will not be affected by the servicing
modification.

EVIDENCE AS TO COMPLIANCE

        The Pooling and Servicing Agreement and Servicing Agreement will provide
that each year on or before  the date set  forth in the  Pooling  and  Servicing
Agreement or Servicing Agreement,  as applicable,  beginning with the first year
after the year in which the Cut-off Date occurs,  each party responsible for the
servicing  function will provide to the Depositor,  the Master  Servicer and the
Trustee a report on an  assessment  of  compliance  with the  minimum  servicing
criteria  established

                                     S-146



in Item 1122(a) of Regulation AB (the "AB Servicing Criteria"). The AB Servicing
Criteria include  specific  criteria  relating to the following  areas:  general
servicing   considerations,   cash  collection  and   administration,   investor
remittances  and  reporting,  and pool asset  administration.  Such  report will
indicate  that the AB  Servicing  Criteria  were  used to test  compliance  on a
platform level basis and will set out any material instances of noncompliance.

        The Pooling and Servicing  Agreement and Servicing  Agreement  will also
provide that the each party responsible for the servicing  function will deliver
along with its report on assessment of compliance,  an attestation report from a
firm of independent  public accountants on the assessment of compliance with the
AB Servicing Criteria.

        The  Servicing  Agreement  will also  provide for delivery to the Master
Servicer,  the Securities  Administrator and the Trustee, each year on or before
the date set forth in the Servicing Agreement, of a separate annual statement of
compliance from each entity responsible for the servicing function to the effect
that, to the best knowledge of the signing  officer,  the Servicer has fulfilled
in  all  material  respects  its  obligations  under  the  Servicing  Agreement,
throughout  the preceding  year or, if there has been a material  failure in the
fulfillment of any obligation,  the statement shall specify such failure and the
nature and status  thereof.  This  statement  may be  provided  as a single form
making the required statements as to more than one servicing agreement.

        Copies of the annual  reports of assessment of  compliance,  attestation
reports, and statements of compliance may be obtained by securityholders without
charge upon written  request to the Master Servicer at the address of the Master
Servicer set forth under "The Securities Administrator,  the Master Servicer and
the Custodian" in this prospectus supplement. These items will be filed with the
Issuing  Entity's  annual  report on Form  10-K,  to the extent  required  under
Regulation AB.


       THE SECURITIES ADMINISTRATOR, THE MASTER SERVICER AND THE CUSTODIAN

WELLS FARGO BANK, NATIONAL ASSOCIATION

GENERAL

        The  information  set forth in the following  five  paragraphs  has been
provided by Wells Fargo Bank, National Association.

        Wells Fargo Bank, National  Association ("Wells Fargo Bank") will act as
Securities  Administrator,  Master  Servicer and the Custodian under the Pooling
and  Servicing  Agreement  and the  custodial  agreement.  Wells Fargo Bank is a
national  banking  association  and a  wholly-owned  subsidiary of Wells Fargo &
Company.  A  diversified  financial  services  company with  approximately  $482
billion in assets, 23 million customers and 153,000 employees as of December 31,
2005, Wells Fargo & Company is a U.S. bank holding company,  providing  banking,
insurance,  trust,  mortgage and consumer finance services throughout the United
States and  internationally.  Wells Fargo Bank  provides  retail and  commercial
banking services and corporate trust,  custody,  securities lending,  securities
transfer,  cash  management,  investment  management  and  other  financial  and
fiduciary  services.  The  Depositor,  the Sponsor and the Servicer may maintain
banking  and  other  commercial  relationships  with  Wells  Fargo  Bank and its
affiliates. Wells Fargo Bank maintains principal corporate trust offices located
at  9062  Old  Annapolis  Road,  Columbia,   Maryland  21045-1951  (among  other
locations) and its office for certificate  transfer services is located at Sixth
Street and Marquette Avenue, Minneapolis, Minnesota 55479.

                                     S-147



        SECURITIES  ADMINISTRATOR.  Under the terms of the Pooling and Servicing
Agreement,  Wells Fargo Bank also is responsible for securities  administration,
which includes pool performance calculations,  distribution calculations and the
preparation of monthly distribution reports. As Securities Administrator,  Wells
Fargo  Bank is  responsible  for the  preparation  and  filing  of all REMIC tax
returns on behalf of the trust and the  preparation  of monthly  reports on Form
10-D,  periodic  reports  on Form 8-K and  annual  reports on Form 10-K that are
required to be filed with the  Securities  and Exchange  Commission on behalf of
the trust.  Wells  Fargo Bank has been  engaged in the  business  of  securities
administration  since June 30, 1995. As of March 31, 2006,  Wells Fargo Bank was
acting as securities administrator with respect to more than $829,726,924,092 of
outstanding residential mortgage-backed securities.

        MASTER  SERVICER.  Wells Fargo Bank acts as Master Servicer  pursuant to
the Pooling and Servicing Agreement.  The Master Servicer is responsible for the
aggregation of monthly Servicer reports and remittances and for the oversight of
the  performance  of the Servicer  under the terms of the Pooling and  Servicing
Agreement. In particular,  the Master Servicer independently  calculates monthly
loan  balances  based  on  servicer  data,  compares  its  results  to  servicer
loan-level  reports and  reconciles  any  discrepancies  with the Servicer.  The
Master  Servicer  also reviews the servicing of defaulted  loans for  compliance
with the terms of the Pooling and  Servicing  Agreement.  In addition,  upon the
occurrence of certain  servicer events of default under the terms of the Pooling
and Servicing Agreement,  the Master Servicer may be required to enforce certain
remedies on behalf of the Trust and against the defaulting Servicer. Wells Fargo
has been engaged in the business of master  servicing since June 30, 1995. As of
March 31, 2006, Wells Fargo Bank was acting as master servicer for approximately
1,155  series  of  residential  mortgage-backed  securities  with  an  aggregate
outstanding principal balance of approximately $593,256,087,420.

        CUSTODIAN.  Wells Fargo Bank is acting as the  custodian of the mortgage
loan files pursuant to a custodial agreement. In that capacity, Wells Fargo Bank
is  responsible  to hold and safeguard the mortgage  notes and other contents of
the related mortgage files on behalf of the Trustee and the  Certificateholders.
Wells Fargo Bank  maintains  each  mortgage  loan file in a separate file folder
marked with a unique bar code to assure  loan-level file integrity and to assist
in inventory management.  Files are segregated by transaction or investor. Wells
Fargo Bank has been engaged in the mortgage  document  custody business for more
than 25 years.  Wells Fargo Bank maintains  document  custody  facilities in its
Minneapolis,  Minnesota  headquarters  and in three regional  offices located in
Richfield,  Minnesota, Irvine, California, and Salt Lake City, Utah. As of March
31, 2006,  Wells Fargo Bank maintains  mortgage  custody vaults in each of those
locations with an aggregate capacity of over eleven million files.

        Wells Fargo serves or may have served  within the past two years as loan
file  custodian for various  mortgage loans owned by the Sponsor or an affiliate
of the Sponsor and  anticipates  that one or more of those mortgage loans may be
included in the Trust.  The terms of any custodial  agreement  under which those
services  are  provided by Wells  Fargo are  customary  for the  mortgage-backed
securitization  industry  and  provide  for the  delivery,  receipt,  review and
safekeeping of mortgage loan files.

        All of the mortgage loan files will be held by Wells Fargo Bank pursuant
to a  custodial  agreement  to be entered  into  among  HSBC Bank USA,  National
Association, as Trustee, Wells Fargo Bank, as a custodian, and the Servicer.

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 the amount of
any interest or other income earned on

                                     S-148



funds held in the Distribution Account. The Master Servicer will not be entitled
to a master servicing fee.

        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  compensation  payable
to the Master Servicer on such Distribution Date.

THE DISTRIBUTION ACCOUNT

        The   Securities   Administrator   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 (as  defined in the  Pooling and  Servicing  Agreement).
Amounts on deposit therein may be invested in Permitted  Investments (as defined
under  "Servicing of the Mortgage Loans -- Payments on Mortgage Loans;  Deposits
to Collection Account" in this prospectus  supplement) 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  Securities
Administrator or an affiliate thereof, in which case such Permitted  investments
may mature on the related Distribution Date.

TRANSFER OF MASTER SERVICING

        The Master  Servicer  may sell and assign  its rights and  delegate  its
duties and  obligations in its entirety as Master Servicer under the Pooling and
Servicing Agreement;  provided,  however,  that: (i) the purchaser or transferee
accept in writing such  assignment and delegation and assume the  obligations of
the Master  Servicer under the Pooling and Servicing  Agreement (a) shall have a
net worth of not less than $25,000,000 (unless otherwise approved by each Rating
Agency pursuant to clause (ii) below);  (b) shall be reasonably  satisfactory to
the Trustee (as  evidenced in a writing  signed by the  Trustee);  and (c) shall
execute  and  deliver  to the  Trustee  an  agreement,  in  form  and  substance
reasonably  satisfactory  to the Trustee,  which  contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition to be performed or observed by it as Master Servicer under the Pooling
and  Servicing  Agreement;  (ii) each Rating Agency shall be given prior written
notice of the identity of the proposed successor to the Master Servicer and each
Rating Agency's rating of the Certificates in effect  immediately  prior to such
assignment,  sale and delegation will not be downgraded,  qualified or withdrawn
as a result of such assignment, sale and delegation, as evidenced by a letter to
such effect  delivered to the Master  Servicer  and the  Trustee;  and (iii) the
Master Servicer  assigning and selling the master servicing shall deliver to the
Trustee an officer's  certificate  and an opinion of independent  counsel,  each
stating  that all  conditions  precedent  to such  action  under the Pooling and
Servicing  Agreement  have been  completed  and such action is  permitted by and
complies  with  the  terms  of the  Pooling  and  Servicing  Agreement.  No such
assignment  or  delegation  shall affect any  liability  of the Master  Servicer
arising out of acts or omissions prior to the effective date thereof.

INDEMNIFICATION

        The Master Servicer and any director,  officer, employee or agent of the
Master  Servicer will be indemnified  and held harmless by the trust against any
loss, liability or expense as set forth in the Pooling and Servicing Agreement.

        The  Securities  Administrator  and any director,  officer,  employee or
agent of the Securities  Administrator  will be indemnified and held harmless by
the trust against any loss, liability or expense as set forth in the Pooling and
Servicing Agreement.

                                     S-149



        The  Custodian  and any  director,  officer,  employee  or  agent of the
Custodian will be  indemnified  and held harmless by the trust against any loss,
liability or expense as set forth in the Custodial Agreement.

                                   THE TRUSTEE

        HSBC  Bank  USA,  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 452 Fifth Avenue,
New York, New York 10018, Attention: Corporate Trust, ACE Securities Corp., Home
Equity Loan Trust,  Series  2006-CW1 or at such other address as the Trustee may
designate from time to time.

        As of June 30, 2006,  HSBC Bank USA,  National  Association is acting as
Trustee for approximately  400 asset-backed  securities  transactions  involving
similar pool assets to those found in this transaction.

        The Trustee,  prior to the  occurrence  of an Event of Default and after
the  curing  or  waiver  of all  Events  of  Default  which  may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in the Pooling and Servicing Agreement as duties of the Trustee, including
the following:

1.  Upon  receipt  of  all  resolutions,   certificates,  statements,  opinions,
    reports,  documents,  orders or other  instruments  which  are  specifically
    required  to be  furnished  to  the  Trustee  pursuant  to the  Pooling  and
    Servicing  Agreement,  the Trustee (or the Custodian)  shall examine them to
    determine whether they are in the required form; provided, however, that the
    Trustee  shall  not be  responsible  for  the  accuracy  or  content  of any
    resolution,  certificate,  statement,  opinion,  report,  document, order or
    other instrument furnished hereunder;  provided,  further,  that the Trustee
    shall not be responsible for the accuracy or verification of any calculation
    provided to it pursuant to the Pooling and Servicing Agreement.

2.  The Trustee  shall  promptly  remit to the  Servicer any  complaint,  claim,
    demand, notice or other document (collectively,  the "Notices") delivered to
    the  Trustee  as a  consequence  of  the  assignment  of any  Mortgage  Loan
    hereunder and relating to the servicing of the Mortgage Loans; provided than
    any such  notice (i) is  delivered  to the  Trustee at its  Corporate  Trust
    Office, (ii) contains information sufficient to permit the Trustee to make a
    determination  that the real  property to which such  document  relates is a
    Mortgaged Property (as defined in the Pooling and Servicing Agreement).  The
    Trustee  shall  have no duty  hereunder  with  respect  to any Notice it may
    receive or which may be alleged to have been  delivered to or served upon it
    unless such  Notice is  delivered  to it or served upon it at its  Corporate
    Trust Office and such Notice contains the information  required  pursuant to
    clause (ii) of the preceding sentence.

3.  Except for those  actions  that the  Trustee is  required  to take under the
    Pooling and Servicing  Agreement,  the Trustee shall not have any obligation
    or  liability to take any action or to refrain from taking any action in the
    absence of written  direction  as  provided  in the  Pooling  and  Servicing
    Agreement.

        If an Event of Default  has  occurred  and has not been cured or waived,
the Trustee  shall  exercise  such of the rights and powers  vested in it by the
Pooling  and  Servicing  Agreement,  using the same  degree of care and skill in
their exercise,  as a prudent person would exercise under the  circumstances  in
the conduct of his own affairs.

        Without limiting the generality of the foregoing, if an Event of Default
shall occur,  the Trustee shall,  at the direction of at least 51% of the Voting
Rights, by notice in writing to the Master


                                     S-150



Servicer and to the Depositor,  with a copy to each Rating Agency, terminate all
of the rights and  obligations of the Master  Servicer in its capacity as Master
Servicer under the Pooling and Servicing  Agreement,  to the extent permitted by
law, and in and to the Mortgage Loans and the proceeds thereof.  On or after the
receipt by the Master Servicer of such written  notice,  all authority and power
of the Master Servicer with respect to the Certificates  (other than as a holder
of any  Certificate)  or the  Mortgage  Loans or  otherwise  including,  without
limitation,  the  compensation  payable to the Master Servicer under the Pooling
and  Servicing  Agreement,  shall  pass to and be  vested in the  Trustee,  and,
without  limitation,   the  Trustee  shall  be  authorized  and  empowered,   as
attorney-in-fact  or otherwise,  to execute and deliver, on behalf of and at the
expense of the Master Servicer,  any and all documents and other instruments and
to do or accomplish all other acts or things  necessary or appropriate to effect
the purposes of such notice of termination, whether to complete the transfer and
endorsement  or  assignment  of the  Mortgage  Loans and related  documents,  or
otherwise.  Notwithstanding  the  foregoing,  The  Trustee  may,  if is shall be
unwilling to so to act, or shall,  if it is legally unable to act,  appoint,  or
petition a court of  competent  jurisdiction  to  appoint,  a  successor  master
servicer in accordance with the terms of the Pooling and Servicing Agreement.

        To the extent that the costs and expenses of the Trustee  related to the
termination of the Master  Servicer,  appointment of a successor master servicer
or  the  transfer  and  assumption  of  the  master  servicing  by  the  Trustee
(including,  without  limitation,  (i) all legal costs and  expenses and all due
diligence  costs and expenses  associated  with an  evaluation  of the potential
termination  of the Master  Servicer as a result of an Event of Default and (ii)
all costs and  expenses  associated  with the  complete  transfer  of the master
servicing,  including  all  servicing  files  and  all  servicing  data  and the
completion, correction or manipulation of such servicing data as may be required
by the successor master servicer to correct any errors or insufficiencies in the
servicing  data or otherwise to enable the successor  master  servicer to master
service  the  Mortgage  Loans in  accordance  with  the  Pooling  and  Servicing
Agreement)  are  not  fully  and  timely  reimbursed  by the  terminated  master
servicer,  the  Trustee  shall be entitled  to  reimbursement  of such costs and
expenses from the Distribution Account.

        FOR  FURTHER  DISCUSSION  OF THE  DUTIES  OF  THE  TRUSTEE,  PLEASE  SEE
"DESCRIPTION  OF THE  AGREEMENTS--MATERIAL  TERMS OF THE POOLING  AND  SERVICING
AGREEMENTS AND UNDERLYING  SERVICING  AGREEMENTS--DUTIES  OF THE TRUSTEE" IN THE
PROSPECTUS.

        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 under the Pooling and Servicing
Agreement,  the  Certificates or the Custodial  Agreement,  other than any loss,
liability or expense (i) resulting from a breach of the  obligations  and duties
of the Servicer under the 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 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  or  the  Custodial
Agreement.

        The Trustee may resign at any time, in which event the Depositor will be
obligated  to appoint a successor  trustee.  The  Depositor  may also remove the
Trustee if the Trustee  ceases to be eligible to continue  under the Pooling and
Servicing Agreement or if the Trustee becomes

                                     S-151



insolvent.  Upon becoming  aware of the  circumstances,  the  Depositor  will be
obligated to appoint a successor trustee. The Trustee may also be removed at any
time by the holders of the  certificates  evidencing  not less a majority of the
voting rights in the trust fund.  Any  resignation or removal of the Trustee and
appointment of a successor trustee will not become effective until acceptance of
the appointment by the successor  trustee.  If the Trustee resigns or is removed
by the Depositor,  the expenses  associated  with the change of trustees will be
paid by the former trustee and reimbursed from the Distribution  Account. If the
Trustee is removed by holders of certificates, such holders shall be responsible
for paying any  compensation  payable to a successor  trustee,  in excess of the
amount paid to the predecessor trustee.

                             THE CREDIT RISK MANAGER

        Clayton Fixed Income  Services Inc.  (formerly  known as The  Murrayhill
Company),  as credit risk manager for the trust (the "Credit Risk Manager") will
monitor  the  performance  of the  Servicer,  and  make  recommendations  to the
Servicer  and/or Master  Servicer  regarding  certain  delinquent  and defaulted
Mortgage  Loans  and will  report to the  Depositor  on the  performance  of the
Mortgage  Loans,  pursuant to a Credit Risk  Management  Agreement to be entered
into by the Credit Risk Manager and the Servicer  and/or  Master  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 and/or Master 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 one-twelfth of the product of
0.0140%  multiplied  by 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, 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")  following  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 and the Servicing  Agreement;  (vi) the Reserve Fund and any
amounts  on  deposit  in the  Reserve  Fund from  time to time and any  proceeds
thereof;  (vii)  the  right to any Net  Swap  Payment  and any Swap  Termination
Payment made by the Swap Provider  under the Interest Rate Swap  Agreement;  and
(viii) payments made pursuant to the Cap Agreements. For the avoidance of doubt,
the trust fund does not include the  Supplemental  Interest Trust.  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.

                                     S-152



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 in blank 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 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,  prior to the
Closing Date, 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  in blank 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,  except (i) in
states as to which an opinion of counsel is  delivered  to the effect  that such
recording is not required to protect the Trustee's interest in the Mortgage Loan
against the claim of any  subsequent  transferee or any successor to or creditor
of the  Depositor  or the Sponsor,  or (ii) with  respect to any  Mortgage  Loan
electronically  registered through the Mortgage Electronic Registration Systems,
Inc.

        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
Custodial 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 Sponsor by the Trustee or the  Servicer,
the Sponsor 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 unpaid  Servicing Fees or unreimbursed  P&I Advances and servicing  advances
made by the Servicer  plus all  unreimbursed  costs and damages  incurred by the
trust and the Trustee in connection with any violation by any such Mortgage Loan
of any predatory or abusive  lending law. 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  Securities  Administrator  prior  to the  next
succeeding Distribution Date after such obligation arises. The obligation of the
Sponsor 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 Sponsor  will be required to remit to the Servicer for deposit in the
Collection Account for remittance to the Securities  Administrator  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.

                                     S-153



        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)  if such  mortgage  loan  is an  adjustable-rate
mortgage loan, 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) have the same lien priority
on the related  mortgaged  property as the Mortgage Loan being replaced and (ix)
satisfy  certain  other  conditions  specified  in  the  Pooling  and  Servicing
Agreement.

        The Sponsor 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 Sponsor will
represent and warrant,  as of the Closing Date, that, among other things: (i) at
the time of transfer to the Depositor,  the Sponsor 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,
Arkansas,  Kentucky,  New Jersey, New Mexico,  Indiana or Illinois;  and (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.  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
Sponsor  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) or
(iv) above (or certain other  representations and warranties made by the Sponsor
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
Sponsor 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.  The Depositor will file the Mortgage Loan
Purchase Agreement as an exhibit to the Pooling and Servicing Agreement with the
Securities and Exchange Commission in a Current Report on Form 8-K.

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

                                     S-154



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, and
in accordance  with the provisions of, the Pooling and Servicing  Agreement upon
the removal of the  Servicer  after the  occurrence  of an Event of  Default,  a
successor to the  Servicer  (which may be the Master  Servicer)  will become the
successor  to the  Servicer  under the  Pooling  and  Servicing  Agreement.  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.  The initial owner of the Residual  Certificates  is Deutsche Bank
Securities Inc.

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 Master
Servicer  will have the right to  purchase  all  remaining  Mortgage  Loans on a
servicing  retained  basis 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 or equal to 10% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date. In the
event the Master  Servicer does not exercise  such right to purchase  within two
years of the Optional  Termination Date, the Servicer may exercise such right to
purchase,  subject to the  conditions  set forth in the  Pooling  and  Servicing
Agreement.  In the event the Master  Servicer or the Servicer (in each case, the
"Terminator")  exercises  its option,  the purchase  price payable in connection
with the option will be equal to par with respect to the Mortgage  Loans and the
fair  market  value of all  properties  acquired  by the trust in respect of any
Mortgage  Loans,  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 (to the extent not covered by the
foregoing)  all amounts due and owing to the Trustee,  the Servicer,  the Master
Servicer  and the  Securities  Administrator  and the  Swap  Provider  as of the
termination  date and pursuant to the Pooling and  Servicing  Agreement  and the
Interest Rate Swap Agreement. In the event the Terminator exercises this option,
the portion of the  purchase  price  allocable to the Class A  Certificates  and
Mezzanine  Certificates  will be, to the extent of available  funds, (i) 100% of
the then outstanding  Certificate  Principal Balance of the Class A Certificates
and  Mezzanine  Certificates,  plus  (ii)  one  month's  interest  on  the  then
outstanding  Certificate  Principal  Balance  of the  Class A  Certificates  and
Mezzanine  Certificates at the then applicable  Pass-Through  Rate for each such
class,  plus (iii) any previously  accrued but unpaid interest  thereon to which
the holders of the Class A Certificates and Mezzanine 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

                                     S-155



will the trust created by the Pooling and Servicing  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.

        The Securities Administrator shall give notice of any termination to the
Certificateholders,  upon which the  Certificateholders  shall  surrender  their
Certificates  to  the  Securities   Administrator   for  payment  of  the  final
distribution and cancellation.  Such notice shall be given by letter, mailed not
earlier  than the 15th day and not  later  than the 25th day of the  month  next
preceding  the  month of such  final  distribution,  and shall  specify  (i) the
Distribution Date upon which final payment of the Certificates will be made upon
presentation  and surrender of the  Certificates at the office of the Securities
Administrator therein designated,  (ii) the amount of any such final payment and
(iii) that the Record Date otherwise applicable to such Distribution Date is not
applicable,  payments  being made only upon  presentation  and  surrender of the
Certificates at the office of the Securities Administrator therein specified.

        In the event such notice is given in connection with the purchase of all
of the Mortgage Loans by the  Terminator,  the  Terminator  shall deliver to the
Securities  Administrator for deposit in the Distribution Account not later than
the Business Day prior to the Distribution Date on which the final  distribution
on the  certificates  an  amount in  immediately  available  funds  equal to the
above-described  Termination Price. The Securities  Administrator shall remit to
the Servicer, the Master Servicer, the Trustee and the Custodian from such funds
deposited in the  Distribution  Account (i) any amounts which the Servicer would
be permitted to withdraw and retain from the Collection Account as if such funds
had  been  deposited  therein  (including  all  unpaid  Servicing  Fees  and all
outstanding  P&I Advances and  Servicing  Advances)  and (ii) any other  amounts
otherwise  payable by the Securities  Administrator to the Master Servicer,  the
Trustee,  the  Custodian,  the  Servicer and the Swap  Provider  from amounts on
deposit in the Distribution  Account or Collection Account pursuant to the terms
of the Pooling and  Servicing  Agreement and the  Servicing  Agreement  prior to
making  any  final  distributions.  Upon  certification  to the  Trustee  by the
Securities  Administrator of the making of such final deposit, the Trustee shall
promptly  release or cause to be released to the  Terminator  the Mortgage Files
for the remaining  Mortgage  Loans,  and Trustee shall execute all  assignments,
endorsements and other  instruments  delivered to it and necessary to effectuate
such transfer.

        Upon presentation of the Certificates by the  Certificateholders  on the
final Distribution Date, the Securities  Administrator  shall distribute to each
Certificateholder  so presenting and  surrendering  its  Certificates the amount
otherwise distributable on such Distribution Date in respect of the Certificates
so presented and surrendered. Any funds not distributed to any Holder or Holders
of Certificates  being retired on such  Distribution Date because of the failure
of such Holder or Holders to tender their  Certificates  shall, on such date, be
set aside and held in trust  and  credited  to the  account  of the  appropriate
non-tendering Holder or Holders. If any Certificates as to which notice has been
given shall not have been surrendered for  cancellation  within six months after
the time  specified in such notice,  the Securities  Administrator  shall mail a
second notice to the  remaining  non-tendering  Certificateholders  to surrender
their  Certificates for cancellation in order to receive the final  distribution
with  respect  thereto.  If within  one year  after the  second  notice all such
Certificates  shall not have been surrendered for  cancellation,  the Securities
Administrator  shall,  directly or through an agent,  mail a final notice to the
remaining  non-tendering   Certificateholders   concerning  surrender  of  their
Certificates.  The costs and expenses of  maintaining  the funds in trust and of
contacting such Certificateholders  shall be paid out of the assets remaining in
the  trust  funds.  If within  one (1) year  after  the  final  notice  any such
Certificates  shall not have been surrendered for  cancellation,  the Securities
Administrator  shall pay to the Depositor  all such  amounts,  and all rights of
non-tendering Certificateholders in or to such amounts shall thereupon cease. No
interest shall accrue or be payable to any  Certificateholder on any amount held
in trust by the Securities Administrator as a result of such Certificateholder's
failure to surrender its Certificate(s) on the final Distribution Date for final
payment thereof. Any

                                     S-156



such  amounts  held in  trust  by the  Securities  Administrator  shall  be held
uninvested in an Eligible Account.

        In the event that the  Terminator  purchases all the Mortgage  Loans and
any  properties  acquired  in respect  thereof or the final  payment on or other
liquidation  of the last  Mortgage  Loan,  the Trust Fund shall be terminated in
accordance with the following additional requirements:

        (i)     The Securities  Administrator shall specify the first day in the
90-day  liquidation  period in a statement  attached to each Trust REMIC's final
Tax Return pursuant to Treasury  regulation  Section  1.860F-1 and shall satisfy
all requirements of a qualified  liquidation  under Section 860F of the Code and
any regulations  thereunder,  as evidenced by an opinion of counsel  obtained by
and at the expense of the Terminator;

        (ii)    During  such 90-day  liquidation  period and, at or prior to the
time of making of the final payment on the Certificates,  the Trustee shall sell
all of the assets of REMIC I to the Terminator for cash; and

        (iii)   At  the  time  of  the  making  of  the  final  payment  on  the
Certificates,  the Securities Administrator shall distribute or credit, or cause
to be distributed or credited,  to the Holders of the Residual  Certificates all
cash on hand in the Trust Fund (other than cash  retained to meet  claims),  and
the Trust Fund shall terminate at that time.

        At the  expense  of the  Terminator  (or,  if the  Trust  Fund is  being
terminated as a result of the Last Scheduled  Distribution  Date, at the expense
of the Trust Fund),  the  Terminator  shall  prepare or cause to be prepared the
documentation  required in connection with the adoption of a plan of liquidation
of each Trust REMIC.

        By their acceptance of Certificates, the Holders thereof hereby agree to
authorize the Securities  Administrator to specify the 90-day liquidation period
for each Trust REMIC,  which  authorization  shall be binding upon all successor
Certificateholders.

                         FEDERAL INCOME TAX CONSEQUENCES

        In the opinion of Thacher Proffitt & Wood LLP, 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  Class  A  Certificates,   the  Mezzanine  Certificates  and  the  Class  CE
Certificates  (exclusive  of any  right of the  holder of such  certificates  to
receive  payments from or any obligation to make payments to the Reserve Fund in
respect of Net WAC Rate Carryover  Amounts or the  Supplemental  Interest Trust)
and the Class P Certificates will represent the "regular interests" in, 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, certain classes of Offered Certificates
may 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 adjustable-rate  Mortgage Loans will prepay at a rate equal to
100% PPC  (calculated  based on the  assumed  prepayment  rates set forth

                                     S-157



under "Yield on the  Certificates--Weighted  Average  Lives" in this  prospectus
supplement)  and the  fixed-rate  Mortgage  Loans will prepay at a rate equal to
100% PPC calculated based on the assumed prepayment rates set forth under "Yield
on the Certificates--Weighted  Average Lives" in this prospectus supplement). 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 Offered 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 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 an  Offered  Certificate  is deemed to own an  undivided
beneficial  ownership  interest  in a REMIC  regular  interest  and the right to
receive payments from either the Reserve Fund or the Supplemental Interest Trust
in  respect  of any Net WAC Rate  Carryover  Amount  or the  obligation  to make
payments to the Supplemental Interest Trust. The Reserve Fund, the Interest Rate
Swap Agreement and the Supplemental  Interest Trust are not assets of any REMIC.
The REMIC  regular  interest  corresponding  to an Offered  Certificate  will be
entitled  to receive  interest  and  principal  payments at the times and in the
amounts equal to those made on the certificate to which it  corresponds,  except
that (i) the maximum interest rate of that REMIC regular interest will equal the
Net WAC  Pass-Through  Rate  computed  for this  purpose  by  limiting  the Swap
Notional

                                     S-158



Amount of the Interest Rate Swap Agreement to the aggregate principal balance of
the  Mortgage  Loans and (ii) any Swap  Termination  Payment  will be treated as
being  payable  solely  from Net  Monthly  Excess  Cashflow.  As a result of the
foregoing,   the  amount  of   distributions   on  the  REMIC  regular  interest
corresponding  to an  Offered  Certificate  may  exceed  the  actual  amount  of
distributions on the Offered Certificate.

        The treatment of amounts received by a holder of an Offered  Certificate
under such holder's  right to receive any Net WAC Rate  Carryover  Amount,  will
depend  on the  portion,  if any,  of such  holder's  purchase  price  allocable
thereto. Under the REMIC Regulations, each holder of an Offered Certificate must
allocate  its purchase  price for the Offered  Certificate  among its  undivided
interest in the regular interest of the related REMIC and its undivided interest
in the right to receive  payments  from the  Reserve  Fund and the  Supplemental
Interest  Trust in respect of any Net WAC Rate  Carryover  Amount in  accordance
with the relative  fair market  values of each property  right.  The  Securities
Administrator  will,  as  required,  treat  payments  made to the holders of the
Offered  Certificates  with  respect to any Net WAC Rate  Carryover  Amount,  as
includible  in income based on the  regulations  relating to notional  principal
contracts (the "Notional Principal Contract  Regulations").  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 right to
receive  payments from the Reserve Fund and the  Supplemental  Interest Trust in
respect  of  Net  WAC  Rate  Carryover   Amount  with  respect  to  the  Offered
Certificates  may be treated as having more than a DE MINIMIS  value as provided
in  the  pooling  and  servicing   agreement.   Upon  request,   the  Securities
Administrator will make available information regarding such amounts as has been
provided to it. Under the REMIC  Regulations,  the Securities  Administrator  is
required  to  account  for the REMIC  regular  interest,  the  right to  receive
payments from the Reserve Fund and the Supplemental Interest Trust in respect of
any Net WAC Rate Carryover Amount 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 such  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, such 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 such  regulations  with respect to those
Certificates. If the Securities Administrator's treatment of payments of any Net
WAC Rate  Carryover  Amount is respected,  ownership of the right to any Net WAC
Rate Carryover  Amount will entitle the owner to amortize the price paid for the
right to any Net WAC Rate Carryover Amount under the Notional Principal Contract
Regulations.

        Any payments  made to a beneficial  owner of an Offered  Certificate  in
excess of the amounts payable on the  corresponding  REMIC regular interest will
be  treated  as having  been  received  as a  payment  on a  notional  principal
contract.  To the extent the sum of such periodic  payments for any year exceeds
that year's  amortized  cost of any Net WAC Rate Carryover  Amount,  such excess
represents net income for that year.  Conversely,  to the extent that the amount
of that year's  amortized  cost exceeds the sum of the periodic  payments,  such
excess will  represent a net deduction  for that year. In addition,  any amounts
payable on such REMIC  regular  interest  in excess of the amount of payments on
the  Offered  Certificate  to which it relates  will be  treated as having  been
received by the  beneficial  owners of such  Certificates  and then paid by such
owners to the  Supplemental  Interest  Trust  pursuant to the Interest Rate Swap
Agreement, and such excess should be treated as a periodic payment on a notional
principal  contract that is made by the  beneficial  owner during the applicable
taxable  year and that is taken  into  account  in  determining  the  beneficial
owner's net income or net deduction  with respect to any Net WAC Rate  Carryover
Amount for such taxable year.  Although not clear, net income or a net deduction
with respect to any Net WAC Rate Carryover  Amount should be treated as ordinary
income or as an ordinary

                                     S-159



deduction.  Holders of the Offered Certificates are advised to consult their own
tax advisors regarding the tax  characterization and timing issues relating to a
Swap Termination Payment.

        Because a beneficial  owner of any Net WAC Rate Carryover Amount will be
required to include in income the amount deemed to have been paid by such owner,
but may not be able to deduct that amount from income,  a beneficial owner of an
Offered  Certificate  may have income that  exceeds  cash  distributions  on the
Offered Certificate, in any period and over the term of the Offered Certificate.
As a result, the Offered  Certificates may not be a suitable  investment for any
taxpayer whose net deduction  with respect to any Net WAC Rate Carryover  Amount
would be subject to the limitations described above.

        Upon  the  sale  of an  Offered  Certificate,  the  amount  of the  sale
allocated to the selling  certificateholder's right to receive payments from the
Reserve Fund and the Supplemental  Interest Trust in respect of any Net WAC Rate
Carryover Amount would be considered a "termination  payment" under the Notional
Principal Contract Regulations allocable to the related Offered Certificate,  as
the case may be. A holder of an Offered  Certificate will have gain or loss from
such a  termination  of the right to receive  payments from the Reserve Fund and
the Supplemental  Interest Trust in respect of any Net WAC Rate Carryover Amount
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 and the  Supplemental  Interest Trust in
respect of any Net WAC Rate Carryover Amount.

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

        It is possible that the right to receive  payments in respect of any Net
WAC Rate Carryover Amount could be treated as a partnership among the holders of
all of the Certificates,  in which case holders of such Certificates potentially
would be  subject to  different  timing of income  and  foreign  holders of such
Certificates  could be subject to  withholding in respect of any related Net WAC
Rate  Carryover  Amount.  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
their Certificates.

        The REMIC regular interest component of each Offered Certificate will be
treated as assets described in Section  7701(a)(19)(C) of the Code, and as "real
estate assets" under Section  856(c)(5)(B) of the Code,  generally,  in the same
proportion that the assets of the Trust, exclusive of the assets not included in
any REMIC, would be so treated. In addition, the interest derived from the REMIC
regular  interest  component  of each  Offered  Certificate  will be interest on
obligations  secured by  interests  in real  property  for  purposes  of section
856(c)(3) of the Code, subject to the same limitation in the preceding sentence.
The Notional Principal  Contract component of each Regular  Certificate will not
qualify,  however, as an asset described in Section  7701(a)(19)(C) of the Code,
as a real estate asset under Section 856(c)(5)(B) of the Code or as a "qualified
mortgage" within the meaning of Section 860G(a)(3) of the Code. As a result, the
Offered  Certificates  generally may not be a suitable investment for a REMIC, a
real estate  investment  trust or an entity  intending to qualify  under Section
7701(a)(19)(C) of the Code.

        Because any Net WAC Rate Carryover  Amount is treated as separate rights
of the Offered  Certificates not payable by any REMIC elected by the Trust, such
rights will not be treated as qualifying assets for any  certificateholder  that
is a mutual savings bank,  domestic building and loan  association,  real estate
investment  trust, or REMIC. In addition,  any amounts received from

                                     S-160



the Reserve Fund and the Supplemental Interest Trust will not be qualifying real
estate income for real estate investment trusts or qualifying income for REMICs.

        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 second amended and
restated  underwriting  agreement,  dated as of June 24,  1999,  as amended  and
restated to and including, January 25, 2006 and a terms agreement to be executed
on or before the closing  date  (collectively,  the  "Underwriting  Agreement"),
between 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
100.00% of the aggregate  initial  Certificate  Principal Balance of the Offered
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.

        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.

                                     S-161



                                  LEGAL MATTERS

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

                                     RATINGS

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



               Offered
             Certificates               S&P                Moody's
        --------------------- --------------------- ---------------------


              Class A-1                 AAA                 Aaa
              Class A-2A                AAA                 Aaa
              Class A-2B                AAA                 Aaa
              Class A-2C                AAA                 Aaa
              Class A-2D                AAA                 Aaa
              Class M-1                 AA+                 Aa1
              Class M-2                 AA                  Aa2
              Class M-3                 AA-                 Aa3
              Class M-4                  A+                  A1
              Class M-5                  A                   A2
              Class M-6                  A-                  A3
              Class M-7                 BBB+                Baa1
              Class M-8                 BBB                 Baa2
              Class M-9                 BBB-                Baa3

        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
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 Offered  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 from amounts  received or
advanced on the Mortgage Loans.

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

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

                                     S-162



        The rating  agencies  have  stated that it is their  standard  policy to
monitor  ratings  on  publicly  offered  securities  for which a rating has been
provided,  as to each rating agency rating each class of Offered Certificates in
accordance with the rating agencies' particular  surveillance  policies,  unless
the issuer requests a rating without surveillance.  A rating agency will monitor
the  rating it issues  on an  ongoing  basis and may  update  the  rating  after
conducting  its  regular  review  of  the  issuer's  creditworthiness  or  after
conducting  a review of the  status of the  rating  upon  becoming  aware of any
information  that might  reasonably be expected to result in a change of rating.
The Depositor has not requested that any rating agency not monitor their ratings
of the Offered Certificates, and the Depositor has not requested that any rating
agency  use any  monitoring  procedures  other than  their  standard  monitoring
procedures.

                                LEGAL PROCEEDINGS

        There are no material legal proceedings pending against the Sponsor, the
Depositor,  the Trustee,  ACE Securities  Corp.  Home Equity Loan Trust,  Series
2006-CW1, the Master Servicer, the Servicer, the Securities Administrator or the
Custodian,  or with  respect  to  which  the  property  of any of the  foregoing
transaction parties is subject, that are material to the Certificateholders.  No
legal proceedings  against any of the foregoing  transaction parties is known to
be  contemplated  by  governmental   authorities,   that  are  material  to  the
Certificateholders.

              AFFILIATIONS, RELATIONSHIPS AND RELATED TRANSACTIONS

        There are no affiliations  between (a) the Sponsor, the Depositor or the
Issuing Entity and (b) any of the Master Servicer, the Securities Administrator,
the Custodian, the Originator, the Servicer, the Swap Provider, the Cap Provider
and the  Trustee.  There are no  affiliations  among the  Master  Servicer,  the
Securities  Administrator  or  the  Custodian  and  any  of  the  Servicer,  the
Originator,  the Swap Provider, the Cap Provider and the Trustee. The Originator
and the Servicer are affiliates. There are no affiliations between either of the
Servicer or the  Originator  and the Swap  Provider,  the Cap  Provider  and the
Trustee.   There  are   currently   no   business   relationships,   agreements,
arrangements,  transactions  or  understandings  between  (a) the  Sponsor,  the
Depositor  or the  Issuing  Entity  and  (b)  any of the  Master  Servicer,  the
Securities Administrator,  the Custodian, the Servicer, the Originator,  the Cap
Provider,  the  Swap  Provider  or  the  Trustee,  or any  of  their  respective
affiliates, that were entered into outside the normal course of business or that
contain terms other than would be obtained in an arm's length  transaction  with
an unrelated  third party and that are material to the investor's  understanding
of the Certificates, or that relate to the Certificates or the pooled assets. No
such business relationship, agreement, arrangement, transaction or understanding
has existed during the past two years.

                                LEGAL INVESTMENT

        The  Offered   Certificates   will  not  constitute   "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984.

        Institutions  whose  investment  activities  are  subject  to  review by
certain  regulatory  authorities  hereafter  may be or  may  become  subject  to
restrictions on investment in the  certificates,  and such  restrictions  may be
retroactively imposed. The Federal Financial  Institutions  Examination Council,
the Federal Deposit Insurance Corporation,  the Office of the Comptroller of the
Currency,  the Board of Governors of the Federal Reserve  System,  the Office of
Thrift  Supervision,  or OTS, and the National Credit Union  Administration,  or
NCUA,  have  adopted  guidelines,  and have  proposed  policies,  regarding  the
suitability  of  investments  in  various  types of  derivative  mortgage-backed
securities, including securities such as the certificates.

        For  example,  on April 23,  1998,  the Federal  Financial  Institutions
Examination Council issued a revised  supervisory policy statement,  referred to
as the 1998 Policy Statement, applicable

                                     S-163



to all depository  institutions,  setting forth  guidelines  for  investments in
"high-risk  mortgage  securities." The 1998 Policy Statement has been adopted by
the Federal Reserve Board,  the Office of the  Comptroller of the Currency,  the
Federal  Deposit  Insurance  Corporation,  the NCUA and the OTS. The 1998 Policy
Statement rescinds a 1992 policy statement that had required, prior to purchase,
a depository institution to determine whether a mortgage derivative product that
it is  considering  acquiring  is  high-risk,  and,  if so,  that  the  proposed
acquisition  would  reduce the  institution's  overall  interest  rate risk.  In
addition,  The 1998 Policy Statement  eliminates former constraints on investing
in certain  "high-risk"  mortgage  derivative  products and substitutes  broader
guidelines for evaluating and monitoring investment risk. In addition,  the NCUA
has issued regulations governing federal credit union investments which prohibit
investment  in certain  specified  types of  securities,  which may  include the
certificates.  The NCUA has indicated that its regulations  will take precedence
over the 1998 Policy  Statement.  Similar policy statements and regulations have
been  issued  by  other  regulators  having  jurisdiction  over  other  types of
depository institutions.

        The OTS has issued Thrift Bulletin 73a, or TB 73a,  entitled  "Investing
in Complex  Securities",  effective  December 18, 2001 which  applies to savings
associations  regulated by the OTS, and Thrift Bulletin 13a, or TB 13a, entitled
"Management  of  Interest  Rate Risk,  Investment  Securities,  and  Derivatives
Activities",   effective  December  1,  1998,  which  is  applicable  to  thrift
institutions regulated by the OTS.

        TB 73a requires  savings  associations,  prior to taking any  investment
position,  to determine that the investment position meets applicable regulatory
and  policy   requirements  and  internal   guidelines,   is  suitable  for  the
institution,  and is  safe  and  sound.  The OTS  recommends,  with  respect  to
purchases of specific securities,  additional analysis, including, among others,
analysis of  repayment  terms,  legal  structure,  expected  performance  of the
issuing entity and any  underlying  assets as well as analysis of the effects of
payment  priority,  with respect to a security  which is divided  into  separate
tranches with unequal  payments,  and  collateral  investment  parameters,  with
respect to a security that is prefunded or involves a revolving  period.  TB 73a
reiterates the OTS's due diligence  requirements for investing in all securities
and warns that if a savings  association  makes an investment that does not meet
the applicable regulatory  requirements,  the savings  association's  investment
practices will be subject to criticism,  and the OTS may require  divestiture of
such securities.  The OTS also recommends,  with respect to an investment in any
"complex securities," that savings associations should take into account quality
and  suitability,  interest  rate  risk,  and  classification  factors.  For the
purposes of each of TB 73a and TB 13a, "complex security" includes,  among other
things,  any  collateralized   mortgage   obligation  or  real  estate  mortgage
investment   conduit   security,   other  than  any  "plain  vanilla"   mortgage
pass-through  security (that is,  securities  that are part of a single class of
securities in the related pool that are non-callable and do not have any special
features).  Accordingly,  all classes of Offered  Certificates  would  likely be
viewed as "complex securities." With respect to quality and suitability factors,
TB 73a warns (i) that a savings  association's  sole reliance on outside ratings
for material  purchases of complex securities is an unsafe and unsound practice,
(ii) that a savings  association  should  only use  ratings  and  analyses  from
nationally recognized rating agencies in conjunction with, and in validation of,
its own  underwriting  processes,  and (iii) that it should not use ratings as a
substitute for its own thorough underwriting analyses. With respect the interest
rate risk factor, TB 73a recommends that savings  associations should follow the
guidance set forth in TB 13a.

        TB 13a  requires  thrift  institutions,  prior to taking any  investment
position,  to (i) conduct a pre-purchase  portfolio sensitivity analysis for any
"significant  transaction"  involving securities or financial  derivatives,  and
(ii) conduct a pre-purchase price sensitivity analysis of any "complex security"
or financial  derivative.  The OTS  recommends  that while a thrift  institution
should  conduct its own  in-house  pre-acquisition  analysis,  it may rely on an
analysis  conducted  by  an  independent   third-party  as  long  as  management
understands  the analysis and its key  assumptions.  Further,  TB 13a recommends
that the use of "complex  securities with high price

                                     S-164



sensitivity"  be  limited to  transactions  and  strategies  that lower a thrift
institution's  portfolio  interest  rate risk.  TB 13a warns that  investment in
complex  securities  by  thrift  institutions  that do not  have  adequate  risk
measurement, monitoring and control systems may be viewed by OTS examiners as an
unsafe and unsound practice.

        There may be other  restrictions on the ability of some investors either
to purchase  some classes of  securities  or to purchase any class of securities
representing  more than a specified  percentage of the  investors'  assets.  The
Depositor will make no representations as to the proper  characterization of any
class of securities for legal investment or other purposes, or as to the ability
of  particular  investors to purchase any class of securities  under  applicable
legal  investment  restrictions.  These  uncertainties  may adversely affect the
liquidity  of  any  class  of  securities.   Accordingly,  all  investors  whose
investment  activities  are subject to legal  investment  laws and  regulations,
regulatory  capital  requirements  or  review  by  regulatory   authorities  are
encouraged to consult with their own legal advisors in  determining  whether and
to what extent the securities of any class constitute  legal  investments or are
subject to investment, capital or other restrictions.

                    CONSIDERATIONS FOR BENEFIT PLAN INVESTORS

        Section 406 of the Employee  Retirement  Income Security Act of 1974, as
amended  ("ERISA"),  prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA from  engaging in certain  transactions  involving
such  plan and its  assets  unless a  statutory,  regulatory  or  administrative
exemption  applies to the transaction.  Section 4975 of the Code imposes certain
excise taxes on prohibited  transactions  involving  "disqualified  persons" and
employee  benefit plans or other  arrangements  (including,  but not limited to,
individual  retirement accounts) described under that section (collectively with
employee  benefit  plans  subject  to  ERISA,  "Plans").  ERISA  authorizes  the
imposition of civil  penalties for prohibited  transactions  involving Plans not
covered under Section 4975 of the Code.  Any Plan  fiduciary  which  proposes to
cause a Plan to acquire  Offered  Certificates is encouraged to consult with its
counsel with respect to the potential  consequences  under ERISA and the Code of
the Plan's  acquisition and ownership of such Offered  Certificates.  See "ERISA
Considerations" in the prospectus.

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

        Except as noted  above,  investments  by Plans are  subject  to  ERISA's
general fiduciary requirements, including the requirement of investment prudence
and  diversification  and the requirement  that a Plan's  investments be made in
accordance  with the documents  governing the Plan. A fiduciary which decides to
invest the assets of a Plan in a class of Offered  Certificates should consider,
among other factors,  the extreme  sensitivity of the investments to the rate of
principal payments (including prepayments) on the mortgage loans.

        The U.S. Department of Labor has issued an Exemption, as described under
"ERISA  Considerations"  in the prospectus,  to the Underwriters.  The Exemption
generally exempts from the application of certain of the prohibited  transaction
provisions  of  Section  406 of ERISA,  and the  excise  taxes  imposed  on such
prohibited  transactions  by  Section  4975(a)  and (b) of the Code and  Section
502(i) of ERISA,  transactions  relating  to the  purchase,  sale and holding of
pass-through  certificates  rated at least  "BBB-" (or its  equivalent)  by S&P,
Fitch  Ratings  or  Moody's  at the time of  purchase  and  underwritten  by the
Underwriters  and the  servicing  and  operation  of asset pools  consisting  of
certain types of secured obligations,  such as mortgage loans, provided that the
conditions of the Exemption are  satisfied.  However,  the Exemption  contains a
number of

                                     S-165



conditions  which  must be met for the  Exemption,  as  amended,  to  apply  (as
described in the prospectus),  including the requirement that any such Plan must
be an "accredited  investor" as defined in Rule 501(a)(1) of Regulation D of the
Securities and Exchange Commission under the Securities Act of 1933, as amended.
A fiduciary of a Plan contemplating  purchasing an Offered Certificate must make
its own  determination  that  the  conditions  set  forth in the  Exemption,  as
amended,  will be satisfied  with respect to such  certificates,  including  the
requirement  that the rating on a particular  class of Certificates be "BBB-" or
higher at the time of purchase.

        For so long as the  holder  of an  Offered  Certificate  also  holds  an
interest in the  Supplemental  Interest Trust, the holder will be deemed to have
acquired  and be holding  the Offered  Certificate  without the right to receive
payments from the  Supplemental  Interest  Trust and,  separately,  the right to
receive  payments from the  Supplemental  Interest  Trust.  The Exemption is not
applicable  to the  acquisition,  holding  and  transfer  of an  interest in the
Supplemental Interest Trust. In addition,  while the Supplemental Interest Trust
is in  existence,  it is  possible  that  not  all of the  requirements  for the
Exemption  to  apply  to  the  acquisition,  holding  and  transfer  of  Offered
Certificates  will be satisfied.  However,  if the  Exemption is not  available,
there may be other  exemptions  that may  apply.  Accordingly,  no Plan or other
person using assets of a Plan may acquire or hold an Offered  Certificate  while
the  Supplemental  Interest  Trust is in  existence,  unless (1) such Plan is an
accredited investor within the meaning of the Exemption and (2) such acquisition
or holding is eligible for the exemptive  relief available under PTCE 84-14 (for
transactions by independent "qualified professional asset managers"), 91-38 (for
transactions by bank collective  investment  funds),  90-1 (for  transactions by
insurance  company  pooled  separate  accounts),   95-60  (for  transactions  by
insurance  company  general  accounts)  or 96-23 (for  transactions  effected by
"in-house asset managers"). For so long as the Supplemental Interest Trust is in
existence,  each  beneficial  owner of an Offered  Certificate  or any  interest
therein,  shall be deemed to have  represented,  by virtue of its acquisition or
holding of the Offered Certificate,  or interest therein,  that either (i) it is
not a Plan or (ii) (A) it is an  accredited  investor  within the meaning of the
Exemption  and (B) the  acquisition  and  holding  of such  Certificate  and the
separate  right to receive  payments from the  Supplemental  Interest  Trust are
eligible for the exemptive  relief  available  under one of the five  prohibited
transaction class exemptions enumerated above.

        A fiduciary of or other investor of Plan assets contemplating purchasing
an Offered  Certificate  should  consult  their  legal  counsel  concerning  the
availability  of, and the scope of relief  provided  by, the  Exemption  and the
enumerated class Exemptions.

        Each beneficial owner of a Mezzanine Certificate or any interest therein
that is acquired after the termination of the Supplemental Interest Trust (which
holds the Interest Rate Swap Agreement) 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  subordinated  certificate  in  reliance  on the  Exemption,  and  that  it
understands  that  there  are  certain  conditions  to the  availability  of the
Exemption,  including that the  subordinated  certificate  must be rated, at the
time of  purchase,  not lower than  "BBB-"  (or its  equivalent)  by  Standard &
Poor's, Fitch or Moody's or (iii) (1) it is an insurance company, (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  Prohibited
Transaction Class Exemption ("PTCE") 95-60, and (3) the conditions in Sections I
and III of PTCE 95-60 have been satisfied.

        If any Offered Certificate, or any interest therein, is acquired or held
in violation of the  provisions of this section,  the next  preceding  permitted
beneficial  owner will be treated as the beneficial  owner of that  certificate,
retroactive  to the date of  transfer to the  purported  beneficial  owner.  Any
purported   beneficial  owner  whose   acquisition  or  holding  of  an  Offered
Certificate, or interest therein, was effected in violation of the provisions of
this section  shall  indemnify to the extent  permitted by law and hold harmless
the Depositor,  the Sponsor, the Master Servicer,  the

                                     S-166



Servicer,  the  Underwriter  and  the  Trustee  from  and  against  any  and all
liabilities,  claims,  costs or expenses incurred by such parties as a result of
such acquisition or holding.

        Plan   fiduciaries   are  encouraged  to  consult  their  legal  counsel
concerning the  availability  of, and scope of relief provided by, the Exemption
and the enumerated  class  exemptions,  and the potential  consequences in their
specific   circumstances,   prior  to  making  an   investment  in  the  Offered
Certificates.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  prudence and  diversification,  an
investment in the Offered  Certificates is appropriate for the Plan, taking into
account the overall  investment  policy of the Plan and the  composition  of the
Plan's investment portfolio.

        The sale of any class of Offered Certificates to a Plan is in no respect
a representation by the Depositor,  the Trustee,  the Securities  Administrator,
the Master  Servicer,  the Servicer or the  Underwriter  that such an investment
meets all  relevant  legal  requirements  with respect to  investments  by Plans
generally or any particular  Plan, or that such an investment is appropriate for
Plans generally or any particular Plan.

                              AVAILABLE INFORMATION

        The  Depositor  is  subject  to the  informational  requirements  of the
Exchange Act and in accordance  therewith  files  reports and other  information
with the Commission. Reports and other information filed by the Depositor can be
inspected and copied at the Public  Reference Room  maintained by the Commission
at 100 F Street NE,  Washington,  DC 20549,  and its Regional Offices located as
follows:  Chicago  Regional  Office,  500 West  Madison,  14th  Floor,  Chicago,
Illinois  60661;  New York Regional  Office,  233 Broadway,  New York,  New York
10279.  Copies of the  material can also be obtained  from the Public  Reference
Section of the Commission,  100 F Street NE, Washington, DC 20549, at prescribed
rates and  electronically  through the  Commission's  Electronic Data Gathering,
Analysis and Retrieval system at the Commission's Website  (http://www.sec.gov).
Information  about the operation of the Public Reference Room may be obtained by
calling the Securities and Exchange  Commission at (800) SEC-0330.  Exchange Act
reports  as to any  series  filed with the  Commission  will be filed  under the
issuing  entity's  name.  The  Depositor  does not intend to send any  financial
reports to security holders.

        The Issuing  Entity's annual reports on Form 10-K (including  reports of
assessment of compliance with the AB Servicing  Criteria,  attestation  reports,
and statements of compliance,  discussed in "Description of the  Certificates --
Reports to Certificateholders"  and "Servicing of the Mortgage Loans -- Evidence
as  to  Compliance",  required  to  be  filed  under  Regulation  AB),  periodic
distribution reports on Form 10-D, current reports on Form 8-K and amendments to
those  reports,  together  with  such  other  reports  to  security  holders  or
information  about the  securities  as will have been filed with the  Commission
will be posted on the  Securities  Administrator's  internet web site as soon as
reasonably practicable after it has been electronically filed with, or furnished
to, the Commission. The address of the website is: www.ctslink.com

                          REPORTS TO CERTIFICATEHOLDERS

        So long as the  Issuing  Entity is required  to file  reports  under the
Exchange  Act,  those  reports will be made  available as described  above under
"Available Information".

        If the Issuing  Entity is no longer  required to file reports  under the
Exchange Act,  periodic  distribution  reports will be posted on the  Securities
Administrator's  website referenced above under "Available  Information" as soon
as practicable. Annual reports of assessment of compliance with the AB Servicing
Criteria,  attestation reports, and statements of compliance will be provided to
registered  holders of the related  securities upon request free of charge.  See
"Servicing of the

                                     S-167



Mortgage  Loans  --  EVIDENCE  AS  TO  COMPLIANCE"   and   "DESCRIPTION  OF  THE
CERTIFICATES -- REPORTS TO CERTIFICATEHOLDERS."

                    INCORPORATION OF INFORMATION BY REFERENCE

        There are incorporated into this prospectus  supplement by reference all
documents,  including  but not limited to the financial  statements  and reports
filed or caused to be filed or  incorporated  by reference by the Depositor with
respect to the trust fund  pursuant to the  requirements  of  Sections  13(a) or
15(d) of the  Exchange  Act,  prior to the  termination  of the  offering of the
Offered Certificates. All documents subsequently filed by the Depositor pursuant
to Sections  13(a) or 15(d) of the Exchange Act in respect of the offering prior
to the  termination  of the  offering of the Offered  Certificates  will also be
deemed incorporated by reference into this prospectus supplement.

        The  Depositor  will provide or cause to be provided  without  charge to
each person to whom this  prospectus  supplement is delivered in connection with
the  offering of one or more  classes of Offered  Certificates,  upon written or
oral  request of the person,  a copy of any or all the reports  incorporated  in
this prospectus supplement by reference,  in each case to the extent the reports
relate to one or more of such  classes of the Offered  Certificates,  other than
the exhibits to the documents, unless the exhibits are specifically incorporated
by reference  in the  documents.  Requests  should be directed in writing to ACE
Securities  Corp.,  6525 Morrison Blvd.,  Suite 318,  Charlotte,  North Carolina
28211, or by telephone at (704) 365-0569.  The Depositor has determined that its
financial  statements  will  not be  material  to the  offering  of any  Offered
Certificates.

                                     S-168



                                     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  Depositories 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
Depositories,  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 Depository,
as the case may be, to receive the Global  Securities  against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon payment date to and excluding the  settlement  date, on the basis of
the actual  number of days in such accrual  period and a year assumed to consist
of 360 days. For  transactions  settling on the 31st of the month,  payment will
include  interest accrued to and excluding the first day of the following month.
Payment will then be made by the respective  Depository 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  Depository 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  Depository,  as
appropriate,  to deliver the Global Securities to the DTC

                                       I-2



Participant's account against payment.  Payment will include interest accrued on
the  Global  Securities  from and  including  the  last  coupon  payment  to and
excluding the settlement  date on the basis of the actual number of days in such
accrual  period and a year  assumed to  consist  of 360 days.  For  transactions
settling on the 31st of the month,  payment will include interest accrued to and
excluding  the  first  day of the  following  month.  The  payment  will then be
reflected in the account of the 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 is  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

                                       I-3



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  (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 OR REDUCED RATE FOR NON-U.S.  PERSONS  SUBJECT TO SPECIAL U.S.
FEDERAL  INCOME TAX RULES  (FORM  W-8EXP).  A non-U.S.  Person that is a foreign
government,  international organization,  foreign central bank of issue, foreign
tax-exempt  organization,  foreign  private  foundation  or government of a U.S.
possession  may obtain an  exemption  or reduced  tax rate on certain  income by
filing  Form  W-8EXP   (Certificate  of  Foreign  Government  or  Other  Foreign
Organization for United States Tax Withholding).

        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 ISSUING ENTITIES:

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

         o        mortgage loans,  which may include closed-end and/or revolving
                  home  equity  loans or  balances  thereof,  secured by one- to
                  four-family  residential  properties,  commercial  properties,
                  multifamily  properties,  mixed-use residential and commercial
                  properties or unimproved land;

         o        unsecured home improvement loans;

         o        manufactured housing installment sale contracts;

         o        mortgage   pass-through   notes  or  certificates   issued  or
                  guaranteed by Ginnie Mae, Fannie Mae, or Freddie Mac; or

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

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

THE SECURITIES:

         ACE  Securities  Corp.  will  sell  the  notes  or   certificates,   as
applicable,  pursuant to a prospectus supplement. The notes or certificates,  as
applicable, 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 issuing  entity's
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.

         CONSIDER  CAREFULLY  THE  RISK  FACTORS  BEGINNING  ON  PAGE 1 OF  THIS
PROSPECTUS:

         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 April 18, 2006



                                TABLE OF CONTENTS

Risk Factors...................................................................1
Description of the Issuing Entities' Trust Funds...............................4
Use of Proceeds...............................................................24
Yield Considerations..........................................................24
Static Pool Information.......................................................31
The Sponsor...................................................................31
The Depositor.................................................................31
Description of the Securities.................................................32
Description of the Agreements.................................................49
Description of Credit Support.................................................75
Certain Legal Aspects of Mortgage Loans.......................................79
Certain Legal Aspects of the Contracts........................................95
Material Federal Income Tax Considerations....................................99
Penalty Avoidance............................................................139
State and Other Tax Considerations...........................................139
ERISA Considerations.........................................................140
Legal Investment.............................................................147
Methods of Distribution......................................................149
Additional Information.......................................................150
Incorporation of Certain Documents by Reference..............................151
Legal Matters................................................................151
Financial Information........................................................152
Rating.......................................................................152
Index of Defined Terms.......................................................153



                                  RISK FACTORS

         THE  FOLLOWING  INFORMATION,   WHICH  YOU  SHOULD  CAREFULLY  CONSIDER,
IDENTIFIES CERTAIN  SIGNIFICANT SOURCES OF RISK ASSOCIATED WITH AN INVESTMENT IN
THE  CERTIFICATES  AND  THE  NOTES.  YOU  SHOULD  ALSO  CAREFULLY  CONSIDER  THE
INFORMATION SET FORTH UNDER "RISK FACTORS" IN THE PROSPECTUS SUPPLEMENT.

THE MORTGAGE LOANS WERE                   The  underwriting   standards  of  the
UNDERWRITTEN TO STANDARDS                 originators are intended to assess the
WHICH DO NOT CONFORM TO                   ability   and   willingness   of   the
THE STANDARDS OF FANNIE MAE OR            mortgagor  to  repay  the  debt and to
FREDDIE MAC.                              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,   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

THE OFFERED SECURITIES WILL BE            The   Offered   Securities   will  not
LIMITED OBLIGATIONS SOLELY OF THE         represent an interest in or obligation
ISSUING ENTITY AND NOT OF ANY             of the  depositor,  the servicer,  the
OTHER PARTY.                              master   servicer,    the   securities
                                          administrator,  the  originators,  the
                                          trustee  or  any of  their  respective
                                          affiliates.    Neither   the   Offered
                                          Securities nor the underlying mortgage
                                          loans or contracts  will be guaranteed
                                          or insured by any governmental  agency
                                          or   instrumentality,    or   by   the
                                          depositor,  the  servicer,  the master
                                          servicer,        the        securities
                                          administrator,  the  originators,  the
                                          trustee  or  any of  their  respective
                                          affiliates.  Proceeds  of  the  assets
                                          included in the issuing entity will be
                                          the sole  source  of  payments  on the
                                          Offered Securities,  and there will be
                                          no  recourse  to  the  depositor,  the
                                          servicer, the originators,  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
                                          Securities.

                                       1



VIOLATION OF CONSUMER                     Applicable    state   laws   generally
PROTECTION LAWS MAY RESULT IN             regulate   interest  rates  and  other
LOSSES ON THE MORTGAGE LOANS,             charges,  require certain  disclosure,
THE CONTRACTS AND YOUR                    and   require    licensing    of   the
SECURITIES.                               originators.  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 and contracts.

                                          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 or contracts;

                                          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; and

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

                                          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 related mortgage loans
                                          or  contracts  and in  addition  could
                                          subject   the  trust  to  damages  and
                                          administrative     enforcement.     In
                                          particular,   the   failure   of   the
                                          originators  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  or   contracts
                                          against   the   issuing   entity.   In
                                          addition to federal  law,  some states
                                          have  enacted,  or may enact,  laws or
                                          regulations that prohibit inclusion of
                                          some  provisions in mortgage  loans or
                                          contracts  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 or contracts and
                                          restrict  the  servicer's  ability  to
                                          foreclose  in  response  to  mortgagor
                                          defaults.    The    failure   of   the
                                          originators  to comply with these laws
                                          could subject the trust to significant
                                          monetary  penalties,  could  result in
                                          the mortgagors rescinding the mortgage
                                          loans or  contracts  against the trust
                                          and/or limit the servicer's ability to
                                          foreclose  upon the related  mortgaged
                                          properties  in the event of  mortgagor
                                          defaults.

                                       2


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

THE LIQUIDITY OF YOUR SECURITIES          The  underwriter  has no obligation to
MAY BE LIMITED.                           make a secondary market in the classes
                                          of   Offered   Securities.   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  security   readily  or  at
                                          prices that will enable you to realize
                                          your desired yield.  The market values
                                          of  the   securities   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 SECURITIES             The  Relief Act and  similar  state or
COULD BE REDUCED BY SHORTFALLS            local   laws    provide    relief   to
DUE TO THE APPLICATION OF THE             mortgagors  who enter active  military
RELIEF ACT.                               service and to  mortgagors  in reserve
                                          status   who  are   called  to  active
                                          military service after the origination
                                          of their  mortgage loans or contracts.
                                          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 the master servicer,
                                          the  servicer  will  not  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,  the
                                          servicer and,  therefore,  will reduce
                                          the amount  available  to pay interest
                                          to the  securityholders  on subsequent
                                          Distribution Dates.

POSSIBLE REDUCTION OR                     Each rating  agency rating the Offered
WITHDRAWAL OF RATINGS ON                  Securities  may change or withdraw its
THE OFFERED SECURITIES.                   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

                                       3


                                          classes of the Offered Securities, the
                                          liquidity  and  market  value  of  the
                                          affected  securities  is  likely to be
                                          reduced.



                DESCRIPTION OF THE ISSUING ENTITIES' TRUST FUNDS

ASSETS

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

         o        mortgage  loans on single family and  multifamily  residential
                  properties,   which  may  include  Home  Equity  Loans,   home
                  improvement contracts and Land Sale Contracts (each as defined
                  in this prospectus),  commercial  properties,  unimproved land
                  and mixed-use residential and commercial properties;

         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 an issuing  entity's 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.  As to  each  series  of
securities,  the mortgage  loans will be selected for  inclusion in the mortgage
pool  based on rating  agency  criteria,  compliance  with  representations  and
warranties,  and  conformity  to criteria  relating to the  characterization  of
securities for tax, ERISA, SMMEA, Form S-3 eligibility and other legal purposes.

         The Assets included in the issuing  entity's 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;

                                       4


         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;

         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

                                       5


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  (as  defined  in  this
prospectus),  will be  entitled  to payment  only from the assets of the related
issuing entity and will not be entitled to payments from the assets of any other
issuing entity established by the depositor. The assets of an issuing entity may
consist of  certificates  representing  beneficial  ownership  interests  in, or
indebtedness  of, another issuing entity that contains the Assets,  if specified
in the prospectus supplement.

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),  (2) a primarily residential rental property that consists of five or
more residential dwelling units ("Multifamily Property"),  (3) a retail, office,
agricultural  or  other  commercial  property,  including  but  not  limited  to
partially  improved  or  unimproved   ("Commercial   Property"),   (4)  a  mixed
residential/commercial  property ("Mixed-Use  Property" and together with Single
Family Property,  Multifamily Property and Commercial  Property,  the "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 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

                                       6


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.

         FICO SCORES

         The  FICO  Score is a  statistical  ranking  of  likely  future  credit
performance  developed by Fair,  Isaac & Company  ("Fair,  Isaac") and the three
national credit  repositories-Equifax,  Trans Union and First American (formerly
Experian  which was  formerly  TRW).  The FICO Scores  available  from the three
national credit  repositories  are calculated by the assignment of weightings to
the most predictive data collected by the credit repositories and range from the
300's to the 900's. Although the FICO Scores are based solely on the information
at the particular  credit  repository,  such FICO Scores have been calibrated to
indicate the same level of credit risk regardless of which credit  repository is
used. The FICO Scores is used along with, but not limited to,  mortgage  payment
history, seasoning on bankruptcy and/or foreclosure, and is not a substitute for
the underwriter's judgment.

         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  issuing  entity (the
                  "Cut-off Date");

                                       7


         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 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.  In the event that mortgage loans are added to or deleted from
the issuing entity after the date of the related prospectus supplement but on or
before  the  date  of  issuance  of  the   securities   if  any  material   pool
characteristic  differs  by 5% or more from the  description  in the  prospectus
supplement,  revised  disclosure will be provided either in a supplement or in a
Current Report on Form 8-K.

         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.

                                       8


         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 "Lock-out 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.

         HELOCS

         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  ("HELOCs").  Interest  on each  HELOC,
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 HELOC, principal amounts on that HELOC 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 HELOCs will automatically become part of the issuing entity described in the
prospectus  supplement.  As a  result,  the total  balance  of the  HELOCs  will
fluctuate  from day to day as new draws by  borrowers  are added to the  issuing
entity 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 HELOC, 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.

                                       9


         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;

         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.

         COMMERCIAL, MULTIFAMILY AND MIXED-USE MORTGAGE LOANS

         The  mortgage  loans may  include  mortgage  loans  secured by first or
junior  mortgages,  deeds  of trust  or  similar  security  instruments  on,  or
installment contracts for the sale of, fee simple

                                       10


or  leasehold  interests  in  commercial  real  property  ("Commercial  Mortgage
Loans"), multifamily residential property ("Multifamily Mortgage Loans"), and/or
mixed  residential and commercial  property  ("Mixed-Use  Mortgage Loans" ), and
related property and interests.

         Certain of the Commercial, Multifamily and Mixed-Use Mortgage Loans may
be simple  interest  loans,  and other mortgage loans may provide for payment of
interest in advance rather than in arrears.

         Commercial,  Multifamily  and  Mixed-Use  Mortgage  Loans  also  may be
secured by one or more assignments of leases and rents, management agreements or
operating  agreements  relating to the  Mortgaged  Property and in some cases by
certain letters of credit, personal guarantees or both, and/or other collateral.
Pursuant to an assignment of leases and rents,  the related borrower assigns its
right,  title and interest as landlord  under each related  lease and the income
derived  therefrom to the related  lender,  while retaining a license to collect
the rents for so long as there is no  default.  If the  borrower  defaults,  the
license  terminates and the related lender is entitled to collect the rents from
tenants to be applied to the monetary obligations of the borrower. State law may
limit the  enforcement  of the  assignment of leases and rents by a lender until
the lender takes possession of the related mortgaged  property and a receiver is
appointed.  See  "Certain  Legal  Aspects  of the  Mortgage  Loans -- Leases and
Rents."

         Certain of the Commercial, Multifamily and Mixed-Use Mortgage Loans may
require the borrower to make an initial escrow deposit and/or an ongoing monthly
deposit to fund a reserve for any of a variety of purposes, including repairs to
the  Mortgaged  Property  or  replacement  of  fixtures  or  equipment,   tenant
improvements,  and payment in the event of certain lease contingencies.  In some
cases,  the initial  deposit amount may have been funded with a letter of credit
in lieu of a cash deposit.  These amounts may be held in a custodial  account by
the applicable  servicer or an agent. The loan documents will generally  provide
for release of the reserve  amounts to the borrowers  from time to time upon the
satisfaction of certain conditions.

         Such  amounts may not  continue  to be escrowed in the future.  In some
instances,  the borrower may be released  from its  obligation to fund a monthly
reserve upon  specified  conditions  being met, such as a maximum escrow balance
being  attained,  a certain date being  reached,  or a certain tenant signing or
extending  its lease.  Likewise,  there may be cases  where,  although  there is
currently  no monthly  escrow  amount,  one may be  required to be funded in the
future,  upon  certain  trigger  events.  In the event of default by a borrower,
amounts in a related  reserve  account may  generally  be applied to pay amounts
owed on the mortgage loan.

         Originators of Commercial, Multifamily and Mixed-Use Mortgage Loans may
include,  among others,  commercial banks, savings and loan associations,  other
financial institutions, insurance companies or real estate developers, which may
apply varying  underwriting  criteria in connection  with  originating  mortgage
loans.

         Commercial,  multifamily and mixed-use real estate lending is generally
viewed as exposing the lender to a greater risk of loss than one- to four-family
residential lending.  Commercial,  multifamily and mixed-use real estate lending
typically  involves  larger  loans to single  borrowers  or  groups  of  related
borrowers than residential one- to four-family mortgage loans. Furthermore,  the
repayment of loans secured by income producing properties is typically dependent
upon the successful  operation of the related real estate  project.  If the cash
flow from the project is reduced,  for  example,  if leases are not  obtained or
renewed,  the borrower's ability to repay the loan may be impaired.  Commercial,
multifamily  and mixed-use real estate can be affected  significantly  by supply
and  demand  in the  market  for the type of  property  securing  the loan  and,
therefore, may be subject to adverse economic conditions. Market values may vary
as a result of economic events or governmental  regulations  outside the control
of the  borrower or lender,  such as rent control  laws,  that affect the future
cash flow of the property. Corresponding to

                                       11


the greater  lending risk is a generally  higher  interest  rate  applicable  to
commercial, multifamily and mixed-use real estate lending.

         A  borrower  (or the  borrowers)  under a  Commercial,  Multifamily  or
Mixed-Use  Mortgage Loan may be one or more  individuals or may be a corporation
or other registered  organization.  In some cases a borrower,  such as a special
purpose entity,  will have no material assets other than the mortgaged property.
In addition, in some cases the loans will have been made on a non-recourse basis
- -- in the event of default by the borrower, the only source of repayment will be
the proceeds of liquidation of the related property.

         There are various risks  associated with different types of commercial,
multifamily and mixed-use loans.  For example,  the performance of a multifamily
loan and the value of the  related  mortgaged  property  may be affected by many
factors, including:

         o        local and regional economic conditions;

         o        the physical condition of the property;

         o        the types of services and amenities provided;

         o        the  tenant  population  -- i.e.,  predominantly  students  or
                  elderly persons, or workers in a particular industry;

         o        availability of alternative rental properties;

         o        changes in the surrounding neighborhood;

         o        management;

         o        the level of mortgage interest rates;

         o        dependence upon government rent subsidies;

         o        any applicable rent control laws; and

         o        state and local regulations.

The  performance of a commercial  loan secured by one or more retail  properties
and the value of the related mortgaged property may be affected by many factors,
including:

         o        the quality and success of a retail property's tenants;

         o        closing  of a major  store in the  shopping  center  where the
                  related property is located;

         o        changes in consumer preferences;

         o        declines in consumer spending;

         o        competition from local merchants and from catalog and internet
                  retailers; and

         o        product obsolescence.

                                       12


The  performance of a commercial  loan secured by one or more office  properties
and the value of the related mortgaged property may be affected by many factors,
including:

         o        quality and nature of tenants;

         o        tenant  concentration -- i.e.,  predominantly high tech firms,
                  law firms, government agencies, etc.;

         o        the physical condition of the property;

         o        the types of services and amenities provided;

         o        changes in the surrounding neighborhood; and

         o        availability of alternative office space.

The  performance  of a  commercial  loan  secured  by  one  or  more  industrial
properties  and the value of the related  mortgaged  property may be affected by
many factors, including:

         o        the design and adaptability of the building;

         o        success or failure of the  business  of the  tenant,  which is
                  frequently the sole tenant of the property;

         o        availability of alternative space; and

         o        quality of the local and regional transportation system.

         The value of a commercial,  multifamily or mixed-use  property may also
be affected by a variety of other factors. In general, such factors as location,
changing  demographics  or traffic  patterns,  increases in operating  expenses,
competitive factors and economic conditions generally,  among others, may affect
the value of a commercial property.

         Hospitals, nursing homes and other health care properties may receive a
substantial  portion  of their  revenues  from  government  programs,  which are
subject to  statutory  and  regulatory  changes  and funding  limitations.  With
respect to commercial,  multifamily and mixed-use loans generally,  such factors
as the  management  skill,  experience  and financial  resources of the operator
(which  may  be  other  than  the  borrower),  national  and  regional  economic
conditions  and other  factors  may affect  the  ability  of  borrowers  to make
payments when due.

         Unimproved  land generates no current income to support  payment of the
related  mortgage loan and other  expenses,  may prove to be unsuitable  for its
intended  purpose and may be  difficult  to sell for an amount at least equal to
the unpaid principal balance of the related loan.

         Leasehold  mortgages are subject to risks not associated  with mortgage
loans  secured  by a lien on the fee  estate of a  borrower.  If the  borrower's
leasehold were to be terminated  upon a lease default,  the leasehold  mortgagee
would lose its security.  However,  such leases generally  require the lessor to
give the leasehold  mortgagee  notice of lessee  defaults and an  opportunity to
cure  them,  and  permit  the  leasehold  estate  to be  assigned  to and by the
leasehold mortgagee.

         The risk that a mortgaged property may be, or become, contaminated with
hazardous  materials is greater with respect to commercial  and mixed-use  loans
than with  respect  to  residential  mortgage  loans.  Under the laws of certain
states, contamination of a property may

                                       13


give rise to a lien on the  property to assure the costs of cleanup.  In several
states,  such a lien has priority over the lien of an existing  mortgage against
such property. In addition,  under the laws of some states and under the federal
Comprehensive  Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA"),  a lender may be liable,  as an "owner" or "operator,"  for costs of
addressing releases or threatened releases of hazardous  substances that require
remedy  at a  property,  if  agents  or  employees  of the  lender  have  become
sufficiently  involved in the operations of the borrower,  regardless of whether
or not the  environmental  damage or threat  was  caused by a prior  owner.  See
"Certain Legal Aspects of the Mortgage Loans -- Environmental Considerations." A
lender also risks such liability on  foreclosure of the mortgage.  Any such lien
arising with respect to a mortgaged property would adversely affect the value of
that mortgaged  property and could make  impracticable  the  foreclosure on that
mortgaged  property  in the  event of a  default  by the  related  borrower.  In
addition,  certain  environmental laws impose liability for releases of asbestos
into the air.  Third  parties may seek recovery from owners or operators of real
property for personal injury  associated with exposure to asbestos,  lead paint,
radon or other  hazardous  substances.  Property  owners in some areas have been
subject to liability claims associated with mold.

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 an issuing entity 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;

         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;

                                       14


         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 an issuing entity 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 an issuing
entity may be presented in the prospectus supplement in combination with similar
information regarding the mortgage loans in the issuing entity.

         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  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

                                       15


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.  The mortgage loans may be secured by Manufactured  Homes,  Single
Family Property or Multifamily  Property.  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 issuing entity 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 an  issuing  entity  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 holder of the Ginnie Mae certificates

                                       16


included in an issuing entity,  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 an issuing  entity 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 an issuing entity
will consist of conventional mortgage loans secured by Single Family Property or
Multifamily  Property,  FHA loans,  or VA loans.  If the issuing entity 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,

                                       17


monthly  distributions  to the  holders  of  Fannie  Mae  certificates  would be
affected by delinquent payments and defaults on those loans.

         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 an issuing  entity 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 issuing
entity  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

                                       18


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;

                  (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 an issuing  entity 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 issuing entity 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.

                                       19


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. 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  depositor  will  register the  offering of the  relevant  Mortgage
Securities  as a  primary  offering  of such  securities,  unless  the  Mortgage
Securities are themselves exempt from registration under the Securities Act. The
offering of Mortgage  Securities included in a trust fund will not be separately
registered if all of the following are true:

                  (1)      neither the issuer of the Mortgage Securities nor any
         of its  affiliates  has a direct or  indirect  agreement,  arrangement,
         relationship or  understanding,  written or otherwise,  relating to the
         Mortgage Securities and the related trust fund;

                  (2)      neither the issuer of the Mortgage Securities nor any
         of its  affiliates is an affiliate of the depositor,  sponsor,  issuing
         entity or any  underwriter  relating  to such  trust fund and series of
         securities; and

                  (3)      the  depositor  would be free to publicly  resell the
         Mortgage Securities without registration under the Securities Act.

         If all the conditions for the Mortgage  Securities  described above are
not met,  the  offering  of the  relevant  Mortgage  Securities  itself  will be
registered as a primary offering of such securities under the Securities Act.

         The prospectus supplement for the Notes or Certificates, as applicable,
of each series  evidencing  interests in an issuing  entity  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  issuing  entity 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 issuing entity. 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.

                                       20


         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  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  issuing  entity 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 proceeds of the offering
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  issuing  entity,  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 issuing  entity,  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.  The  related  pooling  and
servicing agreement or other agreement

                                       21


providing for the transfer of Subsequent  Assets will generally provide that the
transfers  must be made within up to three months (with respect to any series of
Notes or Certificates) or up to, but not in excess of, one year (with respect to
any  series of Notes or  Certificates)  after  the  Closing  Date,  and that 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 issuing entity 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 issuing
entity.  This 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." Such
accounts will be  established  so as to comply with the standards of each Rating
Agency  that has rated any one or more  classes  of  securities  of the  related
series.  Such accounts shall be maintained as Eligible  Accounts,  and the funds
held  therein  may be held as cash or  invested in  Permitted  Investments.  The
person  designated in the  prospectus  supplement  will have sole  discretion to
determine  the  particular  investments  made so long as it  complies  with  the
investment  terms of the related pooling and servicing  agreement or the related
servicing agreement and indenture. Any Permitted Investments shall not cause the
depositor to register under the Investment  Company Act of 1940. Any interest or
other income earned on funds in such accounts will be paid to the related master
servicer or trustee as additional compensation or will be available for payments
on the securities as provided in the prospectus supplement.  If permitted by the
Rating Agency or Agencies and so specified in the related prospectus supplement,
such accounts may contain funds relating to more than one series of Certificates
and may contain  other funds  representing  payments on  mortgages  owned by the
related master servicer or serviced by it on behalf of others. CREDIT SUPPORT

         If so provided in the prospectus supplement, partial or full protection
against some defaults and losses on the Assets in the related issuing entity may
only 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 of
only the  following  types of  credit  support:  a letter of  credit,  insurance
policy,  guarantee,  reserve fund, 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."

                                       22


CASH FLOW AGREEMENTS

         The trust fund may include one or more derivative instruments,  (each a
"Cash Flow Agreement"),  as described in this section.  All Cash Flow Agreements
included in any trust fund will be used only in a manner that  reduces or alters
risk  resulting from the mortgage loans or other assets in the pool, and only in
a manner such that the return on the offered  securities will be based primarily
on the  performance of the mortgage loans or other assets in the pool. Cash Flow
Agreements may include only 1) interest rate swaps (or caps, floors and collars)
and yield  supplement  agreements as described  below, 2) currency swaps, and 3)
market  value  swaps  that  are  referenced  to the  value of one or more of the
mortgage  loans or other  assets  included  in the  trust  fund or to a class of
offered securities.

         An interest rate swap is an agreement between two parties to exchange a
stream of interest  payments on an agreed  hypothetical or "notional"  principal
amount.  No  principal  amount is  exchanged  between the  counterparties  to an
interest rate swap. In a typical swap, one party agrees to pay a fixed rate on a
notional principal amount,  while the counterparty pays a floating rate based on
one or more reference  interest  rates  including the London  Interbank  Offered
Rate,  or LIBOR,  a specified  bank's  prime rate or U.S.  Treasury  Bill rates.
Interest  rate swaps also  permit  counterparties  to  exchange a floating  rate
obligation based upon one reference interest rate, such as LIBOR, for a floating
rate  obligation  based upon  another  referenced  interest  rate,  such as U.S.
Treasury Bill rates. An interest rate cap, collar or floor is an agreement where
the  counterparty  agrees to make payments  representing  interest on a notional
principal  amount when a  specified  reference  interest  rate is above a strike
rate, outside of a range of strike rates, or below a strike rate as specified in
the agreement, generally in exchange for a fixed amount paid to the counterparty
at the time the  agreement is entered  into. A yield  supplement  agreement is a
type of cap  agreement,  and is  substantially  similar  to a cap  agreement  as
described above.

         The  trustee  on behalf of a trust fund may enter  into  interest  rate
swaps, caps, floors and collars, or yield supplement agreements, to minimize the
risk to  securityholders  from adverse  changes in interest  rates or to provide
supplemental credit support. Cap agreements and yield supplement  agreements may
be entered into to supplement the interest rate or other rates available to make
interest payments on one or more classes of the securities of any series.

         A market  value  swap  might be used in a  structure  where the  pooled
assets are hybrid ARMs,  or mortgage  loans that provide for a fixed rate period
and then convert by their terms to adjustable rate loans. Such a structure might
provide  that at a  specified  date near the end of the fixed rate  period,  the
investors must tender their securities to the trustee who will then transfer the
securities to other investors in a mandatory auction procedure. The market value
swap would ensure that the original  investors would receive at least par at the
time of tender,  by covering  any  shortfall  between  par and the then  current
market value of their securities.

         Any Cash Flow  Agreements  will be  documented  based upon the standard
forms provided by the International Swaps and Derivatives Association,  or ISDA.
These forms  generally  consist of an ISDA master  agreement,  a schedule to the
master  agreement,  and a confirmation,  although in some cases the schedule and
confirmation  will be combined in a single document and the standard ISDA master
agreement will be incorporated  therein by reference.  Standard ISDA definitions
also will be  incorporated  by  reference.  Each  confirmation  will provide for
payments to be made by the Cash Flow Agreement counterparty to the trust, and in
some cases by the trust to the Cash Flow Agreement counterparty, generally based
upon specified notional amounts and upon differences  between specified interest
rates  or  values.  For  example,  the  confirmation  for an  interest  rate cap
agreement will contain a schedule of fixed interest rates, generally referred to
as strike rates, and a schedule of notional amounts,  for each distribution date
during the term of the interest rate cap agreement.  The confirmation  also will
specify a reference rate,  generally a floating or adjustable interest rate, and
will provide that payments will be made by the Cash Flow

                                       23


Agreement  counterparty  to the trust on each  distribution  date,  based on the
notional  amount  for that  distribution  date and the  excess,  if any,  of the
specified reference rate over the strike rate for that distribution date.

         In the  event of the  withdrawal  of the  credit  rating of a Cash Flow
Agreement  counterparty  or the  downgrade  of such credit  rating  below levels
specified in the Cash Flow Agreement  (where the Cash Flow Agreement is relevant
to the ratings of the offered  securities,  such levels generally are set by the
rating  agencies  rating  the  offered  securities),  the  Cash  Flow  Agreement
counterparty  may be  required to post  collateral  for the  performance  of its
obligations  under the Cash Flow  Agreement,  or to take certain other  measures
intended to assure performance of those obligations.  Posting of collateral will
be documented using the ISDA Credit Support Annex.

         There can be no  assurance  that the trustee will be able to enter into
Cash Flow  Agreements  at any specific  time or at prices or on other terms that
are  advantageous.  In addition,  although the terms of the Cash Flow Agreements
may  provide  for  termination  under  various  circumstances,  there  can be no
assurance  that the trustee will be able to terminate a Cash Flow Agreement when
it would be economically advantageous to the trust fund to do so.

                                 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  issuing  entity  (which may be  affected by  prepayments,
defaults, liquidations or repurchases).

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 issuing  entity.  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

                                       24


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  issuing  entity (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  issuing
entity  (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  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

                                       25


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  issuing  entity 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.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

         The  rates at which  principal  payments  are  received  on the  Assets
included in or comprising an issuing  entity 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  issuing
entity 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

                                       26


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 an
issuing entity.  If any Assets in a particular  issuing entity 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 Issuing Entities."

         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  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 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.

                                       27


OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

         TYPE OF LOAN

         Mortgage  Loans secured by Multifamily  Properties may have  provisions
that  prevent  prepayment  for a number of years and may provide for payments of
interest only during a certain period  followed by  amortization of principal on
the basis of a schedule  extending  beyond the maturity of the related  mortgage
loan.  There can be no assurance as to the  respective  rates of  prepayment  of
these mortgage loans in either stable or changing interest rate environments.

         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 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

                                       28


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 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  HELOCs 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  issuing entity 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,

                                       29


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 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 issuing  entity 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 issuing entity 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

                                       30


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.

                             STATIC POOL INFORMATION

         For each mortgage  pool,  the issuing  entity will provide  static pool
information with respect to the experience of the sponsor,  or other appropriate
entity, in securitizing asset pools of the same type to the extent material.

         With respect to each series of securities,  the information referred to
in this  section  will be provided  through an internet  web site at the address
disclosed in the related prospectus supplement.

                                   THE SPONSOR

         The  sponsor  will  be  DB  Structured   Products,   Inc.,  a  Delaware
corporation,  referred to herein as the Sponsor,  for each series of  securities
unless otherwise  indicated in the related  prospectus  supplement.  The Sponsor
maintains its principal office at 60 Wall Street,  New York, New York 10005. Its
telephone number is (212) 250-2500.

         During  fiscal year 2005,  the Sponsor and its  affiliates  securitized
approximately $18.4 billion of residential mortgages.

         With  respect  to any  series of  securities,  if so  specified  in the
related prospectus  supplement,  the Sponsor will also act as servicer or master
servicer for the mortgage  pool. If so, the Sponsor will service the  Designated
Mortgage Assets in accordance  with the description of the applicable  servicing
procedures contained in this prospectus under "Description of the Securities."

                                  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.

                                       31


                          DESCRIPTION OF THE SECURITIES

GENERAL

         The Securities  issued in each series will include either  asset-backed
certificates  (the  "Certificates")  or  asset-backed  notes (the  "Notes",  and
together with the  Certificates,  the  "Securities").  The  Certificates of each
series (including any class of Certificates not offered by this prospectus) will
represent the entire beneficial ownership interest in the issuing entity created
pursuant to the  related  Agreement.  The "Notes" of each series will  represent
indebtedness  of the  related  issuing  entity  and will be issued  and  secured
pursuant to an indenture.  Each series of Notes or Certificates,  as applicable,
will consist of one or more of the following classes of Notes or Certificates:

         ACCRETION DIRECTED         A class of securities  designated to receive
                                    principal   payments   primarily   from  the
                                    interest  that accrues on specified  Accrual
                                    Classes.

         ACCRUAL                    A class  of  securities  where  the  accrued
                                    interest    otherwise    payable   to   such
                                    certificates   or  notes  is   allocated  to
                                    specified   classes   of   certificates   as
                                    principal  payments  in  reduction  of their
                                    certificate   principal   balance   or  note
                                    principal balance. The certificate principal
                                    balance  or note  principal  balance  of the
                                    Accrual  Class  will  be  increased  to  the
                                    extent   such   accrued   interest   is   so
                                    allocated.

         COMPANION                  A class that receives  principal payments on
                                    any  distribution  date  only  if  scheduled
                                    payments have been made on specified planned
                                    principal   classes,    targeted   principal
                                    classes or scheduled principal classes.

         COMPONENT                  A  class  consisting  of  "components."  The
                                    components   of   a   class   of   component
                                    securities  may  have  different   principal
                                    and/or interest payment  characteristics but
                                    together  constitute  a single  class.  Each
                                    component of a class of component securities
                                    may be  identified  as  falling  into one or
                                    more of the categories in this list.

         FIXED RATE                 A class with an interest  rate that is fixed
                                    throughout the life of the class.

         FLOATING RATE              A  class  that  receives  interest  payments
                                    based on an  interest  rate that  fluctuates
                                    each  payment  period  based on a designated
                                    index plus a specified margin.

         INTEREST ONLY OR IO        A class  of  securities  with  no  principal
                                    balance   and  which  is  not   entitled  to
                                    principal payments. Interest usually accrues
                                    based on a specified notional amount.

         INVERSE FLOATING RATE      A class of securities where the pass-through
                                    rate adjusts  based on the excess  between a
                                    specified rate and LIBOR or another index.

                                       32


         LOCK OUT                   A class of securities  which is "locked out"
                                    of certain payments,  usually principal, for
                                    a specified period of time.

         PARTIAL ACCRUAL            A  class  that  accretes  a  portion  of the
                                    amount of accrued  interest  thereon,  which
                                    amount  will  be  added  to  the   principal
                                    balance  of such  class  on each  applicable
                                    distribution  date,  with the  remainder  of
                                    such  accrued  interest  to  be  distributed
                                    currently  as interest  on such class.  Such
                                    accretion  may  continue  until a  specified
                                    event has  occurred  or until  such  Partial
                                    Accrual class is retired.

         PRINCIPAL ONLY             A class of securities  which is not entitled
                                    to interest payments.

         PLANNED AMORTIZATION CLASS A  class  of  securities  with  a  principal
                                    balance that is reduced  based on a schedule
                                    of  principal  balances,  assuming a certain
                                    range of prepayment  rates on the underlying
                                    assets.

         SCHEDULED PRINCIPAL        A  class   that  is   designed   to  receive
                                    principal  payments  using  a  predetermined
                                    principal   balance   schedule  but  is  not
                                    designated as a Planned  Principal  Class or
                                    Targeted Principal Class. In many cases, the
                                    schedule is derived by assuming two constant
                                    prepayment rates for the underlying  assets.
                                    These two rates  are the  endpoints  for the
                                    "structuring   range"   for  the   scheduled
                                    principal class.

         SENIOR SUPPORT             A class that  absorbs  the  realized  losses
                                    other   than   excess   losses   that  would
                                    otherwise  be  allocated  to a Super  Senior
                                    Class   after   the   related   classes   of
                                    subordinated   securities   are  no   longer
                                    outstanding.

         SEQUENTIAL PAY             Classes that receive principal payments in a
                                    prescribed   sequence,   that  do  not  have
                                    predetermined  principal  balance  schedules
                                    and that  under  all  circumstances  receive
                                    payments of principal  continuously from the
                                    first   distribution   date  on  which  they
                                    receive principal until they are retired.  A
                                    single   class   that   receives   principal
                                    payments  before or after all other  classes
                                    in the  same  series  of  securities  may be
                                    identified as a sequential pay class.

         SUPER SENIOR               A class that will not bear its proportionate
                                    share of realized  losses (other than excess
                                    losses) as its share is  directed to another
                                    class,  referred to as the  "support  class"
                                    until the  class  principal  balance  of the
                                    support class is reduced to zero.

         TARGET AMORTIZATION        A  class  of  securities  with  a  principal
                                    balance that is reduced based on a scheduled
                                    of  principal  balances,

                                       33


                                    assuming   a   certain   targeted   rate  of
                                    prepayments on the related collateral.

         VARIABLE RATE              A class with an  interest  rate that  resets
                                    periodically  and is calculated by reference
                                    to the rate or rates of interest  applicable
                                    to specified  assets or  instruments  (e.g.,
                                    the  Loan  Rates  borne  by  the  underlying
                                    loans).

         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  issuing
entity (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.

                                       34


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:

                  (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  issuing   entity   ("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
                  issuing entity, and

                           (d)      all amounts  received for a repurchase of an
                  Asset from the issuing entity 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.

                                       35


         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 issuing entity 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.

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 indices  applicable to variable rate and adjustable
rate  classes will only be of a type that are  customarily  used in the debt and
fixed  income  markets to  measure  the cost of  borrowed  funds and will not be
indices linked to stocks or commodities.  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 issuing  entity 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,

                                       36


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 issuing entity.  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 issuing entity 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 other assets
included in the related issuing entity.  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 issuing entity
may issue notes or  certificates,  as applicable,  from time to time and use the
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  HELOCs  or  asset-backed  or  mortgage  backed  securities  during a
specified  period  rather  than used to  distribute  payments  of  principal  to
noteholders  or  certificateholders,  as applicable,  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  or  revolving  period  may  terminate  prior  to the  end of the

                                       37


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.

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  issuing  entity 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 an issuing  entity  against  losses and
shortfalls on Assets comprising that issuing entity.  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 issuing entity,
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 issuing entity 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

                                       38


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 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;

                                       39


                  (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,

                           (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 issuing
         entity through foreclosure or otherwise (an "REO Property") relating to
         a mortgage  loan or contract and  included in the issuing  entity 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  issuing  entity  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,

                                       40


                           (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;

                  (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

                                       41


                           (c)      assumption and  modification  fees collected
                                    during the related Due Period.

         Reports, whether monthly or annual, will be transmitted in paper format
to the holder of record of the class of  securities  contemporaneously  with the
distribution on that particular class. In addition,  the monthly reports will be
posted on a website as described below under "Available Information."

         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 Internal Revenue Code of 1986, as
amended  (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 issuing entity 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 issuing entity 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.

         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  issuing  entity 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 issuing entity, 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  issuing  entity  will be
without recourse to the issuing entity 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). In the event that
any series of  certificates  or notes which  provides  for such a purchase,  the
certificates or notes will use the word "Callable" in their title.

                                       42


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 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

                                       43


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 Borse
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 Borse
Clearing AG".

         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

                                       44


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 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 JPMorgan Chase 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.

                                       45


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 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,

                                       46


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,  cross-market 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 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.

                                       47


         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, in writing, with the
         consent of the  applicable  Participants,  elects to end the book-entry
         system through DTC or

                  (3)      in accordance with any other provisions  described in
         the prospectus supplement.

         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.

                                       48


                          DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

         REMIC SECURITIES AND GRANTOR TRUST SECURITIES

         Notes or  Certificates,  as  applicable,  representing  interests in an
issuing entity,  or a portion of an issuing entity,  that the trustee will elect
to have treated as a real estate  mortgage  investment  conduit  ("REMIC") under
Sections  860A through 860G of the Code ("REMIC  Securities"),  or Grantor Trust
Securities  (as  defined in this  prospectus),  will be issued,  and the related
issuing entity 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 issuing entity
will be transferred to the issuing entity 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 issuing  entity,  or in the event the
Securities consist of Notes, each servicer will perform its servicing  functions
pursuant to a related underlying  servicing  agreement.  Forms of the agreements
have  been  filed as  exhibits  to the  registration  statement  of  which  this
prospectus  is a part.  However,  the  provisions  of each  agreement  will vary
depending  upon the  nature  of the  related  securities  and the  nature of the
related issuing entity. The summaries  included herein describe  provisions that
may appear in a pooling  and  servicing  agreement  with  respect to a series of
Certificates or in either the servicing agreement or indenture with respect to a
series of Notes.  The  prospectus  supplement  for a series of  securities  will
describe  material  provisions  of the related  agreements  that differ from and
supplement the description thereof set forth below. The depositor will provide a
copy  of each  agreement  (without  exhibits)  that  relates  to any  series  of
securities  without  charge  upon  written  request  of a holder  of an  offered
security  of the  series  addressed  to it at its  principal  executive  offices
specified  in this  prospectus  under  "The  Depositor".  As to each  series  of
securities,  the  related  agreements  will be filed  with the  Commission  in a
current  report on Form 8-K  following  the  issuance of the  securities  to the
extent required to comply with the Securities Act of 1933 and Regulation AB.

         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 issuing
entity will be created, pursuant to the pooling and servicing agreement or trust
agreement.

         A series of Notes  issued by an issuing  entity  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  issuing  entity and an indenture
trustee  named  in  the  prospectus  supplement.  The  issuing  entity  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

                                       49


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  issuing  entity and the
description of those provisions in the prospectus supplement.  The 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
issuing entity.  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:  Evelyn
Echevarria.

         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 an issuing  entity,  a
master  servicer  will  perform  some  of the  administration,  calculation  and
reporting  functions  for that  issuing  entity 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  issuing  entity to
administer that issuing entity.

         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  issuing  entity,
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 issuing entity 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  issuing  entity,  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;

                  (2)      in respect of each  contract  included in the related
         issuing  entity,  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

                                       50


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, an issuing entity 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 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 issuing entity 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

                                       51


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 issuing  entity 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.

         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 issuing entity 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 issuing entity 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

                                       52


         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 Warranting  Party will be obligated to reimburse the issuing
entity 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
issuing  entity  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 issuing entity 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  under the
Agreement" and "Rights Upon Event of Default under the Agreements."

                                       53


         COLLECTION ACCOUNT AND RELATED ACCOUNTS

         GENERAL.  The  servicer  and/or the trustee  will,  as to each  issuing
entity,  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

         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.  The  master  servicer  will  have  sole
discretion to determine the particular  investments  made so long as it complies
with the investment terms of the related pooling and servicing  agreement or the
related servicing  agreement and indenture.  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 issuing entities 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;

                                       54


                  (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  Issuing   Entities--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;"

                  (8)      any  amounts  paid by a  servicer  to cover  interest
         shortfalls  arising  out of the  prepayment  of Assets  in the  issuing
         entity  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 issuing entity 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

                                       55


         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;

                  (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
         issuing entity or designated portions of the issuing entity as a REMIC,
         to pay any federal,  state or local taxes imposed on the issuing entity
         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;

                                       56


                  (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 issuing  entity  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 issuing entity.

         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 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 issuing entity  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").

                                       57


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
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,  Commercial or Mixed-Use  Mortgage 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,  Commercial  or Mixed-Use
Mortgage  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,  Commercial  or Mixed-Use  Mortgage 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 Mortgaged  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,  Commercial  or Mixed-Use  Mortgage  Loan,  the related
Mortgaged Property,  the borrower, the presence of an acceptable party to assume
the  mortgage  loan and the laws of the  jurisdiction  in  which  the  Mortgaged
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.

                                       58


         Any  Agreement  relating to an issuing  entity 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  issuing  entity 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
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 an issuing entity as
to which a REMIC election has been made, the servicer,  on behalf of the issuing
entity,  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 issuing  entity  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  issuing  entity or cause the  issuing  entity 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
issuing  entity) on the  ownership  and  management  of any  Mortgaged  Property
acquired on behalf of the issuing entity may result in the recovery of an amount
less than the amount that would otherwise be recovered.

         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

                                       59


connection  with  those  proceedings  and  which  are  reimbursable   under  the
Agreement,  the  issuing  entity  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.

         With respect to a Multifamily  Mortgage  Loan,  the market value of any
property obtained in foreclosure or by deed in lieu of foreclosure will be based
substantially on the operating income obtained by renting the dwelling units. As
a default on a  Multifamily  Mortgage  Loan is likely to have  occurred  because
operating income, net of expenses, is insufficient to make debt service payments
on the  mortgage  loan,  it can be  anticipated  that  the  market  value of the
property will be less than anticipated when the mortgage loan was originated. To
the extent that equity does not cushion the loss in market value and the loss is
not covered by other credit  support,  a loss may be  experienced by the related
issuing entity.

         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 issuing entity
may realize a loss in that amount.

         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."

                                       60


         HAZARD INSURANCE POLICIES

         MORTGAGE  LOANS.  Generally,  each  Agreement  for  an  issuing  entity
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
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 an issuing  entity  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

                                       61


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.

         OTHER HAZARD-RELATED INSURANCE; LIABILITY INSURANCE

         With  respect  to  Multifamily  Loans,   certain  additional  insurance
policies may be required with respect to the related Multifamily  Property;  for
example,  general  liability  insurance  for bodily injury or death and property
damage occurring on the property or the adjoining  streets and sidewalks,  steam
boiler  coverage where a steam boiler or other pressure  vessel is in operation,
interest coverage  insurance,  and rent loss insurance to cover operating income
losses following damage or destruction of the mortgaged  property.  With respect
to a series for which Multifamily Loans are included in the issuing entity,  the
prospectus  supplement will specify the required types and amounts of additional
insurance  and describe the general  terms of the  insurance  and  conditions to
payment thereunder.

         CONTRACTS.  Generally, the terms of the agreement for an issuing entity
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

                                       62


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.

         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 an issuing
entity 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

                                       63


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.

         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.

         ENVIRONMENTAL INSURANCE

         If  specified in the  applicable  prospectus  supplement,  the trust or
trustee  will be the  beneficiary,  for the benefit of the  securityholders,  of
insurance policies ("Environmental Policies") providing limited coverage against
certain  environmental  risks with respect to the mortgaged  properties securing
certain Commercial, Multifamily and Mixed-Use Mortgage Loans. Subject to various
exceptions and  exclusions  (including  asbestos and lead paint),  Environmental
Policies will generally  cover losses,  clean-up costs,  third-party  claims and
legal  expenses  up to  pre-determined  limits.  Subject  to  the  terms  of the
applicable policy, if a Mortgaged Property securing a covered loan is subject to
environmental  contamination,  in the  event  of  default  by the  borrower  the
outstanding  principal  balance  of the loan,  plus  accrued  interest,  will be
payable under the applicable Environmental Policy.

         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.

                                       64


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 issuing entity.

         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 an issuing  entity  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
issuing entity.

         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  issuing
entity during that period before their due dates.

         EVIDENCE AS TO COMPLIANCE

         Each pooling and  servicing  agreement  and  servicing  agreement  will
provide that on or before a specified date in March of each year, beginning with
the first  year  after the year in which the  cut-off  date  occurs,  each party
responsible  for the  servicing  function  will provide to the depositor and the
trustee a report on an  assessment  of  compliance  with the  minimum  servicing
criteria  established  in Item  1122(a)  of  Regulation  AB (the  "AB  Servicing
Criteria").  The AB Servicing Criteria include specific criteria relating to the
following  areas:   general  servicing   considerations,   cash  collection  and
administration, investor remittances and reporting, and pool

                                       65


asset  administration.  Such report will indicate that the AB Servicing Criteria
were used to test  compliance  on a  platform  level  basis and will set out any
material instances of noncompliance.

         Each pooling and servicing  agreement and servicing agreement will also
provide that the each party responsible for the servicing  function will deliver
along with its report on assessment of compliance,  an attestation report from a
firm of independent  public accountants on the assessment of compliance with the
AB Servicing Criteria.

         Each pooling and servicing  agreement and servicing agreement will also
provide for delivery to the trustee,  on or before a specified  date in March of
each  year,  of a separate  annual  statement  of  compliance  from each  entity
responsible for the servicing function to the effect that, to the best knowledge
of the signing officer,  the servicer has fulfilled in all material respects its
obligations  under the pooling and  servicing  agreement or servicing  agreement
throughout  the preceding  year or, if there has been a material  failure in the
fulfillment of any obligation,  the statement shall specify such failure and the
nature and status  thereof.  This  statement  may be  provided  as a single form
making  the  required  statements  as to more  than one  pooling  and  servicing
agreement or servicing agreement.

         Copies of the annual reports of assessment of  compliance,  attestation
reports, and statements of compliance may be obtained by securityholders without
charge upon written request to the master servicer or trustee.  These items will
be filed with the issuing  entity's  annual  report on Form 10-K,  to the extent
required under Regulation AB.

         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:

         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   issuing   entity  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 issuing

                                       66


                  entity 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
                  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.

                                       67


         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.

         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,

                                       68


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 cure  any
ambiguity or mistake;

                  (1)      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;

                  (2)      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

                  (3)      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

                                       69


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  independent
counsel to the effect that that amendment will not result in the imposition of a
tax on the related  issuing entity or, if applicable,  cause the related issuing
entity 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.

         If an Event of Default shall occur, the trustee shall, at the direction
of 51% of the  holders of the  Certificates,  by notice in writing to the master
servicer and to the Depositor,  with a copy to each Rating Agency, terminate all
of the rights and  obligations of the master  servicer in its capacity as Master
Servicer  under the  related  pooling  and  servicing  agreement,  to the extent
permitted by law, and in and to the mortgage loans and the proceeds thereof.  On
or after  the  receipt  by the  master  servicer  of such  written  notice,  all
authority  and power of the master  servicer  with  respect to the  Certificates
(other than as a holder of any  Certificate)  or the mortgage loans or otherwise
including,  without limitation,  the compensation payable to the master servicer
under the related pooling and servicing  agreement,  shall pass to and be vested
in the trustee,  and,  without  limitation,  the trustee shall be authorized and
empowered,  as attorney-in-fact or otherwise,  to execute and deliver, on behalf
of and at the expense of the master  servicer,  any and all  documents and other
instruments  and to do or  accomplish  all  other  acts or things  necessary  or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the mortgage  loans and
related documents, or otherwise.

         To the extent that the costs and expenses of the trustee related to the
termination of the master  servicer,  appointment of a successor master servicer
or  the  transfer  and  assumption  of  the  master  servicing  by  the  trustee
(including,  without  limitation,  (i) all legal costs and  expenses and all due
diligence  costs and expenses  associated  with an  evaluation  of the potential
termination  of the master  servicer as a result of an event of default and (ii)
all costs and  expenses  associated  with the  complete  transfer  of the master
servicing,  including  all  servicing  files  and  all  servicing  data  and the
completion, correction or manipulation of such servicing data as may be required
by the

                                       70


successor  master  servicer  to  correct  any errors or  insufficiencies  in the
servicing  data or otherwise to enable the successor  master  servicer to master
service the mortgage loans in accordance  with the related pooling and servicing
agreement)  are  not  fully  and  timely  reimbursed  by the  terminated  master
servicer,  the  trustee  shall be entitled  to  reimbursement  of such costs and
expenses from the Distribution Account.

         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 an issuing entity 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 resign at any time, in which event the  depositor  will
be obligated to appoint a successor  trustee.  The depositor may also remove the
trustee if the trustee  ceases to be eligible to continue  under the pooling and
servicing agreement or if the trustee becomes insolvent.  Upon becoming aware of
the  circumstances,  the  depositor  will be  obligated  to appoint a  successor
trustee.  The  trustee  may  also  be  removed  at any  time by the  holders  of
securities  evidencing not less a majority of the aggregate  undivided interests
(or,  if  applicable,   voting  rights)  in  the  related  issuing  entity.  Any
resignation  or removal of the trustee and  appointment  of a successor  trustee
will not become  effective until  acceptance of the appointment by the successor
trustee.  If the trustee  resigns or is removed by the  depositor,  the expenses
associated  with the change of trustees  will be paid by the former  trustee and
reimbursed from the Distribution  Account.  If the trustee is removed by holders
of  securities,  such holders shall be responsible  for paying any  compensation
payable to a successor trustee,  in excess of the amount paid to the predecessor
trustee.

                                       71


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: Evelyn Echevarria.

         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
                  issuing entity 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
                  issuing entity 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 issuing entity; 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,

                                       72


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  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

                                       73


that cannot be modified  without the waiver or consent of all the holders of the
outstanding Notes of that series affected.

         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 issuing entity 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.

                                       74


                          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 only may be in the form of one or more of the following features:

         o        letters of credit;

         o        Pool Insurance Policies;

         o        special hazard insurance policies;

         o        Bankruptcy Bonds;

         o        guarantees; or

         o        the establishment of one or more reserve funds.

         Alternatively,  the  prospectus  supplement  relating  to a  series  of
securities  will specify if credit support may be provided by  subordination  of
one or more classes of securities or by  overcollateralization,  in  combination
with or in lieu of any one or more of the instruments set forth above.

         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.

                                       75


         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,

         (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 issuing
entity.  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.  Any
guarantee  specified in the prospectus  supplement,  if any, will be exempt from
registration under the Securities Act.

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.

                                       76


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 issuing entity will be obtained.  The pool insurance  policy will
cover  any  loss  (subject  to  the  limitations  described  in  the  prospectus
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
issuing  entity,  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 an  issuing  entity  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

                                       77


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 issuing entity.

         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
an issuing entity 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,

                                       78


         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 loans. See "Description of The Issuing  Entities--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 Issuing Entities--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.

                                       79


         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 Servicemembers' Civil Relief Act) 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.

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

                                       80


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.

         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

                                       81


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.

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

                                       82


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.

         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

                                       83


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.

         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

                                       84


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 issuing entity or a
part of the issuing  entity 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  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.

                                       85


         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 issuing entity 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 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

                                       86


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  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.

         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.

         FEDERAL   BANKRUPTCY   LAWS  RELATING  TO  MORTGAGE  LOANS  SECURED  BY
         MULTIFAMILY PROPERTY

         Section 365(a) of the Bankruptcy Code generally provides that a trustee
or a  debtor-in-possession  in a  bankruptcy  or  reorganization  case under the
Bankruptcy Code has the power to assume or to reject an executory contract or an
unexpired lease of the debtor, in each case subject

                                       87


to the approval of the bankruptcy court  administering  the case. If the trustee
or debtor-in-  possession  rejects an executory  contract or an unexpired lease,
rejection generally  constitutes a breach of the executory contract or unexpired
lease  immediately  before  the  date  of  the  filing  of  the  petition.  As a
consequence,  if the  mortgagor  is the other party or parties to the  executory
contract or unexpired lease, such as a lessor under a lease, the mortgagor would
have only an unsecured  claim against the debtor for damages  resulting from the
breach, which could adversely affect the security for the related mortgage loan.
Moreover,  under Section 502(b)(6) of the Bankruptcy Code, the claim of a lessor
for damages from the  termination of a lease of real property will be limited to
the sum of (1) the rent  reserved by the lease,  without  acceleration,  for the
greater of one year or 15 percent,  not to exceed three years,  of the remaining
term of the  lease,  following  the  earlier  of the date of the  filing  of the
petition  and  the  date  on  which  the  lender  repossessed,   or  the  lessee
surrendered,  the leased property,  and (2) any unpaid rent due under the lease,
without acceleration, on the earlier of these dates.

         Under Section 365(h) of the Bankruptcy Code, if a trustee for a lessor,
or a  lessor  as a  debtor-in-possession,  rejects  an  unexpired  lease of real
property,  the lessee may treat the lease as  terminated by rejection or, in the
alternative,  may remain in  possession  of the leasehold for the balance of the
term and for any renewal or  extension  of the term that is  enforceable  by the
lessee under applicable  nonbankruptcy law. The Bankruptcy Code provides that if
a lessee elects to remain in possession  after rejection of a lease,  the lessee
may offset  against rents  reserved  under the lease for the balance of the term
after the date of rejection of the lease, and any renewal or extension  thereof,
any  damages  occurring  after  that date  caused by the  nonperformance  of any
obligation of the lessor under the lease after that date.

         Under Section  365(f) of the Bankruptcy  Code, if a trustee  assumes an
executory  contract  or an  unexpired  lease  of  the  debtor,  the  trustee  or
debtor-in-possession  generally may assign the  executory  contract or unexpired
lease,   notwithstanding  any  provision  therein  or  in  applicable  law  that
prohibits, restricts or conditions the assignment,  provided that the trustee or
debtor-in-possession  provides adequate  assurance of future  performance by the
assignee.  In addition,  no party to an executory contract or an unexpired lease
may terminate or modify any rights or obligations under an executory contract or
an  unexpired  lease at any time  after  the  commencement  of a case  under the
Bankruptcy  Code solely  because of a  provision  in the  executory  contract or
unexpired  lease or in applicable  law  conditioned  upon the  assignment of the
executory  contract or unexpired  lease.  Thus, an undetermined  third party may
assume the  obligations of the lessee or a mortgagor  under a lease in the event
of  commencement  of a proceeding  under the Bankruptcy Code with respect to the
lessee or a mortgagor, as applicable.

         Under Sections  363(b) and (f) of the Bankruptcy  Code, a trustee for a
lessor, or a lessor as debtor-in-possession,  may, despite the provisions of the
related  mortgage  loan to the contrary,  sell the  Mortgaged  Property free and
clear of all liens, which liens would then attach to the proceeds of the sale.

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

                                       88


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 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
issuing entity.  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

                                       89


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.

         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  issuing   entity  and  occasion  a  loss  to  the  issuing  entity  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.

                                       90


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,  "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 AND LATE FEES; DEBT-ACCELERATION CLAUSES

         Some state laws restrict the imposition of prepayment  charges and late
fees even when the loans expressly  provide for the collection of those charges.
Although the Alternative  Mortgage  Transaction  Parity Act of 1982 (the "Parity
Act"),  permits the collection of prepayment charges and late fees in connection
with  some  types  of  eligible   loans   preempting   any  contrary  state  law
prohibitions,  some states may not  recognize  the  preemptive  authority of the
Parity Act or have  formally  opted out of the Parity  Act.  As a result,  it is
possible  that  prepayment  charges and late fees may not be  collected  even on
loans that provide for the payment of those charges unless  otherwise  specified
in the  accompanying  prospectus  supplement.  The  related  servicer or another
entity identified in the accompanying  prospectus supplement will be entitled to
all prepayment  charges and late payment charges received on the loans and those
amounts will not be  available  for payment on the  certificates.  The Office of
Thrift  Supervision  ("OTS"),  the agency  that  administers  the Parity Act for
unregulated housing creditors, withdrew its favorable Parity Act regulations and
Chief Counsel Opinions that previously  authorized  lenders to charge prepayment
charges and late fees in certain  circumstances  notwithstanding  contrary state
law,  effective  with  respect  to loans  originated  on or after  July 1, 2003.
However,  the OTS's ruling does not retroactively affect loans originated before
July 1, 2003.

         Some  of the  Commercial,  Multifamily  and  Mixed-Use  Mortgage  Loans
included in a trust will include a  "debt-acceleration  " clause,  which permits
the lender to accelerate the full debt upon a monetary or nonmonetary default of
the  borrower.  The courts of all states  will  enforce  clauses  providing  for
acceleration  in the event of a material  payment default after giving effect to
any appropriate notices. The courts of any state,  however, may refuse to permit
foreclosure  of a  mortgage  or  deed  of  trust  when  an  acceleration  of the
indebtedness would be inequitable or

                                       91


unjust  or the  circumstances  would  render  the  acceleration  unconscionable.
Furthermore, in some states, the borrower may avoid foreclosure and reinstate an
accelerated  loan by  paying  only  the  defaulted  amounts  and the  costs  and
attorneys' fees incurred by the lender in collecting such defaulted payments.

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,  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 an issuing entity 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

                                       92


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.

SERVICEMEMBERS' CIVIL RELIEF ACT

         Under the terms of the  Servicemembers'  Civil  Relief Act and  similar
state and local laws (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

                                       93


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.

COMMERCIAL, MULTIFAMILY AND MIXED USE LOANS

         The market value of any Commercial,  Multifamily or Mixed-Use Mortgaged
Property obtained in foreclosure or by deed in lieu of foreclosure will be based
substantially  on the operating  income  obtained from renting the commercial or
dwelling units, the sale price, the value of any alternative uses, or such other
factors as are considered by the originator.  Because a default on a Commercial,
Multifamily  or  Mixed-Use  Mortgage  Loan is  likely to have  occurred  because
operating income, net of expenses, is insufficient to make debt service payments
on such  mortgage  loan,  it can be  anticipated  that the market  value of such
property  will  be less  than  was  anticipated  when  such  mortgage  loan  was
originated.  To the extent that the equity in the  property  does not absorb the
loss in market value and such loss is not covered by other credit enhancement, a
loss may be  experienced.  With respect to any  Multifamily  Mortgaged  Property
consisting of an apartment  building owned by a cooperative,  the  cooperative's
ability to meet debt service  obligations  on the mortgage  loan, as well as all
other  operating  expenses,  will be  dependent  in large part on the receipt of
maintenance payments from the  tenant-stockholders.  Unanticipated  expenditures
may  in  some   cases   have  to  be  paid  by   special   assessments   of  the
tenant-stockholders.  The cooperative's  ability to pay the principal balance of
the  mortgage  loan at  maturity  may  depend on its  ability to  refinance  the
mortgage loan. The  depositor,  the seller and the master  servicer will have no
obligation to provide refinancing for any such mortgage.

         In most  states,  hotel and motel  room rates are  considered  accounts
receivable  under the UCC. Room rates are  generally  pledged by the borrower as
additional  security for the loan when a mortgage  loan is secured by a hotel or
motel. In general, the lender must file financing statements in order to perfect
its security interest in the room rates and must file  continuation  statements,
generally every five years, to maintain that perfection.  Mortgage loans secured
by hotels or motels may be included in the trust even if the  security  interest
in the room rates was not perfected or the requisite UCC filings were allowed to
lapse. A lender will  generally be required to commence a foreclosure  action or
otherwise  take  possession  of the  property  in order to enforce its rights to
collect  the room rates  following  a  default,  even if the  lender's  security
interest in room rates is perfected under applicable nonbankruptcy law.

                                       94


         In the bankruptcy setting, the lender will be stayed from enforcing its
rights to  collect  hotel and motel  room  rates.  However,  the room rates will
constitute cash collateral and cannot be used by the bankrupt borrower without a
hearing or the lender's  consent,  or unless the  lender's  interest in the room
rates is given adequate protection.

         For purposes of the  foregoing,  the adequate  protection may include a
cash  payment  for  otherwise   encumbered   funds  or  a  replacement  lien  on
unencumbered property, in either case equal in value to the amount of room rates
that the bankrupt borrower proposes to use.

LEASES AND RENTS

         Some of the Commercial,  Multifamily  and Mixed-Use  Mortgage Loans are
secured by an assignment  of leases  (each,  a "lease") and rents of one or more
lessees (each, a "lessee"),  either through a separate document of assignment or
as incorporated in the mortgage. Under such assignments,  the borrower under the
mortgage loan typically assigns its right,  title and interest as landlord under
each lease and the income  derived  therefrom to the lender,  while  retaining a
license  to  collect  the  rents  for so long as there is no  default  under the
mortgage loan  documentation.  The manner of perfecting the lender's interest in
rents may  depend on whether  the  borrower's  assignment  was  absolute  or one
granted as  security  for the loan.  Failure to properly  perfect  the  lender's
interest  in rents may  result in the loss of a  substantial  pool of funds that
otherwise  could serve as a source of repayment  for the loan.  In the event the
borrower  defaults,  the  license  terminates  and the lender may be entitled to
collect  rents.  Some state laws may  require  that to perfect  its  interest in
rents,  the lender must take  possession of the property  and/or obtain judicial
appointment of a receiver before becoming entitled to collect the rents. Lenders
that actually take possession of the property,  however,  may incur  potentially
substantial  risks  attendant  to being a mortgagee  in  possession.  Such risks
include liability for  environmental  clean-up costs and other risks inherent to
property  ownership.  In addition,  if  bankruptcy  or similar  proceedings  are
commenced by or in respect of the borrower,  the lender's ability to collect the
rents may be adversely affected. In the event of borrower default, the amount of
rent the lender is able to collect from the tenants can significantly affect the
value of the lender's security interest.

AMERICANS WITH DISABILITIES ACT

         Under  Title III of the  Americans  with  Disabilities  Act of 1990 and
rules  promulgated  thereunder  (collectively,  the  "ADA"),  owners  of  public
accommodations  (such  as  hotels,  restaurants,  shopping  centers,  hospitals,
schools and social service center  establishments) must remove architectural and
communication  barriers that are  structural  in nature from existing  places of
public accommodation to the extent "readily achievable." In addition,  under the
ADA, alterations to a place of public accommodation or a commercial facility are
to be made so that, to the maximum extent  feasible,  such altered  portions are
readily  accessible  to  and  useable  by  disabled  individuals.  The  "readily
achievable"  standard  takes into account,  among other  factors,  the financial
resources of the affected site, owner,  landlord or other applicable  person. In
addition to imposing a possible financial burden on the borrower in its capacity
as owner or landlord, the ADA may also impose such requirements on a foreclosing
lender who  succeeds  to the  interest  of the  borrower  as owner or  landlord.
Furthermore, because the "readily achievable" standard may vary depending on the
financial condition of the owner or landlord, a foreclosing secured party who is
financially more capable than the borrower of complying with the requirements of
the ADA may be subject to more  stringent  requirements  than those to which the
borrower is subject.

                     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

                                       95


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.

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

                                       96


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
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

                                       97


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,  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.

SERVICEMEMBERS' CIVIL RELIEF ACT

         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-Civil Act."

                                       98


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 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 opinions of McKee Nelson LLP
and  Thacher  Proffitt  &  Wood  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. These

                                       99


opinions  assume  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,
investors that do not buy in the original offering 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 are encouraged to consider the state, local and
other tax  consequences,  if any, of the purchase,  ownership and 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 four general types:

         o        securities ("REMIC Securities")  representing  interests in an
                  issuing entity,  or a portion of an issuing  entity,  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 ("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  from the owner of its  equity 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  issuing entity,  will identify
         all "regular  interests"  and "residual  interests"  in the REMIC.  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.

         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"), and in part upon the REMIC Provisions and the

                                      100


Treasury  regulations  promulgated  thereunder  (the  "REMIC  Regulations").  In
addition, the OID Regulations do not adequately address some issues relevant to,
and in some  instances  provide  that  they are not  applicable  to,  prepayable
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 debt obligations  secured by real estate mortgages  ("Taxable
Mortgage  Pools").  Any entity  other than a REMIC 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
                  (determined  by adjusted  tax basis)  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  Securities to
avoid the application of the Taxable Mortgage Pool rules.

REMICS

         CLASSIFICATION OF REMICS

         For each  series  of REMIC  Securities,  McKee  Nelson  LLP or  Thacher
Proffitt & Wood LLP (as  applicable,  "Federal  Tax  Counsel")  will  deliver an
opinion that, assuming compliance with all provisions of the related pooling and
servicing  agreement,  the related issuing entity (or each applicable portion of
the issuing  entity)  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,  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

                                      101


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  transferred  to the REMIC Pool on the
Startup  Day,  is  purchased  by the  REMIC  Pool  within a  three-month  period
thereafter pursuant to a fixed price contract in effect on the Startup Day or is
attributable to an advance made to the mortgagor  pursuant to the original terms
of the  obligation  and is  purchased  by the REMIC  pursuant  to a fixed  price
contract  in  effect on the  Startup  Day.  Qualified  mortgages  include  whole
mortgage loans and,  certain  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 sponsor had a reasonable  belief the
         mortgage  loan was  principally  secured by real estate at the time the
         mortgage  was  acquired  by the REMIC and the  mortgage  is disposed of
         within 90 days of discovery of this defect).

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,  sold or  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" to the extent no longer reasonably
required.

                                      102


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 an extension of up to three  additional  years is 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.

         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, except as disclosed in a related prospectus supplement,
in the opinion of Federal Tax Counsel,  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 issuing  entity'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 issuing entity's status as
a REMIC under the REMIC Provisions. It is not anticipated that the status of any
issuing entity 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,

                                      103


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.

         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  issuing  entity as REMICs
("Tiered  REMICs") for federal income tax purposes.  Upon the issuance of any of
these series of REMIC  Securities,  Federal Tax Counsel 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  interests issued by each Tiered REMIC will be considered to evidence
ownership of regular interests or residual interests 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.
Interest,  original issue  discount,  and market discount (other than de minimis
original  issue  discount  market  discount the holder does not elect to include
currently) on a Regular  Security will be treated as ordinary income to a holder
of the Regular Security (the "Regular  Securityholder"),  and principal payments
(other  than  payments  treated as  payments  of  accrued  market  discount  not
previously included in income) 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.

                                      104


         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  Rate  Regular
Securities"  below for a discussion of the  definition  of a qualified  floating
rate for purposes of the OID Regulations.  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, and in some  instances  provide that they are not  applicable  to,
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 an expected  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.

         In limited circumstances  multiple Regular Securities can be aggregated
and treated as a single debt  instrument  for  purposes of applying the original
issue  discount  rules.  Otherwise  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

                                      105


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 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.  Interest is unconditionally payable only if reasonable
legal  remedies  exist  to  compel  timely  payment  or the  terms  of the  debt
instrument otherwise make the likelihood of late payment (beyond a grace period)
or  non-payment  sufficiently  remote.  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,  although  there  is no  guidance
directly addressing the issue, 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,  although  there is no guidance  directly  addressing the
issue, 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

                                      106


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 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.

                                      107


(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 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.

(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)      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

                                      108


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  are  encouraged  to 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).  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.   Unless  required  otherwise  by  applicable  final
regulations,  although there is no guidance directly addressing the issue, 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.

(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

                                      109


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 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 are encouraged to 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

                                      110


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  are  encouraged  to
consult  their own tax  advisors  regarding  the  advisability  of  making  this
election.

(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 issuing  entity 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  encouraged  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

                                      111


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 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

                                      112


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 or as a result of a
Certificateholder,   particularly  an  interest  only  Regular   Security,   not
recovering  its  adjusted  issue  price.  The REMIC  Pool's  deductions  include
interest  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

                                      113


"--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 are encouraged to consult
their own accountants concerning the accounting treatment of their investment in
Residual Securities.

(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, but is not available
to a subsequent Residual Holder.

         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 are encouraged to
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

                                      114


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
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.

                                      115


(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 carryforwards,  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
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

                                      116


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
(including  the  District of Columbia) or  political  subdivision  thereof,  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,
except for the Federal Home Loan Mortgage  Corporation,  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 521)
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 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 any
organization  treated as a cooperative under Code Section 1381. 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(e) 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

                                      117


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   disregard
transfers of Residual Securities under certain circumstances,  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 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

                                      118


                  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 a  cooperative  corporation  to which
                  subchapter  T of Chapter 1 of  subtitle A of the Code  applies
                  (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,  the formula  test 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 applies 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 amounts will be
distributed  at or after  the time at which the  excess  inclusions  accrue  and
before the end of the calendar  taxable  year  following  the  calendar  year of
accrual.  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).  In addition,  a REMIC  Residual  Interest held by an
entity treated as a partnership  for federal tax purposes may be treated as held
by its equity owners.

                                      119


(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 loss 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.

(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.

(8)      Inducement Fees

         Regulations  have  been  adopted   regarding  the  federal  income  tax
treatment of "inducement  fees" received by  transferees of  non-economic  REMIC
residual  interests.  The regulations  (i) provide tax accounting  rules for the
treatment  of such fees as income over an  appropriate  period and (ii)  specify
that inducement  fees  constitute  income from sources within the United States.
Prospective  purchasers of the Residual  Certificates  are encouraged to consult
their  tax  advisors  regarding  the  effect  of these  regulations  and the tax
consequences of receiving any inducement fee.

                                      120


         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
         qualified  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 of a class of REMIC regular  interest
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  for this  purpose 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,

                  (3)      in the nature of a guarantee,

                  (4)      made  to  facilitate  a  qualified   liquidation   or
                           clean-up call, and

                                      121


                  (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 that do not qualify for an exception from the 100% penalty
tax.

(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  foreclosure  or 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,  unless an
extension  of  up  to  three  additional  years  is  granted.  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 income that would be 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.

(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

                                      122


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 of
adjusted  gross  income in  excess of a  specified  threshold  amount  (which is
adjusted  annually  for  inflation),  or  (2)  80%  of the  amount  of  itemized
deductions  otherwise  allowable for that year. The reduction under Code Section
68 is itself reduced by one-third for taxable years  beginning in 2006 and 2007,
two-thirds  for taxable years  beginning in 2008 and 2009, and fully reduced for
taxable years beginning in 2010 with no reduction  thereafter.  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 Non-U.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  is
encouraged  to 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.

                                      123


         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 are encouraged
to 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 issuing  entity or
segregated  pool of assets in the issuing  entity (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  are
encouraged  to  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 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.

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 chapter 1 of  subtitle A 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.

                                      124


         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 (adjusted annually for inflation) or (2) 80%
of the amount of itemized  deductions  otherwise  allowable  for the  applicable
taxable year. The reduction under Code Section 68 is itself reduced by one-third
for taxable  years  beginning  in 2006 and 2007,  two-thirds  for taxable  years
beginning in 2008 and 2009,  and fully  reduced for taxable  years  beginning in
2010 with no reduction thereafter.  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

                                      125


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 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
Grantor 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),  to the extent
                  assets of the Trust consist of mortgage loans and other assets
                  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

                                      126


                  extent  that the  assets of the  related  Grantor  Trust  Fund
                  consist of  "qualified  mortgages"  within the meaning of Code
                  Section 860G(a)(3).

         It is not clear whether  Grantor Trust  Certificates  that are Stripped
Certificates  (as  described  below  under  "Stripped  Certificates")  should be
treated as qualifying  under the Code  provisions  cited in the first two bullet
points  above to the same  extent as  Grantor  Trust  Certificates  that are not
Stripped  Certificate.  Grantor Trust  Securityholders are encouraged 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 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.  Holders may be obligated to perform
such calculation based on the day they acquire their Trust  Certificates  rather
than based on when the Grantor  Trust Fund  acquires the Stripped  Certificates.
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"

                                      127


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.

         The  precise  tax  treatment  of  Stripped   Coupon   Certificates   is
substantially  uncertain.  The Code could  read  literally  to require  that OID
computations be made for each payment from each mortgage loan. However, based on
IRS guidance,  it appears that all payments  from a mortgage  loan  underlying a
Stripped Coupon Certificate should be treated as a single installment obligation
subject  to the OID rules of the Code,  in which  case,  all  payments  from the
mortgage loan would be included in the mortgage loan's stated  redemption  price
at  maturity  for  purposes  of  calculating   income  on  the  Stripped  Coupon
Certificate under the OID rules of the Code.

         Based on current authority it is unclear under what  circumstances,  if
any, the  prepayment of mortgage loans will give rise to a loss to the holder of
a  Stripped  Bond  Certificate  purchased  at a  premium  or a  Stripped  Coupon
Certificate.  The Code  provides  that a prepayment  assumption  must be used to
accrue income on any pool of debt instruments the yield on which can be affected
by prepayments. There is no guidance as to whether a Stripped Coupon Certificate
or a Stripped  Bond  Certificate  would  represent an interest in a pool of debt
instruments  for purposes of this Code  provision.  In  addition,  the manner in
which to take prepayments into account is uncertain. It is possible that no loss
may be available as a result of any particular prepayment, except perhaps to the
extent that even if no further  prepayments  were  received a  Certificateholder
would be  unable  to  recover  its  basis.  In  addition,  amounts  received  in
redemption for debt  instruments  issued by natural persons  purchased or issued
after June 8, 1997 are treated as received in exchange therefor (that is treated
the same as obligations  issued by  corporations).  This change could affect the
character of any loss.

         Holders of Stripped Bond Certificates and Stripped Coupon  Certificates
are  encouraged  to consult  with their own tax  advisors  regarding  the proper
treatment of these certificates for federal income tax purposes.

         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

                                      128


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;

         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  encouraged  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.

                                      129


         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.

         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.

         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) to the extent the assets of the grantor  trust would be so
treated.  Accordingly,  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 to the extent selling the assets of the grantor
trust directly would be so treated.

         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

                                      130


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 are encouraged
to 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 this
regard, real estate acquired by a Grantor Trust as a result of foreclosure or in
lieu of foreclosure could cause a foreign holder to have "effectively  connected
income" or a U.S. tax filing  obligation even in the absence of such income.  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 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 ENTITIES

         CLASSIFICATION OF ISSUING ENTITIES

         For each series of Partnership Certificates or Debt Securities, Federal
Tax  Counsel  will  deliver its  opinion  that the issuing  entity 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 be based on
the assumption that the parties to the related  Agreement and related  documents
will comply with the terms of those documents.

         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, Federal Tax Counsel 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.

                                      131


         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 a
Partnership  Trust Fund.  If so  treated,  the  Partnership  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  Partnership  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 the  Partnership  Trust Fund's  expenses,  and
income from the  Partnership  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.

         Except for the  treatment of the  allocation of Realized  Losses,  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."

         ALLOCATIONS OF REALIZED LOSSES.

         The  manner in which  losses  are  claimed  on the Notes as a result of
defaults by the  underlying  obligors is complex  and differs  depending  on the
characterization  of the person  considered  the issuer of the Notes for federal
tax  purposes.  Whether  the Notes are  governed by the loss rules for bad debts
under Code  Section  166 or for  worthless  securities  under Code  Section  165
depends on whether the Notes are considered issued by a corporation. If there is
a single  corporate  holder of the  Certificates  constituting all of the equity
interests in the issuing Partnership Trust Fund, then the issuing entity will be
a disregarded  entity as separate from its equity owner and if such equity owner
is a corporation,  the Notes will be considered issued by a corporation  subject
to the loss rules of Code Section 165 (which  affects both timing and  character
of loss for corporate  taxpayers,  and  character and possibly  timing for other
taxpayers).  If the Notes are  considered  issued by a grantor  trust,  then the
notes  may  be   treated  as  issued  in   proportion   to  the  nature  of  the
Certificateholders  (e.g.,  if some  Certificateholders  are natural  persons or
partnerships and some are corporations, losses on the Notes would be governed in
part by Code  Section  166 and in part by Code  Section  165).  If the Notes are
considered  issued by a  partnership  then they would be  governed  by the rules
under Code Section 166 the same as a REMIC.  Investors are encouraged to consult
their  tax  advisors  as to the  character  and  timing  of any loss that can be
claimed with respect to a Note.

         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

                                      132


(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 as a Partnership Trust Fund

         The correct  characterization of an issuing entity that has issued debt
and is not otherwise taxed as a corporation is uncertain.  If the issuing entity
has only a single class of equity and the Trustee does not have the authority to
accept any  additional  assets  after the  initial  acquisition  of  receivables
(except  within a certain  prescribed  pre-funding  period not  exceeding  three
months) and has very limited powers of investment (for example does not hold any
reserve fund that could ultimately flow to the  Certificateholders if not needed
to pay the Noteholders) the issuing entity could qualify as a grantor trust with
an interest expense. As a consequence,  each Certificateholder  would be treated
as  owning a pro rata  share of the  issuing  entity's  assets,  earning  income
thereon and incurring the expenses of the issuing entity (including the interest
expense on the Notes).  See "Grantor  Trusts." If an issuing  entity that issues
Notes intends to take the position that  Certificateholders  hold interests in a
grantor  trust it will be disclosed  in the related  prospectus  supplement.  In
addition,  it is possible that an issuing entity that issued Notes could qualify
as a partnership  eligible to make an election under Section 761 to not be taxed
under the main partnership  provisions of the Code (although  certain  ancillary
provisions,  including  the rules  relating  to audits  of  partnerships,  would
continue  to apply).  Such an  election  would  cause  Certificateholders  to be
treated  as  essentially  the same as holding an  interest  in a grantor  trust.
However,  the IRS has  recently  taken a  narrow  interpretation  of the type of
entities  that  qualify  for this  election,  which may not  include  an issuing
entity.  If an  issuing  entity  that is treated  as a  partnership  has made an
election under Section 761 to be excluded from the main  partnership  provisions
of the Code this will be disclosed in the related  prospectus  supplement  along
with a description of the  consequences of making such an election.  If there is
only one  Certificateholder  in an issuing  entity  that  represents  all of the
equity of the  issuing  entity for federal  income tax  purposes,  the  separate
existence of the issuing entity is  disregarded,  and the  Certificateholder  is
treated  as the owner of all of the  assets  of the  issuing  entity  and as the
issuer of the Notes of the issuing entity for federal  income tax purposes.  For
all other Issuing  entities that issue Notes,  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  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

                                      133


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.  The Trust will
generally  be required  to use an accrual  method of  accounting  and a tax year
based on the tax year of its  Certificateholders.  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).  To the extent that there is more
than one class of equity  (or  potentially  more than one class of  equity)  the
related prospectus  supplement will describe the manner in which income from the
assets of the issuing entity will be allocated.

         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
(adjusted  annually  for  inflation)  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.  The reduction  under Code Section 68 is itself
reduced by one-third  for taxable years  beginning in 2006 and 2007,  two-thirds
for taxable  years  beginning  in 2008 and 2009,  and fully  reduced for taxable
years  beginning  in  2010  with  no  reduction  thereafter.  In the  case  of a
partnership  that  has 100 or more  partners  and  elects  to be  treated  as an
"electing

                                      134


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.

(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

                                      135


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.  A portion holding rule is applied,
however, if a Certificateholder has held some of its interest in the Partnership
Trust Fund for one year or less and some of its  interest for more than one year
and a "by lot" identification is not permitted.

         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 there is a "substantial  basis  reduction"  within the meaning of Section
734 of the Code or unless the trust were to file an election  under  Section 754
of the Code. Because the trust will most likely

                                      136


qualify as a "securitization  partnership"  within the meaning of Section 743(f)
of the Code, there will not be a substantial basis reduction with respect to the
sale of the certificates.  With respect to the 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. Except as disclosed in the related
prospectus  supplement,  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  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

                                      137


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.

         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.

                                      138


(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 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.

(12)     Reportable Transactions

         Pursuant to recently  enacted  legislation,  a penalty in the amount of
$10,000 in the case of a natural person and $50,000 in any other case in imposed
on any  taxpayer  that fails to timely file an  information  return with the IRS
with respect to a  "reportable  transaction"  (as defined in Section 6011 of the
Code). The rules defining  "reportable  transactions" are complex,  and include,
but are not limited to,  transactions  that result in certain losses that exceed
threshold  amounts.  Prospective  investors are advised to consult their own tax
advisers  regarding  any  possible  disclosure  obligations  in  light  of their
particular circumstances.

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,  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.

                                PENALTY AVOIDANCE

         The  summary of tax  considerations  contained  herein  was  written to
support the promotion and marketing of the  securities,  and was not intended or
written  to be used,  and  cannot be used,  by a  taxpayer  for the  purpose  of
avoiding  United States federal  income tax penalties that may be imposed.  Each
taxpayer  is  encouraged  to seek  advice  based  on the  taxpayer's  particular
circumstances from an independent tax advisor.

                       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 and local 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  are  encouraged  to consult  their own tax advisors with
respect to the various state and other tax  consequences  of  investments in the
Notes and  Certificates,  as applicable,  offered under this  prospectus and the
prospectus   supplement.   In  particular,   individuals   should  consider  the
deductability of the expenses (including interest expense) of a partnership.

                                      139


                              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.F.R  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
issuing  entity  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
issuing entity and 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

                                      140


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 issuing
entity,  together  with all funds inuring to its benefit for  administering  the
issuing entity,  represent no more than "adequate consideration" for selling the
mortgage  loans,  plus  reasonable  compensation  for  services  provided to the
issuing entity. 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  issuing  entity  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 issuing entity 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.

         UNDERWRITER EXEMPTION

         The DOL has  granted to Deutsche  Bank  Securities  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"),  Prohibited
Transaction  Exemption  2000-58  ("PTE  2000-58")  and  Prohibited   Transaction
Exemption  2002-41 ("PTE  2002-41")  (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

                                      141


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,  guaranteed governmental mortgage pool certificates and previously issued
securities  eligible  under the Exemption 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 issuing entity 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 backed by fully-secured  loans,
they  may  not  be  subordinated.   Fourth,   except  as  described  below,  the
Certificates  at the time of  acquisition by the Plan must generally be rated in
one of the 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" other than any underwriter as defined in the Exemption.  The
"Restricted  Group" 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  issuing  entity and (vii) any obligor  with  respect to
loans constituting more than 5% of the aggregate  unamortized  principal balance
of the loans held in the  issuing  entity 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  issuing
entity 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 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.

         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 transactions are: (a) not subordinated to the rights
and  interests  evidenced by  Securities  of the same issuing  entity;  (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  issuing
entity is secured by collateral whose fair market

                                      142


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  issuing  entity  and  (ii)  the  outstanding  principal
balance(s) of any other loan(s) of higher  priority  (whether or not held by the
issuing entity) which are secured by the same collateral.

         TYPES OF ISSUING ENTITIES

         The  Exemption  permits the issuer to be an  owner-trust,  a REMIC or a
grantor  trust.  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.

         COVERAGE FOR CERTIFICATES NOT EXEMPTION ELIGIBLE

         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  agreement  and a yield
supplement agreement to be Assets of an issuing entity which issues Certificates
acquired  by  Plans  in an  initial  offering  or in the  secondary  market.  An
interest-rate  swap (or if purchased  by or on behalf of the issuing  entity) an
interest-rate  cap contract  (collectively,  a "Swap" or "Swap  Agreement") is a
permitted  issuing entity 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 specific conditions which depend on whether the Swap is
a "ratings dependent Swap" or a "non-ratings dependent Swap" and (e) permits the
issuing entity 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 issuing  entity 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 issuing entity 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

                                      143


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 Pooling and
Servicing  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.

         "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 issuing  entity 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 issuing
entity) an interest rate cap contract to supplement the interest rates otherwise
payable on obligations held by the issuing entity ("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 issuing entity 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 issuing entity and an eligible  counterparty  and
(f) it has an Allowable Notional Amount.

                                      144


         PRE-FUNDING ACCOUNTS

         If  Certificates  issued in  transactions  using  pre-funding  accounts
whereby a portion of the loans backing the  Certificates  are transferred to the
issuing  entity  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. Exemptive relief
is available 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 issuing entity, which terms
and conditions have been approved by the Rating Agency.  Third,  the transfer of
such additional  loans to the issuing entity 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
issuing  entity.  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  issuing  entity  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 issuing entity 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 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 issuing  entity 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 issuing entities 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

                                      145


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 issuing  entity  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
issuing entity are acquired by persons independent of the Restricted Group.

ERISA CONSIDERATIONS RELATING TO NOTES

         Under the Plan  Asset  Regulations,  the Assets of the  issuing  entity
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 issuing  entity 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 issuing
entity  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 issuing entity 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  issuing  entities  which are
grantor trusts,  owner-trusts or REMICs to issue Notes, as well as Certificates,
provided a legal opinion is received to the effect that the  noteholders  have a
perfected security interest in the issuing entity'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 issuing
entity  and its  Assets  would not be  necessary  with  respect to Notes with no
substantial  equity  features  which are issued as  obligations  of the  issuing
entity.  However, with respect to the acquisition,  holding or transfer of Notes
between a Plan and a party in interest,  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



                                      146


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 IS  ENCOURAGED  TO 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, an  issuing  entity'  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.

         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

                                      147


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.

         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

                                      148


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  are  encouraged  to  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 Bank  Securities  Inc.  ("DBS")  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.

         As to any  offering  of  securities,  in  additions  to the  method  of
distribution as described in the prospectus supplement and this base prospectus,
the distribution of any class of the offered  securities may be effected through
one or more resecuritization transactions, in accordance with Rule 190(b).

         Alternatively,  the prospectus supplement may specify that the Notes or
Certificates,  as  applicable,  will be distributed by DBS 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 DBS acts as agent in
the sale of Notes or  Certificates,  as  applicable,  DBS 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 DBS  elects to  purchase  Notes or
Certificates,  as  applicable,  as principal,  DBS 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  DBS  and  any   underwriters   against
particular civil liabilities,  including liabilities under the Securities Act of
1933, or will contribute to payments DBS and any underwriters may be required to
make in respect of these civil liabilities.

                                      149


         In the ordinary course of business, DBS 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.  DBS 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  are
encouraged  to 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 100 F Street NE, Washington,  D.C. 20549, and at
Regional Offices in the following locations:

         o        Chicago Regional  Office,  175 West Jackson  Boulevard,  Suite
                  900, Chicago, Illinois 60604; and

         o        New York Regional Office, 3 World Financial Center, Room 4300,
                  New York, New York 10281.

Copies of these materials can also be obtained from the Public Reference Section
of the Commission, 100 F Street NE, 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.

         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.

                                      150


         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.

         As to each  issuing  entity that is no longer  required to file reports
under the  Exchange  Act,  periodic  distribution  reports will be posted on the
depositor's  website referenced above as soon as practicable.  Annual reports of
assessment of compliance with the AB Servicing  Criteria,  attestation  reports,
and  statements  of  compliance  will be provided to  registered  holders of the
related  securities  upon  request  free  of  charge.  See  "Description  of the
Agreements  -  Material  Terms  of  the  Pooling  and  Servicing  Agreement  and
Underlying  Servicing  Agreements -- Evidence as to Compliance" and "Description
of the Securities -- Reports to Securityholders."

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All documents  subsequently filed by or on behalf of the issuing entity
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 issuing entity 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.  All documents subsequently
filed by the depositor  pursuant to Sections  13(a) or 15(d) of the Exchange Act
in respect of any  offering  prior to the  termination  of the  offering  of the
offered  securities  shall also be deemed  incorporated  by reference  into this
prospectus and the related prospectus supplement.

         The Trustee on behalf of any issuing entity 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 McKee Nelson LLP, Washington,
D.C.,  Sidley Austin Brown & Wood LLP, New York, NY and Thacher  Proffitt & Wood
LLP, New York, NY.

                                      151


                              FINANCIAL INFORMATION

         A new  issuing  entity  will be  formed  for  each  series  of Notes or
Certificates,  as applicable,  and no issuing entity 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 an  issuing  entity  will  generally  not be  included  in  this
prospectus or in the prospectus supplement.

                                     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.

                                      152


                             INDEX OF DEFINED TERMS



                                                                                                          
110% yield rule...................................112            Debt Securities...................................100
1986 Act..........................................105            Definitive Certificates............................34
1997 Act..........................................130            Definitive Notes...................................34
1998 Policy Statement.............................148            Definitive Securities..............................34
AB Servicing Criteria..............................66            Determination Date.................................34
Acceptable Investments............................145            Disqualified Organization.........................117
Accrual Period.....................................25            disqualified persons..............................140
ADA................................................95            Distribution Date..................................25
Agency Securities...................................4            DOL...............................................140
Agreement..........................................50            DOL Pre-Funding Period............................145
Allowable Interest Rate...........................143            DTC................................................43
Allowable Notional Amount.........................143            EDGAR.............................................150
ARM Loans...........................................8            Eligible Corporation..............................119
Asset Conservation Act.............................90            Environmental Policies.............................64
Asset Group........................................34            ERISA.............................................140
Asset Seller........................................4            Euroclear..........................................43
Assets..............................................4            Euroclear Operator.................................45
Bankruptcy Code....................................87            European Depositaries..............................45
Beneficial Owner...................................43            Exchange Act.......................................44
Book-Entry Certificates............................34            Exemption.........................................141
Book-Entry Notes...................................34            EYS Agreement.....................................144
Book-Entry Securities..............................34            Fair, Isaac.........................................7
Buydown Mortgage Loans.............................28            Fannie Mae..........................................4
Buydown Period.....................................28            FDIC...............................................54
Capitalized Interest Account.......................22            Federal Tax Counsel...............................101
Cash Flow Agreement................................23            FFIEC.............................................148
CERCLA.........................................14, 89            FHA.................................................7
Certificates.......................................32            Financial Intermediary.............................46
Charter Act........................................17            Freddie Mac.........................................4
CI.................................................44            Freddie Mac Act....................................18
Clearstream Luxembourg.............................43            Freddie Mac Certificate Group......................18
Clearstream, Luxembourg............................44            Garn-St. Germain Act...............................91
Clearstream, Luxembourg Participants...............44            Ginnie Mae..........................................4
Code..........................................42, 100            Grantor Trust Fund................................100
Collection Account.................................54            Grantor Trust Fund Stripped Bond..................128
Commercial Mortgage Loans..........................11            Grantor Trust Fund Stripped Coupon................128
Commercial Property.................................6            Grantor Trust Securities..........................100
Commission..........................................8            Grantor Trust Securityholders.....................124
contract borrower..................................81            HELOCs..............................................9
contract lender....................................81            Home Equity Loans...................................6
Cooperative........................................80            Housing Act........................................16
Cooperative Corporation............................45            HUD................................................63
Cooperative Loans..................................80            Increasing Payment Asset............................5
Cooperatives........................................6            Indirect Participants..............................43
Covered Trust......................................75            Insurance Proceeds.................................35
CPR................................................27            Interest Rate......................................36
Crime Control Act..................................94            Investor-Based Exemptions.........................146
CSSF...............................................44            land sale contract.................................81
Cut-off Date........................................7            Land Sale Contracts.................................6
DBC................................................44            lease..............................................95
DBS...............................................149            lessee.............................................95


                                      153



                                                                                                          
Leveraged.........................................143            Purchase Price.....................................51
Liquidation Proceeds...............................35            QPAM..............................................144
loans.............................................142            Rating Agency.....................................142
Loan-to-Value Ratio.................................7            RCRA...............................................89
Lock-out Date.......................................9            Record Date........................................34
Lock-out Period.....................................9            Refinance Loans.....................................7
Mixed Use Mortgage Loans...........................11            Registration Statement............................150
Mixed-Use Property..................................6            Regular Securities................................101
Mortgage Securities.................................4            Regular Securityholder............................104
Mortgaged Properties................................6            Related Proceeds...................................39
Mortgages...........................................6            Relevant Depositary................................45
Multifamily Mortgage Loans.........................11            Relief Act.........................................93
Multifamily Property................................6            REMIC.........................................49, 100
NCUA..............................................148            REMIC Provisions..................................100
New CI.............................................44            REMIC qualified floating rate.....................105
noneconomic residual interest.....................118            REMIC Regulations.................................101
Nonrecoverable Advance.............................39            REMIC Securities..............................49, 100
Notes..............................................32            REO Property.......................................40
OCC...............................................148            Residual Holders..................................113
Offered Certificates...............................34            Residual Securities...............................101
Offered Notes......................................34            RICO...............................................94
Offered Securities.................................34            Rules..............................................46
Offering Documents................................145            Securities.........................................32
OID Regulations...................................101            Servicemen's Readjustment Act......................21
OTS...........................................91, 148            Servicing Standard.................................58
Parity Act.........................................91            Shortfall Amount..................................129
Participants.......................................43            Similar Law.......................................147
parties in interest...............................140            Single Family Property..............................6
Partnership Certificate Owners....................133            SMMEA.............................................147
Partnership Certificates..........................100            SPA................................................27
Pass-Through Entity...............................117            Special Servicer...................................67
PCBs...............................................88            Stripped Agency Securities.........................19
Permitted Investments..............................54            Subsequent Assets..................................21
Plan..............................................140            Superliens.........................................89
Plan Asset Regulations............................140            Swap..............................................143
Pre-Funded Amount..................................21            Swap Agreement....................................143
Pre-Funding Account................................21            Taxable Mortgage Pools............................101
Pre-Funding Limit.................................145            Terms and Conditions...............................45
Pre-Funding Period.................................21            Tiered REMICs.....................................104
Prepayment Assumption.............................106            Title V............................................92
Prepayment Premium..................................9            Title VIII.........................................93
PTCE 83-1.........................................140            U.S. Person.......................................119
PTCE 84-14........................................144            UCC................................................43
PTCE 95-60........................................143            UST................................................89
PTCE 96-23........................................144            VA..................................................7
PTE 2000-58.......................................141            VA Guaranty Policy.................................64
PTE 2002-41.......................................141            Value...............................................7
PTE 97-34.........................................141            Warranting Party...................................52


                                      154



                           $809,240,000 (APPROXIMATE)


                              ACE SECURITIES CORP.
                                    DEPOSITOR



                  ACE SECURITIES CORP. HOME EQUITY LOAN TRUST,
                                 SERIES 2006-CW1
                                 ISSUING ENTITY


                      ACE SECURITIES CORP. HOME EQUITY LOAN
                             TRUST, SERIES 2006-CW1
                     ASSET BACKED PASS-THROUGH CERTIFICATES

                              PROSPECTUS SUPPLEMENT
                               DATED JULY 19, 2006



                       COUNTRYWIDE HOME LOANS SERVICING LP
                                    SERVICER

                     WELLS FARGO BANK, 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 19, 2006