Filed Pursuant to Rule 424(b)(5)
                                               Registration File No.: 333-91334

PROSPECTUS SUPPLEMENT DATED MARCH 5, 2003
(TO PROSPECTUS DATED FEBRUARY 25, 2003)


                                  $300,425,000
                                 (APPROXIMATE)


                 HOME EQUITY LOAN-BACKED NOTES, SERIES 2003-1
                      IRWIN HOME EQUITY LOAN TRUST 2003-1
                                    ISSUER


                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                   DEPOSITOR


                       IRWIN UNION BANK AND TRUST COMPANY
                                MASTER SERVICER
THE TRUST

    o will issue nine classes of offered notes, the variable funding notes and
      the certificates. Only the nine classes of offered notes are offered by
      this prospectus supplement and the accompanying prospectus.

    o will make payments on the notes and the certificates primarily from
      collections on a pool of residential mortgage loans consisting of
      fixed-rate home equity loans, adjustable-rate home equity lines of
      credit, fixed-rate home equity loans with high loan-to-value ratios and
      adjustable-rate home equity lines of credit with high loan-to-value
      ratios.

THE OFFERED NOTES

    o will consist of the following nine classes:




                                                                   NOTE
                CLASS          BALANCE         DESIGNATIONS        RATE
              ---------   -----------------   --------------   ------------
                                                      
                  IA-1       $ 60,288,000         Senior       Variable
                  IA-2       $ 15,072,000         Senior       Variable
                 IIA-1       $125,152,000         Senior       Variable
                 IIA-2       $ 31,288,000         Senior       Variable
                  A-IO        Notional            Senior       10.000%
                  M-1        $ 22,875,000       Subordinate    Variable
                  M-2        $ 19,825,000       Subordinate    Variable
                  B-1        $ 19,063,000       Subordinate    Variable
                  B-2        $  6,862,000       Subordinate    Variable


CREDIT ENHANCEMENT FOR THE OFFERED NOTES WILL CONSIST OF:

    o Excess interest, to the extent described in this prospectus supplement;

    o Overcollateralization, to the extent described in this prospectus
      supplement; and

    o Subordination, except in the case of the class B-2 notes, to the extent
      described in this prospectus supplement.

- -------------------------------------------------------------------------------
  YOU SHOULD CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE S-12 IN THIS
  PROSPECTUS SUPPLEMENT AND ON PAGE 4 OF THE PROSPECTUS.
- -------------------------------------------------------------------------------


NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED THE NOTES OR DETERMINED THAT THIS PROSPECTUS SUPPLEMENT
OR THE PROSPECTUS IS ACCURATE OR COMPLETE. IT IS ILLEGAL FOR ANYONE TO TELL YOU
OTHERWISE.

Bear, Stearns & Co. Inc. and Credit Suisse First Boston LLC are the
underwriters for the issuance of the offered notes. Delivery of the offered
notes is expected to be made in book entry form on or about March 11, 2003. The
offered notes will be offered in the United States and Europe. The Class B-2
notes will not be purchased by the underwriters and will be transferred to the
originator on the closing date as partial consideration for the transfer of the
mortgage loans. The originator or one of its affiliates may offer the Class B-2
notes to the public from time to time as more fully described in "Method of
Distribution" in this prospectus supplement.


          BEAR, STEARNS & CO. INC.        CREDIT SUISSE FIRST BOSTON









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

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

         o        the accompanying prospectus, which provides general
                  information, some of which may not apply to your series of
                  offered notes; and

         o        this prospectus supplement, which describes the specific terms
                  of your series of offered notes.

IF THE DESCRIPTION OF YOUR OFFERED NOTES IN THIS PROSPECTUS SUPPLEMENT DIFFERS
FROM THE RELATED DESCRIPTION IN THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON
THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

You can find a listing of the pages where capitalized terms used both in the
prospectus and prospectus supplement are defined under the caption "Glossary of
Terms" beginning on page 125 in the accompanying prospectus and under the
caption "Index of Defined Terms" beginning on page S-97 in this prospectus
supplement.

For 90 days following the date of this prospectus supplement, all dealers
selling offered notes will deliver a prospectus supplement and prospectus. This
requirement is in addition to the dealers' obligation to deliver a prospectus
when acting as underwriters of the offered notes with respect to their unsold
allotments or subscriptions. We cannot sell the offered notes to you unless you
have received both this prospectus supplement and the accompanying prospectus.

The Depositor's principal offices are located at 383 Madison Avenue, New York,
New York 10179, and its phone number is (212) 272-2000.






                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT




SUMMARY...........................................S-1
RISK FACTORS......................................S-12
INTRODUCTION......................................S-21
DESCRIPTION OF THE MORTGAGE LOANS.................S-21
THE ORIGINATOR AND THE SUBSERVICER................S-50
THE ISSUER........................................S-54
THE OWNER TRUSTEE.................................S-54
THE INDENTURE TRUSTEE.............................S-54
DESCRIPTION OF THE SECURITIES.....................S-55
PREPAYMENT AND YIELD CONSIDERATIONS...............S-68
DESCRIPTION OF THE SALE AND SERVICING AGREEMENT...S-83
DESCRIPTION OF THE TRUST AGREEMENT AND INDENTURE..S-89
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...........S-93
ERISA CONSIDERATIONS..............................S-94
LEGAL INVESTMENT..................................S-94
METHOD OF DISTRIBUTION............................S-95
LEGAL MATTERS.....................................S-96
RATINGS...........................................S-96
INDEX OF DEFINED TERMS............................S-97
ANNEX I...........................................A-I




                                   PROSPECTUS

RISK FACTORS.........................................4
DESCRIPTION OF THE SECURITIES.......................14
THE TRUST FUNDS.....................................19
CREDIT ENHANCEMENT..................................39
SERVICING OF LOANS..................................44
THE AGREEMENTS......................................53
MATERIAL LEGAL ASPECTS OF THE LOANS.................64
THE DEPOSITOR.......................................78
USE OF PROCEEDS.....................................78
MATERIAL FEDERAL INCOME TAX CONSIDERATIONS..........79
REPORTABLE TRANSACTIONS............................108
STATE TAX CONSIDERATIONS...........................109
FASIT SECURITIES...................................109
ERISA CONSIDERATIONS...............................114
LEGAL MATTERS......................................121
FINANCIAL INFORMATION..............................121
AVAILABLE INFORMATION..............................121
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..122
RATINGS............................................122
LEGAL INVESTMENT CONSIDERATIONS....................123
PLAN OF DISTRIBUTION...............................123
GLOSSARY OF TERMS..................................125





                      [THIS PAGE INTENTIONALLY LEFT BLANK]




                                     SUMMARY

The following summary is a general overview of the notes offered hereby and does
not contain all of the information that you should consider in making your
investment decision. To understand the terms of the offered notes, you should
read carefully this entire document and the accompanying prospectus.

TITLE OF THE OFFERED NOTES......... Home Equity Loan-Backed Notes, Series
                                    2003-1.

ISSUER............................. Irwin Home Equity Loan Trust 2003-1.

DEPOSITOR.......................... Bear Stearns Asset Backed Securities, Inc.

ORIGINATOR AND MASTER SERVICER..... Irwin Union Bank and Trust Company.

SUBSERVICER........................ Irwin Home Equity Corporation.

OWNER TRUSTEE...................... Wilmington Trust Company.

INDENTURE TRUSTEE.................. Wells Fargo Bank Minnesota, National
                                    Association.

MORTGAGE LOANS..................... A pool of mortgage loans divided into two
                                    loan groups, one of which has two
                                    sub-groups, with an aggregate statistical
                                    calculation date principal balance of
                                    approximately $263,770,042.67. The pool of
                                    mortgage loans will include (1)
                                    adjustable-rate home equity lines of credit
                                    with combined loan-to-value ratios generally
                                    up to 100%, (2) adjustable-rate home equity
                                    lines of credit with combined loan-to-value
                                    ratios generally up to 125%, (3) closed-end,
                                    fixed-rate home equity loans with combined
                                    loan-to-value ratios generally up to 100%
                                    and (4) closed-end, fixed-rate home equity
                                    loans with combined loan-to-value ratios
                                    generally up to 125%, secured, in each case,
                                    by first, second or more junior mortgages or
                                    deeds of trust on one- to four-family
                                    residential properties. The depositor will
                                    acquire the mortgage loans from Irwin Union
                                    Bank and Trust Company on or prior to the
                                    closing date. We refer to the mortgage loans
                                    described above in clause (1) as loan group
                                    I, the mortgage loans described above in
                                    clause (2) as loan group IIA and the
                                    mortgage loans described above in clauses
                                    (3) and (4) as loan group IIB. Along with
                                    the mortgage loans to be acquired by the
                                    trust on the closing date, prior to March
                                    25, 2008, the issuer will also purchase from
                                    Irwin Union Bank and Trust Company
                                    additional draws on previously acquired home
                                    equity lines of credit.

STATISTICAL CALCULATION DATE....... The close of business on January 31, 2003.

CUT-OFF DATE....................... The close of business on February 28, 2003.

CLOSING DATE....................... On or about March 11, 2003.

PAYMENT DATES...................... Beginning in April 2003 on the 25th day of
                                    each month or, if the 25th day is not a
                                    business day, on the next business day.

FORM OF OFFERED NOTES.............. Book-entry form, same day funds through DTC,
                                    Clearstream or Euroclear.


                                      S-1




                                            TERMS OF THE OFFERED NOTES
- ----------------------------------------------------------------------------------------------------------------------

                              INITIAL NOTE     INITIAL RATING    EXPECTED FINAL     LEGAL FINAL
   CLASS       NOTE RATE       BALANCE(1)      (MOODY'S/ S&P)    PAYMENT DATE(2)   PAYMENT DATE     DESIGNATIONS
- ----------------------------------------------------------------------------------------------------------------------
                                                                                
IA-1          Variable(3)       $60,288,000        Aaa/AAA          8/25/2011         2/25/2028   Senior/Variable
                                                                                                        Rate
- ----------------------------------------------------------------------------------------------------------------------
IA-2          Variable(4)       $15,072,000        Aaa/AAA          8/25/2011         2/25/2028   Senior/Variable
                                                                                                        Rate
- ----------------------------------------------------------------------------------------------------------------------
IIA-1         Variable(5)      $125,152,000        Aaa/AAA          8/25/2011         2/25/2028   Senior/Variable
                                                                                                        Rate
- ----------------------------------------------------------------------------------------------------------------------
IIA-2         Variable(6)       $31,288,000        Aaa/AAA          8/25/2011         2/25/2028   Senior/Variable
                                                                                                        Rate
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                    Senior/Fixed
A-IO              (7)              (8)             Aaa/AAA          9/25/2005         9/25/2005    Rate/Interest
                                                                                                        Only
- ----------------------------------------------------------------------------------------------------------------------
M-1           Variable(9)       $22,875,000        Aa2/AA           8/25/2011         2/25/2028   Subordinate/Variable
                                                                                                        Rate
- ----------------------------------------------------------------------------------------------------------------------
M-2           Variable(10)      $19,825,000         A2/A            8/25/2011         2/25/2028   Subordinate/Variable
                                                                                                        Rate
- ----------------------------------------------------------------------------------------------------------------------
              Variable(11)      $19,063,000       Baa2/BBB          8/25/2011         2/25/2028   Subordinate/Variable
B-1                                                                                                     Rate
- ----------------------------------------------------------------------------------------------------------------------
              Variable(13)       $6,862,000       Baa3/BBB-         8/25/2011         2/25/2028   Subordinate/Variable
B-2(12)                                                                                                 Rate
- ----------------------------------------------------------------------------------------------------------------------

Total                          $300,425,000
- ----------------------------------------------------------------------------------------------------------------------


     (1) Subject to a permitted variance of plus or minus 5%.

     (2) Based on the assumption that the master servicer has exercised its
option to repurchase all of the mortgage loans and the other assumptions
described herein. Due to losses and prepayments on the mortgage loans, the final
payment dates on each class of offered notes may be substantially earlier or
later than such dates.

     (3) On any payment date, equal to the least of (i) LIBOR plus 0.50% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 1.00% per
annum); (ii) (a) the weighted average net mortgage interest rate of the mortgage
loans minus (b) a rate equal to, on or prior to the payment date in September
2005, interest payable on the Class A-IO notes divided by the aggregate
outstanding principal balance of the mortgage loans; and (iii) 13.00% per annum.
The "Step-Up Date" is the first payment date on which the aggregate outstanding
principal balance of the mortgage loans is less than 10% of the aggregate
principal balance of the mortgage loans as of the cut-off date. The "weighted
average net mortgage interest rate" of the mortgage loans is the weighted
average interest rate net of the servicing fee rate and the trustee fee rate.

     (4) On any payment date, equal to the least of (i) LIBOR plus 0.69% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 1.38% per
annum); (ii) (a) the weighted average net mortgage interest rate of the mortgage
loans, minus (b) a rate equal to, on or prior to the payment date in September
2005, interest payable on the Class A-IO notes divided by the aggregate
outstanding principal balance of the mortgage loans; and (iii) 13.00% per annum.

     (5) On any payment date, equal to the least of (i) LIBOR plus 0.50% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 1.00% per
annum); (ii) (a) the weighted average net mortgage interest rate of the mortgage
loans minus (b) a rate equal to, on or prior to the payment date in September
2005, interest payable on the Class A-IO notes divided by the aggregate
outstanding principal balance of the mortgage loans; and (iii) 13.00% per annum.

     (6) On any payment date, equal to the least of (i) LIBOR plus 0.70% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 1.40% per
annum); (ii) (a) the weighted average net mortgage interest rate of the mortgage
loans, minus (b) a rate equal to, on or prior to the payment date in September
2005, interest payable on the Class A-IO notes divided by the aggregate
outstanding principal balance of the mortgage loans; and (iii) 13.00% per annum.

     (7) The Class A-IO notes will be interest only notes. Interest will accrue
on the notional balance of the Class A-IO notes. Distributions on the Class A-IO
notes are calculated at a coupon of 10.000% per annum on the outstanding
notional balance for 30 months.

     (8) The Class A-IO notes will have a notional balance equal to the least of
(i) $30,500,000 (10% of the aggregate principal balance of the initial mortgage
loans as of the cut-off date); (ii) the aggregate outstanding principal balance
of the mortgage loans; and (iii) after the payment date in September 2005, $0.
The Class A-IO notes will not have a principal balance.

     (9) On any payment date, equal to the least of (i) LIBOR plus 1.00% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 1.50% per
annum); and (ii) (a) the weighted average net mortgage interest rate of the
mortgage loans, minus (b) a rate equal to, on or prior to the payment date in
September 2005, interest payable on the Class A-IO notes divided by the
aggregate outstanding principal balance of the mortgage loans; and (iii) 13.00%
per annum.

     (10) On any payment date, equal to the least of (i) LIBOR plus 2.00% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 3.00% per
annum); (ii) (a) the weighted average net mortgage interest rate of all of the
mortgage loans, minus (b) a rate equal to, on


                                      S-2


or prior to the payment date in September 2005, interest payable on the Class
A-IO notes divided by the aggregate outstanding principal balance of the
mortgage loans; and (iii) 13.00% per annum.

     (11) On any payment date, equal to the least of (i) LIBOR plus 3.40% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 5.10% per
annum); (ii) (a) the weighted average net mortgage interest rate of all of the
mortgage loans, minus (b) a rate equal to, on or prior to the payment date in
September 2005, interest payable on the Class A-IO notes divided by the
aggregate outstanding principal balance of the mortgage loans; and (iii) 13.00%
per annum.

     (12) The Class B-2 notes are not being purchased by the underwriters. See
"Method of Distribution" in this prospectus supplement.

     (13) On any payment date, equal to the least of (i) LIBOR plus 4.50% per
annum (or, for any payment on or after the Step-Up Date, LIBOR plus 6.75% per
annum); (ii) (a) the weighted average net mortgage interest rate of all of the
mortgage loans, minus (b) a rate equal to, on or prior to the payment date in
September 2005, interest payable on the Class A-IO notes divided by the
aggregate outstanding principal balance of the mortgage loans; and (iii) 13.00%
per annum.

                                      S-3


THE NOTES

Group I notes:        The Class IA-1 notes, the Class IA-2 notes and
                      the Group I variable funding notes.

Group II notes:       The Class IIA-1 notes, the Class IIA-2 notes and
                      the Group II variable funding notes.

Senior notes:         The Group I notes, the Group II notes and the Class
                      A-IO notes.

Subordinate notes:    The Class M-1 notes, the Class M-2 notes, the Class
                      B-1 notes and the Class B-2 notes.

Offered notes:        The senior notes (other than the variable funding
                      notes) and the subordinate notes.

THE VARIABLE FUNDING NOTES

In addition to the offered notes, the trust will also issue the Group I variable
funding notes and the Group II variable funding notes, which will not be offered
by this prospectus supplement. The Group I variable funding notes and Group II
variable funding notes will each have a variable funding balance of $0 on the
closing date. Any information concerning the variable funding notes included in
this prospectus supplement is only included to provide you with a better
understanding of the offered notes.

During the managed amortization period, if principal collections on the mortgage
loans in a loan group are insufficient to fund all of the additional balances on
the related home equity lines of credit arising during the related collection
period, subject to the restrictions described in this prospectus supplement, the
related variable funding balance will be increased by the shortfall.

THE CERTIFICATES

The trust will also issue Irwin Home Equity Loan Trust Certificates, Series
2003-1, which will not be offered by this prospectus supplement. Any information
concerning the certificates included in this prospectus supplement is only
included to provide you with a better understanding of the offered notes. The
certificates will be subordinated to the offered notes and the variable funding
notes. The certificates will be issued pursuant to the trust agreement and will
represent the beneficial ownership interests in the trust.

THE TRUST

The depositor will establish Irwin Home Equity Loan Trust 2003-1, a Delaware
statutory trust. The trust will be established pursuant to a trust agreement,
dated as of February 28, 2003, between the depositor and the owner trustee. The
trust will issue the notes pursuant to an indenture dated as of February 28,
2003, between the issuer and the indenture trustee. The assets of the trust will
include:

     o    the unpaid principal balance of the mortgage loans as of the cut-off
          date and all payments of principal and interest on the mortgage loans
          after the cut-off date; and

     o    certain additions to the home equity lines of credit as a result of
          draws or new advances of money made pursuant to the applicable loan
          agreement after the cut-off date and prior to the end of the managed
          amortization period.

The unpaid principal balance of a home equity line of credit on any day will be
equal to:

     o    its cut-off date balance,

     o    plus any additional balances relating to that home equity line of
          credit acquired by the trust before that day,

     o    minus all collections credited against the principal balance of that
          home equity line of credit in accordance with the related loan
          agreement after the cut-off date.

The principal balance of a liquidated home equity line of credit or a closed-end
home equity loan after the final recovery of related liquidation proceeds will
be zero.

In addition to the mortgage loans conveyed to the trust on the closing date, the
property of the trust will include cash on deposit in certain accounts and
collections on the mortgage loans.

                                      S-4


MORTGAGE LOAN GROUPS

The mortgage loans assigned and transferred to the trust and pledged to the
indenture trustee as of the closing date will be divided into two loan groups,
one of which will have two sub-groups.

The statistical information presented in this prospectus supplement reflects the
pool of mortgage loans as of the statistical calculation date.

Loan group I will include mortgage loans which consist of adjustable-rate home
equity lines of credit with combined loan-to-value ratios generally up to 100%,
secured by first, second or more junior mortgages or deeds of trust on
residential properties.

The mortgage loans in loan group I have the following characteristics as of the
statistical calculation date:


                                
Aggregate principal balance        $78,997,686.18
Average principal balance          $54,034
Range of mortgage interest rates   4.150% to
                                   13.650%
Weighted average mortgage
  interest rate                    8.309%
Weighted average maximum
  mortgage interest rates          16.631%
Weighted average minimum
  mortgage interest rates          6.635%
Weighted average gross margin      4.019%
Weighted average original term to
  maturity                         240 months
Range of remaining terms to        153 to 240
  maturity                         months
Weighted average remaining term
  to maturity                      238 months
Weighted average combined loan-
  to-value ratios                  94.25%


Loan group II will include mortgage loans which consist of (i) adjustable-rate
home equity lines of credit with combined loan-to-value ratios generally over
100% and generally up to 125%, (ii) fixed-rate, closed-end home equity loans
with combined loan-to-value ratios generally up to 100% and (iii) fixed-rate,
closed-end home equity loans with combined loan-to-value ratios generally over
100% and generally up to 125%, secured in each case by first, second or more
junior mortgages or deeds of trust on residential properties. The mortgage loans
referred to in clause (i) above are referred to as loan group IIA and the
mortgage loans referred to in clauses (ii) and (iii) above are referred to as
loan group IIB.

The mortgage loans in loan group IIA have the following characteristics as of
the statistical calculation date:


                                
Aggregate principal balance      $135,573,700.49
Average principal balance        $44,392
Range of mortgage interest       5.900% to
  rates                          21.400%
Weighted average mortgage
  interest rate                  12.236%
Weighted average maximum
  mortgage interest rates        20.584%
Weighted average minimum
  mortgage interest rates        10.690%
Weighted average gross margin    7.963%
Weighted average original term
  to maturity                    240 months
Range of remaining terms to      222 to 240
  maturity                       months
Weighted average remaining
  term to maturity               237 months
Weighted average combined
  loan-to-value ratios           118.64%



The mortgage loans in loan group IIB have the following characteristics as of
the statistical calculation date:


                                
Aggregate principal balance      $49,198,656.00
Average principal balance        $50,357
Range of mortgage interest       5.150% to
  rates                          19.490%
Weighted average mortgage
  interest rate                  10.759%
Range of original terms to       120 to 300

                                      S-5


  maturity                       months
Weighted average original term
  to maturity                    232 months
Range of remaining terms to      43 to 300
  maturity                       months
Weighted average remaining
  term to maturity               231 months
Weighted average combined
  loan-to-value ratios           106.67%


See "Description of the Mortgage Loans" in this prospectus supplement.

INTEREST PAYMENTS

Interest payments on each class of the offered notes will be made monthly on
each payment date, beginning in April 2003, at the respective note rates
described above. The Class A-IO notes, which will be interest only notes, will
receive interest payments only up to and including the payment date in September
2005. Interest on the offered notes, other than the Class A-IO notes, for each
payment date will accrue from the preceding payment date (or in the case of the
first payment date, from the closing date) through the day before that payment
date, on the basis of the actual number of days in that interest period and a
360 day year. Interest on the Class A-IO notes for each payment date will accrue
during the calendar month preceding the month in which such payment date occurs,
on the basis of a 30 day month and a 360 day year. Interest on the senior notes
will be paid prior to interest on the subordinate notes.

All interest payments on the notes for any payment date will be allocated to the
notes based on their respective interest accruals. Interest will accrue on the
Class A-IO notes on the notional balance thereof. The initial notional balance
of the Class A-IO notes will be $30,500,000 and will not be subject to reduction
unless the aggregate principal balance of all of the mortgage loans is reduced
below $30,500,000 on or before August 1, 2005.

The note rate on the Group I variable funding notes for any payment date will
not exceed the note rate on the Class IA-2 notes for the related interest
period. The note rate on the Group II variable funding notes for any payment
date will not exceed the note rate on the Class IIA-2 notes for the related
interest period.

To the extent the note rate of an offered note (other than the Class A-IO notes)
is limited by the weighted average net mortgage interest rate of the mortgage
loans, the notes may receive interest up to the applicable LIBOR rate as an
interest carry-forward amount on subsequent payment dates. Notwithstanding such
carry-forward, the interest rate on these notes is subject to a maximum rate.

PRINCIPAL PAYMENTS

All principal payments from whatever source made to the holders of the senior
notes (other than the Class A-IO notes) on each payment date will be distributed
concurrently to (a) the Group I notes in the aggregate and (b) the Group II
notes in the aggregate, in each case (1) prior to the reduction of the principal
balances of the subordinate notes to zero, in proportion to the percentage of
the principal collections (net of principal collections from loan group I and
loan group II used to purchase additional balances for loan group I and loan
group II, respectively) derived from the related loan group for that payment
date, and (2) after the principal balances of the subordinate notes have been
reduced to zero, in proportion to the aggregate outstanding principal balances
of the Group I notes and the aggregate outstanding principal balances of the
Group II notes, until the principal balances of the Group I notes in the
aggregate and the Group II notes in the aggregate have been reduced to zero.
After the principal balances of either the Group I notes in the aggregate or the
Group II notes in the aggregate are reduced to zero, all principal payments
allocated to the senior notes will be distributed to the remaining class or
classes of senior notes to the extent necessary to reduce the principal balance
of all senior notes to zero.

The Class A-IO notes, which are interest only notes, will not receive principal
payments.

On each payment date during the managed amortization period, principal
collections on the mortgage loans in loan group I and loan group II may be used
to fund additional balances created during the related collection period, which
balances will be allocated to loan group I and loan group II, respectively. This
will reduce the net principal collections for loan group I and loan group II as
well as the total principal collections. The managed amortization period will be
in effect for the period beginning on the closing date and ending on the earlier
of March 25, 2008 and the occurrence of an amortization event.

                                      S-6


Payments of principal that are allocated to the Group I notes will be paid pro
rata based on outstanding principal balance to (1) the Group I variable funding
notes and (2) the Class IA-1 notes and the Class IA-2 notes (a) generally pro
rata based on outstanding principal balance to the Class IA-1 notes and the
Class IA-2 notes until paid in full or (b) after losses have reduced the
principal balances of the subordinate notes to zero, then so long as the
aggregate principal balance of the Class IA-1 notes and the Class IIA-1 notes
are not at their combined required principal balance for that payment date, to
the Class IA-1 notes until paid in full and then to the Class IA-2 notes until
paid in full. Payments of principal that are allocated to the Group II notes
will be paid pro rata based on outstanding principal balance to (1) the Group II
variable funding notes and (2) the Class IIA-1 notes and the Class IIA-2 notes
(a) generally pro rata based on outstanding principal balance to the Class IIA-1
notes and the Class IIA-2 notes until paid in full or (b) on and after the
step-down date, so long as the senior notes are not at their combined required
principal balance for that payment date, to the Class IIA-1 notes until paid in
full and then to the Class IIA-2 notes until paid in full. The rights of the
senior notes to receive principal payments will be senior to the right of the
subordinate notes.

Because principal payments on the senior notes (other than the Class A-IO notes)
in respect of liquidation loss amounts and overcollateralization increase
amounts will be allocated between the Group I notes and the Group II notes in
proportion to the principal collections (net of principal collections from loan
group I and loan group II used to purchase additional balances for loan group I
and loan group II, respectively) for the related loan group or principal
balances of the related note group, as applicable, and not in proportion to the
amount of liquidation loss amounts on mortgage loans in the related loan group
or the overcollateralization increase amount derived from that loan group,
excess interest collections from one loan group may be applied on any payment
date to make principal payments to the notes corresponding to the other loan
group.

In no event will principal payments on a class of offered notes on any payment
date exceed the related principal balance (or the variable funding balance in
the case of the variable funding notes) on that payment date. The Class A-IO
notes will not be entitled to receive principal payments.

For at least 36 months after the closing date, no principal payments will be
distributed to the subordinate notes, unless the principal balances of all of
the senior notes have been reduced to zero. In addition, if on any payment date
certain loss or delinquency tests are not satisfied, amounts otherwise payable
to the subordinate notes with respect to principal will be paid to the senior
notes, and the subordinate notes will receive no distributions of principal on
that payment date unless the principal balances of all of the senior notes have
been reduced to zero.

On the related legal final payment date, principal will be due and payable on
the applicable offered notes in an amount equal to the related principal balance
(or the variable funding balance in the case of variable funding notes)
remaining outstanding on that payment date.

The payment of principal to the subordinate notes after the step-down date is
subject to the following loss and delinquency tests:

     o    satisfaction of a cumulative liquidation loss amount test such that
          the fraction (expressed as a percentage) of cumulative liquidation
          loss amounts as of the respective payment date divided by the initial
          aggregate principal balance of the mortgage loans is less than or
          equal to the percentage set forth below for the related collection
          period specified below:

                                 CUMULATIVE
                                 LIQUIDATION
         COLLECTION              LOSS AMOUNT
           PERIOD                PERCENTAGE
           ------                ----------
         36 - 48                  9.50%
         49 - 60                  11.25%
         61 - 84                  13.00%
         85+                      15.00%; and

     o    satisfaction of a delinquency test such that the three-month rolling
          average of the aggregate principal balance of the mortgage loans that
          are 60 days or more delinquent (including all mortgage loans that are
          in foreclosure and mortgage loans for which the related mortgaged
          property constitutes REO property, but excluding liquidated mortgage
          loans) in the payment of principal and interest divided by the
          aggregate


                                      S-7


          principal balance of all of the mortgage loans is less than 17.75% of
          the senior enhancement percentage, which percentage for each payment
          date is the percentage equivalent of a fraction, the numerator of
          which is (x) the principal balance of the mortgage loans minus the
          aggregate principal balance of the senior notes, and the denominator
          of which is (y) the principal balance of the mortgage loans.


We refer you to "Description of the Securities--Priority of Distributions" in
this prospectus supplement for a description of the allocation of principal
payments on the offered notes.

PRIORITY OF PAYMENTS ON THE NOTES

Payments of principal and interest on the mortgage loans will be collected each
month. After retaining its master servicing fee and any other fees together with
any amounts that reimburse the master servicer or the subservicer for
reimbursable expenses, the master servicer will forward all collections on such
mortgage loans to the indenture trustee and on each payment date, these amounts
will be allocated as follows:

     o    first, to pay prepayment penalties to the holders of the certificates;

     o    second, to pay the indenture trustee the trustee fee and any other
          reimbursable expenses;

     o    third, to pay accrued and unpaid interest due on the notes at their
          respective note rates as follows:

          o    first, to the senior notes on a pro rata basis in accordance with
               the amount of accrued interest due thereon;

          o    second, to the Class M-1 notes;

          o    third, to the Class M-2 notes;

          o    fourth, to the Class B-1 notes; and

          o    fifth, to the Class B-2 notes;

     o    fourth, to pay as principal on the notes (other than the Class A-IO
          notes), an amount equal to principal collections on the mortgage
          loans, minus any principal collections used to purchase additional
          balances and any overcollateralization release amount as follows:

          o    first, to the senior notes, in the manner described above under
               "--Principal Payments," until the aggregate principal balance of
               the senior notes has been reduced to their combined required
               principal balance for that payment date;

          o    second, to the Class M-1 notes, until the principal balance of
               the Class M-1 notes has been reduced to its required principal
               balance for that payment date;

          o    third, to the Class M-2 notes, until the principal balance of the
               Class M-2 notes has been reduced to its required principal
               balance for that payment date;

          o    fourth, to the Class B-1 notes, until the principal balance of
               the Class B-1 notes has been reduced to its required principal
               balance for that payment date; and

          o    fifth, to the Class B-2 notes, until the principal balance of the
               Class B-2 notes has been reduced to its required principal
               balance for that payment date;

     o    fifth, to pay to the senior notes, in the manner described above under
          "--Principal Payments," until the aggregate principal balance of the
          senior notes has been reduced to their combined required principal
          balance for that payment date, an amount equal to the liquidation loss
          distribution amount on the mortgage loans for such payment date;

     o    sixth, to pay to the Class M-1 notes, until the principal balance of
          the Class M-1 notes has been reduced to its required principal balance
          for that payment date, an amount equal to the liquidation loss
          distribution amount on the mortgage loans for such payment date, to
          the extent not paid to the holders of the senior notes under clause
          fifth above;

     o    seventh, to pay to the Class M-2 notes, until the principal balance of
          the Class M-2 notes has been reduced to its required principal balance
          for that payment date, an amount equal to the liquidation loss
          distribution amount on the mortgage loans for such payment date, to
          the


                                      S-8


          extent not paid to the holders of the senior notes or the Class M 1
          notes under clauses fifth and sixth above, respectively;

     o    eighth, to pay to the Class B-1 notes, until the principal balance of
          the Class B-1 notes has been reduced to its required principal balance
          for that payment date, an amount equal to the liquidation loss
          distribution amount on the mortgage loans for such payment date, to
          the extent not paid to the holders of the senior notes, the Class M-1
          notes or the Class M-2 notes under clauses fifth, sixth and seventh
          above, respectively;

     o    ninth, to pay to the Class B-2 notes, until the principal balance of
          the Class B-2 notes has been reduced to its required principal balance
          for that payment date, an amount equal to the liquidation loss
          distribution amount on the mortgage loans for such payment date, to
          the extent not paid to the holders of the senior notes, the Class M-1
          notes, the Class M-2 notes or the Class B-1 notes under clauses fifth,
          sixth, seventh, and eighth above, respectively;

     o    tenth, to pay to the senior notes, in the manner described above under
          "--Principal Payments," the amount, if any, necessary to increase the
          amount of overcollateralization for the senior notes to the required
          overcollateralization level, to reduce aggregate principal balance of
          the senior notes to their combined required principal balance for that
          payment date;

     o    eleventh, to pay to the Class M-1 notes, the amount, if any, necessary
          to increase the amount of overcollateralization to the required
          overcollateralization level, to the extent not previously distributed
          to the senior notes pursuant to clause tenth above, to reduce the
          principal balance of the Class M-1 notes to its required principal
          balance for that payment date;

     o    twelfth, to pay to the Class M-2 notes, the amount, if any, necessary
          to increase the amount of overcollateralization to the required
          overcollateralization level, to the extent not previously distributed
          to the senior notes pursuant to clause tenth above or the Class M-1
          notes pursuant to clause eleventh above, to reduce the principal
          balance of the Class M-2 notes to its required principal balance for
          that payment date;

     o    thirteenth, to pay to the Class B-1 notes, the amount, if any,
          necessary to increase the amount of overcollateralization to the
          required overcollateralization level, to the extent not previously
          distributed to the senior notes pursuant to clause tenth above or the
          Class M-1 notes pursuant to clause eleventh above or the Class M-2
          notes pursuant to clause twelfth above, to reduce the principal
          balance of the Class B-1 notes to its required principal balance for
          that payment date;

     o    fourteenth, to pay to the Class B-2 notes, the amount, if any,
          necessary to increase the amount of overcollateralization to the
          required overcollateralization level, to the extent not previously
          distributed to the senior notes pursuant to clause tenth above or the
          Class M-1 notes pursuant to clause eleventh above or the Class M-2
          notes pursuant to clause twelfth above, or the Class B-1 notes
          pursuant to clause thirteenth above, to reduce the principal balance
          of the Class B-2 notes to its required principal balance for that
          payment date;

     o    fifteenth, to pay the indenture trustee, the owner trustee, the master
          servicer and the administrator any unpaid expenses and other
          reimbursable amounts owed to the indenture trustee, the master
          servicer and the administrator;

     o    sixteenth, to pay the holders of the senior notes (other than the
          Class A-IO notes), pro rata, any unpaid interest carry-forward
          amounts, together with interest thereon;

     o    seventeenth, to pay the holders of the Class M-1 notes any unpaid
          interest carry-forward amount, together with interest thereon;

     o    eighteenth, to pay the holders of the Class M-2 notes any unpaid
          interest carry-forward amount, together with interest thereon;

     o    nineteenth, to pay the holders of the Class B-1 notes any unpaid
          interest carry-forward amount, together with interest thereon;

     o    twentieth, to pay the holders of the Class B-2 notes any unpaid
          interest carry-forward amount, together with interest thereon; and

                                      S-9


     o    twenty-first, any remaining amounts to the holders of the certificates
          in the amounts and priorities set forth in the indenture.


Principal payments on the offered notes will be made in the amounts and in the
manner described under "Description of the Securities--Priority of
Distributions" in this prospectus supplement.

CREDIT ENHANCEMENT

The credit enhancement provided for the benefit of the offered notes consists
of:

EXCESS SPREAD. The weighted average mortgage loan rate is generally expected to
be higher than the sum of (a) the master servicing fee rate and the trustee fee
rate and (b) the weighted average note rate. On each payment date, excess spread
generated during the related collection period will be available to cover losses
and build overcollateralization.

OVERCOLLATERALIZATION. On the closing date, there will be overcollateralization
equal to $4,575,000. Excess interest on the mortgage loans that is not needed to
cover losses on the mortgage loans and that is available to be paid on that
payment date following the payment described in clause ninth above under
"--Priority of Payments on the Notes" will be used to make additional principal
payments on the notes, until the aggregate principal balance of the mortgage
loans exceeds the aggregate principal balance of the notes (other than the Class
A-IO notes) and the variable funding balance of the variable funding notes by a
specified amount. This excess will represent overcollateralization, which will
absorb losses on the mortgage loans, to the extent of the overcollateralization,
if the losses are not covered by excess interest. If the level of
overcollateralization falls below what is required, the excess interest
described above will be paid to the notes as principal, until the required level
of overcollateralization for the notes is reached again.

SUBORDINATION. To the extent no overcollateralization exists, losses on the
mortgage loans during the related collection period in excess of amounts
available to be paid on that payment date pursuant to clauses fifth through
ninth above under "--Priority of Payments on the Notes" will be allocated in
full to the first class of notes listed below with a principal balance greater
than zero:

     o    Class B-2 notes;

     o    Class B-1 notes;

     o    Class M-2 notes; and

     o    Class M-1 notes.

When this occurs, the principal balance of the class of subordinate notes to
which the loss is allocated is reduced, without a corresponding payment of
principal.

If none of the subordinate notes remain outstanding, losses will be allocated
pro rata among the variable funding notes and the senior notes (other than the
variable funding notes) according to their remaining principal balances. All
losses allocated to the senior notes (other than the variable funding notes)
will be allocated first to the Class IA-2 notes and the Class IIA-2 notes, until
their respective principal balances are reduced to zero, and second to the Class
IA-1 notes and the Class IIA-1 notes, until their respective principal balances
are reduced to zero, in each case in proportion to their remaining principal
balances.

OPTIONAL REDEMPTION

The master servicer may, at its option, repurchase all, but not less than all,
of the mortgage loans on any payment date on which the aggregate outstanding
principal balance of the mortgage loans (after applying payments received in the
related collection period) is less than 10% of the aggregate principal balance
of the mortgage loans as of the cut-off date.

The purchase price for the mortgage loans will equal the lesser of (a) the
outstanding principal balance of the mortgage loans and (b) the fair market
value of the mortgage loans. Notwithstanding the foregoing, the optional
repurchase of the mortgage loans by the master servicer may occur only if the
purchase price for the mortgage loans equals or exceeds the sum of all accrued
and unpaid interest (including interest carry-forward amounts), the outstanding
principal balance of the notes and any amounts owing to the indenture trustee.
In addition, if the notes are redeemed prior to the payment date in September
2005, the Class A-IO notes will be entitled to receive their adjusted issue
price, which will be approximately equal to the present value of the remaining
payments on the Class A-IO notes, using a discount rate equal to the discount
rate reflected in the price paid by the initial purchaser of the Class A-IO
notes on the closing date.

                                      S-10


An exercise of the optional redemption will cause the aggregate outstanding
principal balance of the offered notes to be paid in full sooner than it
otherwise would have been paid.


See "Description of the Securities--Maturity and Optional Redemption" in this
prospectus supplement and "The Agreements--Termination" in the prospectus.

OPTIONAL PURCHASE

The originator will have the option to purchase, at any time, 5 mortgage loans
in each loan group at a purchase price equal to the outstanding principal
balance of the mortgage loans purchased plus accrued interest. An exercise of
this optional purchase will cause a prepayment of principal on the offered
notes.

See "Description of the Securities--Maturity and Optional Redemption" in this
prospectus supplement.

LEGAL INVESTMENT

The offered notes will not be "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984. You should consult your legal
advisors in determining whether and to what extent the offered notes constitute
legal investments for you.

See "Legal Investment" in this prospectus supplement for important information
concerning possible restrictions on ownership of the offered notes by regulated
institutions.

RATINGS

When issued, the offered notes will receive the ratings indicated in the chart
above. A security rating is not a recommendation to buy, sell or hold a security
and is subject to change or withdrawal at any time by the assigning rating
agency. The ratings also do not address the rate of principal prepayments on the
mortgage loans or the likelihood of the payment of any interest carry-forward
amounts. The rate of prepayments, if different than originally anticipated,
could adversely affect the yield realized by holders of the offered notes.

See "Ratings" in this prospectus supplement.

ERISA CONSIDERATIONS

Subject to important considerations, the depositor expects that the offered
notes may be purchased by persons investing assets of employee benefit plans or
individual retirement accounts. Plans should consult with their legal advisors
before investing in the offered notes.

See "ERISA Considerations" in this prospectus supplement and in the accompanying
prospectus.

TAX STATUS

For federal income tax purposes, the offered notes, other than notes retained by
the originator or an affiliate of the originator, will be treated as debt. The
trust itself will not be subject to tax.

See "Certain Federal Income Tax Consequences" in this prospectus supplement and
"Certain Federal Income Tax Considerations" in the accompanying prospectus.



                                      S-11



                                  RISK FACTORS


In addition to the matters described elsewhere in this prospectus supplement and
the accompanying prospectus, you should carefully consider the following risk
factors before deciding to purchase an offered note.

UNPREDICTABILITY OF PREPAYMENTS     Approximately 3.80% of mortgagors of
AND ITS EFFECT ON YIELDS            mortgage loans in loan group I, 1.18% of
                                    mortgagors of mortgage loans in loan group
                                    IIA and 7.92% of mortgagors of mortgage
                                    loans in loan group IIB may, without
                                    penalty, prepay their mortgage loans in
                                    whole or in part at any time. With respect
                                    to each mortgage loan in the pool of
                                    mortgage loans that has a prepayment penalty
                                    feature, the master servicer's and the
                                    subservicer's business practices are to
                                    enforce the prepayment penalty features,
                                    subject to waiver at their option for
                                    reasonable and prudent business purposes,
                                    including upon refinancing a mortgage loan.
                                    A mortgagor with a home equity line of
                                    credit may opt to pay the principal balance
                                    of his line down to zero but keep the line
                                    of credit open without incurring a
                                    prepayment penalty. We cannot predict the
                                    rate at which borrowers will repay their
                                    mortgage loans. Further, the rate of
                                    repayment on the revolving home equity lines
                                    of credit is likely to differ from that on
                                    the closed end home equity loans due to the
                                    revolving nature of the lines of credit and
                                    to the fact that borrowers are more likely
                                    to view revolving home equity lines of
                                    credit as temporary or short-term financing.
                                    Those mortgage loans also may exhibit more
                                    seasonality in the repayment experience.
                                    Further, the revolving credit loans such as
                                    the home equity lines of credit have been
                                    originated in significant volume only during
                                    the past few years, and neither the master
                                    servicer nor the subservicer is aware of any
                                    publicly available studies or statistics on
                                    the rate of prepayment thereof.

                                    A prepayment of a mortgage loan in loan
                                    group I generally will result in increased
                                    principal payments on the Group I notes and
                                    may result in increased principal payments
                                    on the subordinate notes. A prepayment of a
                                    mortgage loan in loan group II generally
                                    will result in increased principal payments
                                    on the Group II notes and may result in
                                    increased principal payments on the
                                    subordinate notes.

                                    o        If you purchase your offered notes
                                             at a discount and principal is
                                             repaid slower than you anticipate,
                                             then your yield may be lower than
                                             you anticipate.

                                    o        If you purchase your offered notes
                                             at a premium and principal is
                                             repaid faster than you anticipate,
                                             then your yield may be lower than
                                             you anticipate.

                                    o        The rate of prepayments on the
                                             mortgage loans will be sensitive to
                                             prevailing interest rates.
                                             Generally, if prevailing interest
                                             rates decline significantly below
                                             the interest rates on the mortgage
                                             loans, those mortgage loans are
                                             more likely to prepay than if
                                             prevailing rates remain at or rise
                                             above the interest rates on such
                                             mortgage loans. Conversely, if
                                             prevailing interest rates rise
                                             significantly, the prepayments on
                                             the mortgage loans are likely to
                                             decrease.

                                    o        If the rate of default and the
                                             amount of losses on the mortgage
                                             loans related to your offered notes
                                             is higher than you expect, then
                                             your yield may be lower than you
                                             expect or you may suffer a loss.

                                      S-12


RISK OF INTEREST RATE CAPS          The note rate on each offered note other
REDUCING THE NOTE RATES             than the Class A-IO notes will be a floating
                                    rate equal to the least of (i) one-month
                                    LIBOR plus a fixed margin; (ii) (a) the
                                    weighted average net mortgage interest rate
                                    of the mortgage loans minus (b) a rate equal
                                    to on or prior to the payment date in
                                    September 2005, interest payable on the
                                    Class A-IO notes divided by the aggregate
                                    outstanding principal balance of the
                                    mortgage loans and (iii) 13.00% per annum.
                                    Approximately 81.35% of the mortgage loans
                                    have mortgage interest rates that are based
                                    on the highest prime rate as published in
                                    the "Money Rates" section of The Wall Street
                                    Journal plus a specified margin. As a
                                    result, it is possible that mortgage
                                    interest rates on the adjustable rate
                                    mortgage loans may decline while one-month
                                    LIBOR is stable or rising. It is also
                                    possible that mortgage interest rates on the
                                    adjustable rate mortgage loans and one-month
                                    LIBOR may decline or increase during the
                                    same period, but that one-month LIBOR may
                                    decline more slowly or increase more
                                    rapidly. Furthermore, substantially all of
                                    the adjustable rate mortgage loans have
                                    minimum and maximum limitations on
                                    adjustments to the related mortgage interest
                                    rate and the mortgage rates on the fixed
                                    rate mortgage loans will not adjust. As a
                                    result of these factors and the foregoing
                                    limitations on the note rate for the offered
                                    notes, holders of the offered notes (other
                                    than the Class A-IO notes) could receive
                                    interest at a rate less than one-month LIBOR
                                    plus the specified fixed margin.

                                    If the note rate on any class of the offered
                                    notes (other than the Class A-IO notes) is
                                    affected by these limitations, the
                                    difference will be paid to you on future
                                    payment dates only if there is enough cash
                                    flow generated from excess interest on the
                                    mortgage loans pursuant to the priorities
                                    set forth in this prospectus supplement.


                                    In addition, the weighted average mortgage
                                    interest rate of the mortgage loans will
                                    change, and may decrease, over time due to
                                    scheduled amortization of the mortgage loans
                                    and prepayments of the mortgage loans. There
                                    can be no assurance that the weighted
                                    average mortgage interest rate will not
                                    decrease after the closing date.

NO ADVANCING OF DELINQUENT OR       The master servicer is not obligated to, and
DEFAULTED SCHEDULED MONTHLY         is not expected to, advance scheduled
PAYMENTS OF PRINCIPAL AND           monthly payments of principal and interest
INTEREST                            on mortgage loans that are delinquent or in
                                    default. As a result, a regular stream of
                                    payments will not be received from mortgage
                                    loans that become delinquent or go into
                                    default. The rate of delinquency and default
                                    of second or more junior lien mortgage loans
                                    may be greater than that of mortgage loans
                                    secured by first liens on comparable
                                    properties.

LIMITED HISTORY                     The subservicer of the mortgage loans, Irwin
                                    Home Equity Corporation, was incorporated in
                                    September 1994. Because the home equity loan
                                    program through which Irwin Union Bank and
                                    Trust Company originates mortgage loans
                                    began in January 1995 and the correspondent
                                    loan program began in February 2000, and the
                                    originator and the subservicer have
                                    developed significant unique origination
                                    procedures for mortgage loans, including
                                    some of the mortgage loans transferred to
                                    the trust, they do not have historical
                                    delinquency, bankruptcy, foreclosure or
                                    default information prior to such time that
                                    would be helpful to you in trying to
                                    estimate the future delinquency and loss
                                    experience of such loans.



UNDERWRITING STANDARDS              The originator originates home equity loans
                                    and home equity lines of credit for a target
                                    market of creditworthy and active borrowers.
                                    These products are offered pursuant to
                                    programs developed by the originator and the
                                    subservicer. Such borrowers have
                                    historically been solicited primarily by
                                    mail. Loan brokers and the internet have
                                    also been used to procure customer leads. A
                                    portion of the


                                      S-13


                                    mortgage loans being sold to the trust were
                                    originated by correspondent lenders. In
                                    addition, because the original combined
                                    loan-to-value ratio of the mortgage loans
                                    may be high relative to that of other
                                    similar mortgage loans, recoveries on
                                    defaulted mortgage loans may be lower than
                                    the level of recoveries experienced by such
                                    other defaulted mortgage loans. There can be
                                    no assurance as to the level of
                                    delinquencies and defaults that may be
                                    experienced by the mortgage loans. If the
                                    level of delinquencies and/or defaults is
                                    higher than you expect, you may suffer a
                                    loss.

                                    Under the home equity program of the
                                    originator and the subservicer relating to
                                    the home equity lines of credit, mortgagors
                                    are generally qualified based on an assumed
                                    payment that reflects a mortgage interest
                                    rate significantly lower than the related
                                    maximum mortgage interest rate. The
                                    repayment of any home equity line of credit
                                    may thus be dependent on the ability of the
                                    related mortgagor to make larger payments
                                    following the adjustment of the mortgage
                                    interest rate thereof during the life of
                                    such home equity line of credit or following
                                    the commencement of the amortization period.


HOME EQUITY LINES OF CREDIT HAVE    In general, the home equity lines of credit
INTEREST-ONLY FEATURE DURING        may be drawn upon during the related draw
THE DRAW PERIOD                     period. During the draw period, the
                                    mortgagor will be obligated to make minimum
                                    monthly payments on the home equity line of
                                    credit, which minimum payment amounts will
                                    generally be equal to the finance charge for
                                    the related billing cycle plus any
                                    applicable fees. The minimum payment due
                                    during the repayment period will be an
                                    amount necessary to amortize the balance
                                    due, plus interest and fees. Scheduled
                                    principal amortization (but not necessarily
                                    principal from other sources, including
                                    prepayments) may be de minimis during the
                                    related draw periods such that little, if
                                    any, principal payments based on scheduled
                                    principal amortization may be paid to the
                                    noteholders during such draw periods.
                                    Substantially all of the home equity lines
                                    of credit have a 10-year draw period and all
                                    are still in their draw period. Collections
                                    on the home equity lines of credit may also
                                    vary due to seasonal purchasing and payment
                                    habits of the related mortgagors.

LOSS MITIGATION MAY INCREASE        The servicer may use a wide variety of
YOUR RISK                           practices to limit losses on defaulted
                                    mortgage loans, including writing off part
                                    of the debt, reducing future payments, and
                                    deferring the collection of past due
                                    payments. The use of these practices may
                                    result in recognition of losses.

GEOGRAPHIC CONCENTRATION            When measured by aggregate principal balance
                                    of the related loan group as of the
                                    statistical calculation date, mortgaged
                                    properties located in the following states
                                    secure the approximate percentages (in
                                    excess of 5%) of mortgage loans in each of
                                    the indicated loan groups:



                                   Loan                 Loan              Loan
          State                  Group I             Group IIA          Group IIB
          -----                  -------             ---------          ---------
                                                                 
         California              52.83%                 20.02%            19.69%
         Maryland                 9.37%                  8.22%             8.27%
         Colorado                 5.57%                  5.60%              *
         Arizona                  5.27%                  8.94%             5.72%
         Florida                    *                    6.94%             9.33%
         Illinois                   *                    6.42%              *
         Ohio                       *                    5.29%              *
         Virginia                   *                      *               7.77%


                                    * indicates a number less than 5.00%

                                      S-14


                                    This geographic concentration might magnify
                                    the effect of adverse economic conditions or
                                    of special hazards in these areas and
                                    therefore might increase the rate of
                                    delinquencies, defaults and losses on the
                                    mortgage loans more than would be the case
                                    if the mortgaged properties were more
                                    geographically diversified. Further,
                                    mortgage loans in the State of California
                                    are subject to "one action" and
                                    "anti-deficiency" laws which generally means
                                    that in the event of default on mortgage
                                    loans in that state, the lender, in this
                                    case the master servicer, on behalf of the
                                    indenture trustee, must elect either (i) to
                                    seek a judicial foreclosure of the related
                                    mortgaged property and, in the event the
                                    loan balance exceeds the sales price at the
                                    foreclosure sale, seek a deficiency judgment
                                    against the borrower or (ii) to seek a
                                    non-judicial foreclosure, in which case any
                                    such deficiency would be waived.
                                    Accordingly, the actual rates of
                                    delinquencies and losses on the mortgage
                                    loans could be higher than those experienced
                                    if there were no geographical
                                    concentrations.


HIGH COMBINED LOAN-TO-VALUE RATIOS  A substantial majority of the mortgage loans
                                    in loan group II had combined loan-to-value
                                    ratios at origination in excess of 100%.
                                    Based on the appraised value, stated value
                                    or purchase price of the related mortgaged
                                    property at the time of origination of a
                                    mortgage loan with a combined loan-to-value
                                    ratio at origination greater than 100%, the
                                    value or price of the related mortgaged
                                    property was less than the sum of the
                                    principal balance of the mortgage loan and
                                    the principal balance of any related senior
                                    mortgage(s). Mortgage loans with high
                                    combined loan-to-value ratios, in particular
                                    those mortgage loans with original combined
                                    loan-to-value ratios in excess of 100%, will
                                    be more sensitive to declines in property
                                    values than those loans with lower combined
                                    loan-to-value ratios and may present a
                                    greater risk of loss upon liquidation. If
                                    losses exceed the then-available credit
                                    enhancement, you may incur a loss.


AMOUNT OF BORROWER'S EQUITY         Substantially all of the mortgage loans had
                                    combined loan-to-value ratios at origination
                                    that were greater than 80%. The value of the
                                    mortgaged properties may have declined since
                                    those mortgage loans were originated or the
                                    borrowers may have obtained additional
                                    financing on the properties. If a borrower
                                    on one of those mortgage loans defaults,
                                    there may not be enough value in the
                                    property to repay the mortgage loan and the
                                    trust may suffer a loss. If losses exceed
                                    the then available credit enhancement, you
                                    may incur a loss.

SEASONING OF MORTGAGE LOANS         Defaults on mortgage loans tend to occur at
                                    higher rates during the early years of the
                                    mortgage loans. Most of the mortgage loans
                                    were originated within twelve months prior
                                    to the sale to the trust. As a result, the
                                    trust may experience higher rates of default
                                    than if the mortgage loans had been
                                    outstanding for a longer period of time. If
                                    defaults exceed the then-available credit
                                    enhancement, you may incur a loss.

SUBORDINATE LOANS                   Substantially all of the mortgage loans
                                    evidence a lien that is subordinate to the
                                    rights of the mortgagee under a senior
                                    mortgage or mortgages. The proceeds from any
                                    liquidation, insurance or condemnation
                                    proceedings will be available to satisfy the
                                    outstanding principal balance of such junior
                                    loans only to the extent that the claims of
                                    such senior mortgages have been satisfied in
                                    full, including any foreclosure costs. In
                                    circumstances where the master servicer
                                    determines that it would be uneconomical to
                                    foreclose on the related mortgaged property,
                                    the master servicer may write off the entire
                                    outstanding principal balance of the related
                                    mortgage loan as bad debt. Moreover, after a
                                    mortgage loan in the trust has been
                                    delinquent for 180 days, the master servicer
                                    will be required to treat that mortgage loan
                                    as a liquidated loan for the reporting of
                                    the trust. The foregoing considerations will
                                    be particularly applicable to junior loans
                                    that have high combined loan-to-value ratios
                                    because in such cases, the master servicer
                                    is more



                                      S-15


                                    likely to determine that foreclosure would
                                    be uneconomical. You should consider the
                                    risk that to the extent losses on mortgage
                                    loans are not covered by available credit
                                    enhancement, you may incur a loss.


POTENTIAL INADEQUACY OF CREDIT      The mortgage loans are expected to generate
ENHANCEMENT                         more interest than is needed to pay interest
                                    on the notes because the weighted average
                                    net interest rate on the mortgage loans is
                                    expected to be higher than the weighted
                                    average interest rate on the notes. If the
                                    mortgage loans generate more interest than
                                    is needed to pay interest on the notes and
                                    certain fees and expenses of the trust, the
                                    remaining interest will be used to
                                    compensate for losses. After these financial
                                    obligations of the trust have been
                                    satisfied, any remaining excess interest
                                    will be used to create and maintain
                                    overcollateralization until the
                                    overcollateralization target has been met.
                                    We cannot assure you, however, that enough
                                    excess interest will be generated to
                                    compensate for losses on the mortgage loans
                                    or to maintain the required level of
                                    overcollateralization.

                                    The excess interest available on any payment
                                    date will be affected by the actual amount
                                    of interest received, collected or recovered
                                    in respect of the mortgage loans during the
                                    preceding month. Such amount will be
                                    influenced by changes in the weighted
                                    average of the mortgage interest rates
                                    resulting from prepayments and liquidations
                                    of the mortgage loans.

                                    If the protection afforded to the offered
                                    notes by excess spread and
                                    over-collateralization and, except in the
                                    case of the Class B-2 notes, subordination,
                                    is insufficient, then the holders of the
                                    offered notes could experience a loss on
                                    their investment.

THE PRIORITY OF PAYMENTS AND THE    Because the Class B-2 notes have a lower
ALLOCATION OF LOSSES ON THE         payment priority than the Class B-1 notes,
MORTGAGE LOANS MAY AFFECT THE       the Class B-1 notes have a lower priority
YIELD TO MATURITY ON THE            than the Class M-2 notes, the Class M-2
SUBORDINATE NOTES                   notes have a lower priority than the Class
                                    M-1 notes, and the Class M-1 notes have a
                                    lower priority than the senior notes, the
                                    yield to maturity on the Class M-1 notes,
                                    the Class M-2 notes, the Class B-1 notes,
                                    and to a greater extent, the Class B-2
                                    notes, will be more sensitive than the
                                    senior notes to delinquencies and losses on
                                    the mortgage loans.

                                    Because losses on the mortgage loans to the
                                    extent not covered by overcollateralization
                                    and excess spread at that time, will be
                                    allocated to the subordinate notes in
                                    inverse order of their payment priority, the
                                    Class M-2 notes and Class M-1 notes will be
                                    sensitive, and the Class B-2 notes and Class
                                    B-1 notes will be very sensitive, to the
                                    rate of losses on the mortgage loans. Any
                                    allocation of a loss to a class of
                                    subordinate notes will reduce, to the extent
                                    not reimbursed from future excess spread,
                                    the amount of interest and principal the
                                    applicable class of subordinate notes will
                                    receive. As a result, you may suffer a loss.

                                    In addition, the subordinate notes will not
                                    be entitled to receive any distributions of
                                    principal for at least 36 months after the
                                    closing date or if delinquencies or losses
                                    on the mortgage loans exceed the levels
                                    specified in this prospectus supplement, in
                                    each case, unless the principal balances of
                                    the senior notes have been reduced to zero.

                                      S-16


ORIGINATION DISCLOSURE PRACTICES    The originator believes that none of the
FOR THE MORTGAGE LOANS COULD        mortgage loans in loan group I and not more
CREATE LIABILITIES THAT MAY         than 5% of the mortgage loans in loan group
AFFECT YOUR NOTES                   II (as of the statistical calculation date)
                                    may be subject to the Home Ownership and
                                    Equity Protection Act of 1994. Similar state
                                    and local laws may also apply to the
                                    mortgage loans. These provisions impose
                                    additional disclosure and other requirements
                                    on creditors with respect to these high cost
                                    loans. These provisions can impose specified
                                    statutory liabilities upon creditors who
                                    fail to comply with their provisions and may
                                    affect the enforceability of the related
                                    high cost loans. In addition, purchasers or
                                    assignees of these high cost loans,
                                    including the trust, could be exposed to all
                                    claims and defenses that the mortgagors
                                    could assert against the originators of the
                                    high cost loans. Remedies available to a
                                    mortgagor include monetary penalties, as
                                    well as rescission rights if the appropriate
                                    disclosures were not given as required.

                                    Violations of certain provisions of these
                                    federal laws may limit the ability of the
                                    master servicer to collect all or part of
                                    the principal of or interest on the mortgage
                                    loans and in addition, could subject the
                                    trust to damages and administrative
                                    enforcement.

THE TRUST MAY EXPERIENCE LOSSES     Applicable federal and state laws generally
AS A RESULT OF LAWSUITS UNDER       regulate interest rates and other charges,
STATE AND FEDERAL LAW               require certain disclosure, and, in some
                                    instances, require licensing of loan
                                    originators. In addition, other federal and
                                    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.

                                    Numerous class action lawsuits have been
                                    filed in multiple states by borrowers of
                                    subordinate lien residential mortgage loans.
                                    These loans generally have high loan to
                                    value ratios and may include high cost
                                    loans. The suits, which allege violations of
                                    federal and state consumer protection laws
                                    and state usury and licensing laws, seek
                                    damages, rescission and other relief. In
                                    addition to naming the originators of loans,
                                    the suits have named current and former
                                    holders of interests in the loans, including
                                    securitization vehicles. Although no trust
                                    sponsored by the depositor has been named in
                                    such a class action lawsuit, there can be no
                                    assurance that this will continue to be the
                                    case. If the trust were to be named as a
                                    defendant in a class action lawsuit, the
                                    costs of defending or settling that lawsuit
                                    or a judgment could reduce the amount
                                    available for distribution to the
                                    noteholders.


A SECONDARY MARKET FOR THE          There is currently no market for the offered
OFFERED NOTES MAY NOT DEVELOP,      notes. We cannot assure you that any market
WHICH MEANS YOU HAVE DIFFICULTY     will develop or, if it does develop, that it
SELLING YOUR NOTES                  will provide you with liquidity of
                                    investment or will continue for the life of
                                    the offered notes. The offered notes will
                                    not be listed on any securities exchange.
                                    There have been times in the past where
                                    there have been very few buyers of
                                    asset-backed securities (i.e., there has
                                    been a lack of liquidity), and there may be
                                    these times in the future. In addition, if
                                    the banking regulators change any
                                    regulations that negatively impact the
                                    treatment of securitizations or the
                                    ownership of residual interests in
                                    securitizations, the originator may be less
                                    likely to securitize its loans in the future
                                    which may result in less liquidity for the
                                    notes. As a result, you may not be able to
                                    sell your notes when you want to do so or
                                    you may not be able to obtain the price that
                                    you wish to receive.


                                    The offered notes will be issued in
                                    book-entry, rather than physical, form. As a
                                    result, in some circumstances, the liquidity
                                    of the securities in the secondary market
                                    and the ability of the note owners to pledge
                                    them may be adversely


                                      S-17


                                    affected.

THE OFFERED NOTES ARE NOT           The offered notes, and in particular the
SUITABLE INVESTMENTS FOR ALL        subordinate notes, are not a suitable
INVESTORS                           investment if you require a regular or
                                    predictable schedule of payments or payment
                                    on any specific date. The offered notes 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.

THE CLASS IA-2 NOTES AND THE        If the principal balance of the subordinate
CLASS IIA-2 NOTES BEAR GREATER      notes is reduced to zero, the Class IA-2
RISK OF LOSS THAN THE CLASS         notes and the Class IIA-2 notes will be
IA-1 NOTES AND THE CLASS            allocated losses on the mortgage loans to
IIA-1 NOTES                         the extent not covered by credit enhancement
                                    before the Class IA-1 notes or the Class
                                    IIA-1 notes are allocated any losses. In
                                    addition, after the step-down date, upon the
                                    occurrence of certain events, the Class IA-1
                                    notes will be paid principal prior to the
                                    Class IA-2 notes and the Class IIA-1 notes
                                    will be paid principal prior to the Class
                                    IIA-2 notes. As a result of this sequential
                                    payment of principal, the Class IA-2 notes
                                    and the Class IIA-2 notes may have a greater
                                    percentage of their initial principal
                                    balance outstanding at any time than the
                                    Class IA-1 notes and the Class IIA-1 notes.
                                    Consequently, if the protection afforded to
                                    the senior notes to cover losses is
                                    insufficient, the Class IA-2 notes and the
                                    Class IIA-2 notes will be allocated more
                                    losses than the Class IA-1 notes and the
                                    Class IIA-1 notes following a default under
                                    the indenture as a relative percentage of
                                    their respective initial principal balances.

HOLDERS OF THE CLASS A-IO NOTES     The yield to maturity of the Class A-IO
COULD FAIL TO FULLY RECOVER         notes will become extremely sensitive to the
THEIR INITIAL INVESTMENTS           rate of principal prepayments on the
                                    mortgage loans, if prior to August 2005 the
                                    aggregate principal balance of the mortgage
                                    loans is reduced to or below $30,500,000.
                                    Investors in the Class A-IO notes should
                                    fully consider the risk that an extremely
                                    rapid rate of principal prepayment on the
                                    mortgage loans could result in the failure
                                    of such investors to fully recover their
                                    investments.

HOLDERS OF THE SUBORDINATE NOTES    The indenture provides that failure to pay
HAVE LIMITED RIGHTS                 interest when due on the outstanding class
                                    or classes of subordinate notes (for
                                    example, for so long as any of the senior
                                    notes are outstanding, the Class M-1 notes,
                                    the Class M-2 notes, the Class B-1 notes and
                                    the Class B-2 notes, or after the senior
                                    notes have been paid in full but the Class
                                    M-1 notes are still outstanding, the Class
                                    M-2 notes, the Class B-1 notes and the Class
                                    B-2 notes) will not be an event of default
                                    under the indenture. If there is a conflict
                                    between directions given to the indenture
                                    trustee by the holders of the senior notes
                                    and the holders of the subordinate notes,
                                    the indenture trustee will follow the
                                    directions of the holders of the senior
                                    notes.


                                      S-18




PRIORITIES OF PAYMENTS CHANGE       Payment defaults, or the insolvency or
FOLLOWING AN EVENT OF DEFAULT       dissolution of the trust that results in the
UNDER INDENTURE                     acceleration of the offered notes pursuant
                                    to the indenture, will result in changes in
                                    the priority of payments under the offered
                                    notes. After an event of default and an
                                    acceleration of the offered notes, the trust
                                    will not: (i) make payments of interest or
                                    principal on the subordinate notes until the
                                    senior notes have been paid in full; (ii)
                                    make payments of interest or principal on
                                    the Class B-2 notes until the Class B-1
                                    notes, the Class M-2 notes and the Class M-1
                                    notes have been paid in full; (iii) make
                                    payments of interest or principal on the
                                    Class B-1 notes until the Class M-2 notes
                                    and the Class M-1 notes have been paid in
                                    full; or (iv) make payments of interest or
                                    principal on the Class M-2 notes until the
                                    Class M-1 notes have been paid in full.

                                    Under the circumstances described in the
                                    first paragraph of this risk factor, payment
                                    priorities on the offered notes will change.
                                    These changes in the priorities of payments
                                    may cause payments on each class of the
                                    offered notes to be made at a different rate
                                    - either earlier or later - than expected.
                                    Classes of offered notes that receive
                                    payments earlier than expected are exposed
                                    to greater reinvestment risk and classes of
                                    offered notes that receive principal later
                                    than expected are exposed to greater risk of
                                    loss. In either case, the yields on your
                                    offered notes could be materially and
                                    adversely affected.

THE INDENTURE TRUSTEE MAY BE        Although the trust will be obligated to sell
UNABLE TO LIQUIDATE RECEIVABLES     the mortgage loans if directed to do so by
AFTER AN EVENT OF DEFAULT           the indenture trustee in accordance with the
                                    indenture following an acceleration of the
                                    offered notes upon an event of default,
                                    there is no assurance that the market value
                                    of the mortgage loans will at any time be
                                    equal to or greater than the aggregate
                                    outstanding principal balance of the offered
                                    notes. Therefore, upon an event of default,
                                    there can be no assurance that sufficient
                                    funds will be available to repay the
                                    noteholders in full. You, and particularly
                                    investors in the subordinate notes, will
                                    bear the risk of loss on your investment. In
                                    addition, the amount of principal required
                                    to be distributed to noteholders under the
                                    indenture is generally limited to amounts
                                    available. Therefore, the failure to pay
                                    principal on a class of offered notes will
                                    not result in the occurrence of an event of
                                    default until the legal final payment date
                                    for that class of offered notes.

THE RETURN ON YOUR NOTES COULD      The Soldiers' and Sailors' Civil Relief Act
BE REDUCED BY SHORTFALLS DUE TO     of 1940, or the Relief Act, provides relief
THE SOLDIERS' AND SAILORS'          to borrowers who enter active military
CIVIL RELIEF ACT                    service and to borrowers in reserve status
                                    who are called to active duty after the
                                    origination of their mortgage loan. Current
                                    or future military operations of the United
                                    States (including operations in Afghanistan
                                    and Iraq) may increase the number of
                                    citizens who may be in active military
                                    service, including persons in reserve status
                                    who already have been or may be called to
                                    active duty. The Relief Act provides
                                    generally that a borrower who is covered by
                                    the Relief Act may not be charged interest
                                    on a mortgage loan in excess of 6% per annum
                                    during the period of the borrower's active
                                    duty. Amounts in excess of the 6% limitation
                                    are not required to be paid by the borrower
                                    at any future time. Similar state laws may
                                    also apply to borrowers not otherwise
                                    covered by the Relief Act.

                                    The Relief Act also limits the ability to
                                    foreclose on a mortgage loan during the
                                    borrower's period of active duty and, in
                                    some cases, during an additional three month
                                    period thereafter. As a result, there may be
                                    delays in payment and increased losses on
                                    the mortgage loans. Those delays and
                                    increased losses will be borne primarily by
                                    the outstanding class of notes with the
                                    lowest payment priority.

                                    Although we do not know the exact number of
                                    affected borrowers, to date, only two of the
                                    mortgage loans have been affected by the
                                    application of the Relief

                                      S-19


                                    Act. Except for those two mortgage loans, no
                                    other borrower has notified the subservicer,
                                    and the subservicer has no knowledge, of any
                                    other relief requested or allowed under the
                                    Relief Act. The subservicer is unable to
                                    estimate how many other borrowers may
                                    request relief under the Relief Act in the
                                    future. See "Material Legal Aspects of the
                                    Loans--Soldiers' and Sailors' Civil Relief
                                    Act of 1940" in the prospectus.




                                      S-20



                                  INTRODUCTION

         Irwin Home Equity Loan Trust 2003-1 (the "ISSUER" or the "TRUST") will
be formed pursuant to a trust agreement (the "TRUST AGREEMENT"), to be dated as
of February 28, 2003, between Bear Stearns Asset Backed Securities, Inc. (the
"DEPOSITOR") and Wilmington Trust Company, (the "OWNER TRUSTEE"). The Trust will
issue approximately $300,425,000 aggregate principal amount of Home Equity
Loan-Backed Notes, Series 2003-1. The Trust will also issue Home Equity
Loan-Backed Variable Funding Notes, Series 2003-1 (the "VARIABLE FUNDING
NOTES"). The Variable Funding Notes will be issued in two classes: the "GROUP I
VARIABLE FUNDING NOTES" and the "GROUP II VARIABLE FUNDING NOTES." The Class
IA-1 Notes, the Class IA-2 Notes and the Group I Variable Funding Notes are
collectively referred to as the "GROUP I NOTES." The Class IIA-1 Notes, the
Class IIA-2 Notes and the Group II Variable Funding Notes are referred to as the
"GROUP II NOTES." The Group I Notes, the Group II Notes, and the Class A-IO
Notes are collectively referred to as the "SENIOR NOTES." The Class M-1 Notes,
the Class M-2 Notes, the Class B-1 Notes and the Class B-2 Notes are
collectively referred to as the "SUBORDINATE NOTES." The Senior Notes (other
than the Variable Funding Notes) and the Subordinate Notes are collectively
referred to as the "OFFERED NOTES." The Offered Notes and the Variable Funding
Notes are collectively referred to herein as the "NOTES."

         The Notes will be issued pursuant to an Indenture (the "INDENTURE"), to
be dated as of February 28, 2003, between the Issuer and Wells Fargo Bank
Minnesota, National Association, as indenture trustee (the "INDENTURE
TRUSTEE"). Wells Fargo Bank Minnesota, National Association, as
administrator (the "ADMINISTRATOR"), will also perform certain duties for the
Issuer. Pursuant to the Trust Agreement, the Issuer will issue one class of Home
Equity Loan-Backed Certificates, Series 2003-1 (the "CERTIFICATES"). The Notes
and the Certificates are collectively referred to herein as the "SECURITIES."
Only the Offered Notes are offered hereby.

         The Mortgage Loans assigned and transferred to the Issuer and pledged
to the Indenture Trustee as of the Closing Date will constitute a mortgage pool
and will be divided into two groups (each, a "LOAN GROUP"), one of which will
have two sub-groups. All of the Mortgage Loans will be acquired by the Depositor
from Irwin Union Bank and Trust Company on or prior to March 11, 2003 (the
"CLOSING DATE"). The Issuer will be entitled to all payments of principal and
interest in respect of the Mortgage Loans collected after February 28, 2003 (the
"CUT-OFF DATE").

                        DESCRIPTION OF THE MORTGAGE LOANS

GENERAL

         The statistical information presented in this Prospectus Supplement is
based upon the characteristics of the pool of Mortgage Loans as of January 31,
2003 (the "STATISTICAL CALCULATION DATE"). Such statistical information is based
upon the characteristics of the home equity lines of credit (the "HELOCS") as of
the Statistical Calculation Date and the home equity loans (the "HELS") as of
the Statistical Calculation Date. The HELOCs and the HELs are collectively
referred to herein as the "MORTGAGE LOANS." The Mortgage Loans will include the
mortgage loans described in this prospectus supplement and additional mortgage
loans that will be transferred to the Depositor on the Closing Date.

         With respect to the Mortgage Loans as of the Statistical Calculation
Date as to which statistical information is presented herein, some amortization
will occur prior to the Closing Date. Moreover, certain mortgage loans included
in the pool of Mortgage Loans as of the Statistical Calculation Date may prepay
in full and may not be included in the final pool of Mortgage Loans. As a result
of the foregoing, the statistical distribution of characteristics as of the
Closing Date for the final pool of Mortgage Loans will vary somewhat from the
statistical distribution of such characteristics as of the Statistical
Calculation Date as presented in this Prospectus Supplement, although such
variance should not be material. The Depositor will file on form 8-K, within 10
days of the Closing Date, information on the Mortgage Loans as of the Cut-Off
Date. In addition, Principal Collections may be used to acquire Additional
Balances for allocation to the applicable Loan Group.

                                      S-21


         With respect to each Mortgage Loan in the pool of Mortgage Loans that
has a prepayment penalty feature, the master servicer's and the subservicer's
business practices are to enforce the prepayment penalty features, subject to
waiver at their option for reasonable and prudent business purposes, including
upon refinancing of a Mortgage Loan.

MORTGAGE LOANS

         The aggregate principal balance of the pool of Mortgage Loans was
approximately $263,770,042.67 as of the Statistical Calculation Date. The
Mortgage Loans assigned to Loan Group I (the "GROUP I MORTGAGE LOANS") have an
aggregate principal balance of approximately $78,997,686.18 as of the
Statistical Calculation Date and are adjustable-rate, home equity lines of
credit with combined loan-to-value ratios generally up to 100%, secured by
first, second or more junior mortgages or deeds of trust on residential
properties. The Mortgage Loans assigned to Loan Group IIA (the "GROUP IIA
MORTGAGE LOANS") have an aggregate principal balance of approximately
$135,573,700.49 as of the Statistical Calculation Date and are adjustable-rate
home equity line of credit with combined loan-to-value ratios generally over
100% and generally up to 125%, secured by first, second or more junior mortgages
or deeds of trust or respective properties. The Mortgage Loans assigned to Loan
Group IIB (the "GROUP IIB MORTGAGE LOANS") have an aggregate principal balance
of approximately $49,198,656.00 as of the Statistical Calculation Date and are
(1) fixed-rate, closed-end home equity loans with combined loan-to-value ratios
generally up to 100%, secured by first, second or more junior mortgages or deeds
of trust on residential properties, and (2) fixed-rate, closed-end home equity
loans with combined loan-to-value ratios generally over 100% and generally up to
125%, secured by first, second or more junior mortgages or deeds of trust on
residential properties. The Group IIA Mortgage Loans and the Group IIB Mortgage
Loans are collectively referred to as the "GROUP II MORTGAGE LOANS."

         Unless otherwise indicated, all percentages set forth in this
Prospectus Supplement are based upon the aggregate Principal Balances of the
Group I Mortgage Loans and the Group II Mortgage Loans as of the Statistical
Calculation Date.

         The Mortgage Loans are evidenced by Mortgage Notes (each, a "MORTGAGE
NOTE") or, in the case of HELOCs, loan agreements (each, a "LOAN AGREEMENT"),
secured by mortgages or deeds of trust (the "MORTGAGES"), substantially all of
which are second or more junior lien Mortgages on one- to four-family
residential properties (the "MORTGAGED PROPERTIES") and have the additional
characteristics described below.

         Each Group I Mortgage Loan for which information is presented in this
Prospectus Supplement has an original term to stated maturity of up to 20 years.
Each of the Group I Mortgage Loans met the following criteria as of the
Statistical Calculation Date: (1) a current principal balance of no less than
$2,000.00 and (2) not more than 29 days past due. The Group I Mortgage Loans
were selected by Irwin Home Equity Corporation ("IHE") from the mortgage loans
in IUB's portfolio that met the above criteria using a selection process
believed by IHE not to be adverse to the holders of Notes. As of the Statistical
Calculation Date, the average principal balance of the Group I Mortgage Loans
was approximately $54,034. As of the Statistical Calculation Date, the weighted
average Mortgage Interest Rate of the Group I Mortgage Loans was approximately
8.309%. The weighted average Combined Loan-to-Value Ratio of the Group I
Mortgage Loans was approximately 94.25%. The weighted average remaining term to
stated maturity was 238 months and the latest scheduled maturity of any Group I
Mortgage Loan is February 15, 2023; however, the actual date on which any
Mortgage Loan is paid in full may be earlier than the stated maturity date due
to unscheduled payments of principal.

         Based on information supplied by the Mortgagors in connection with
their loan applications at origination, 1,448 of the Mortgaged Properties
securing the Group I Mortgage Loans, which secure approximately 99.31% of the
outstanding principal balance of the Group I Mortgage Loans, will be owner
occupied primary residences, and 14 of the Mortgaged Properties securing the
Group I Mortgage Loans, which secure approximately 0.69% of the outstanding
principal balance of the Group I Mortgage Loans, will be investment properties.

         Each Group IIA Mortgage Loan for which information is presented in this
Prospectus Supplement has an original term to stated maturity of up to 20 years.
Each of the Group IIA Mortgage Loans met the following criteria as of the
Statistical Calculation Date: (1) a current principal balance of no less than
$4,098.51 and (2) not more than 29 days past due. The Group IIA Mortgage Loans
were selected by IHE from the mortgage loans in IUB's portfolio


                                      S-22


that met the above criteria using a selection process believed by IHE not to be
adverse to the holders of Notes. As of the Statistical Calculation Date, the
average principal balance of the Group IIA Mortgage Loans was approximately
$44,392. As of the Statistical Calculation Date, the weighted average Mortgage
Interest Rate of the Group IIA Mortgage Loans was approximately 12.236%. The
weighted average Combined Loan-to-Value Ratio of the Group IIA Mortgage Loans
was approximately 118.64%. The weighted average remaining term to stated
maturity was approximately 237 months and the latest scheduled maturity of any
Group IIA Mortgage Loan is March 15, 2023; however, the actual date on which any
Mortgage Loan is paid in full may be earlier than the stated maturity date due
to unscheduled payments of principal.

         Based on information supplied by the Mortgagors in connection with
their loan applications at origination, all of the Mortgaged Properties securing
the Group IIA Mortgage Loans will be owner occupied primary residences and none
of the Mortgaged Properties securing the Group IIA Mortgage Loans will be
investment properties.

         Each Group IIB Mortgage Loan for which information is presented in this
Prospectus Supplement has an original term to stated maturity of up to 25 years.
Each of the Group IIB Mortgage Loans met the following criteria as of the
Statistical Calculation Date: (1) a current principal balance of no less than
$14,370.41 and (2) not more than 29 days past due. The Group IIB Mortgage Loans
were selected by IHE from the mortgage loans in IUB's portfolio that met the
above criteria using a selection process believed by IHE not to be adverse to
the holders of Notes. As of the Statistical Calculation Date, the average
principal balance of the Group IIB Mortgage Loans was approximately $50,357. As
of the Statistical Calculation Date, the weighted average Mortgage Interest Rate
of the Group IIB Mortgage Loans was approximately 10.759%. The weighted average
Combined Loan-to-Value Ratio of the Group IIB Mortgage Loans was approximately
106.67%. The weighted average remaining term to stated maturity was
approximately 231 months and the latest scheduled maturity of any Group IIB
Mortgage Loan is February 15, 2028; however, the actual date on which any
Mortgage Loan is paid in full may be earlier than the stated maturity date due
to unscheduled payments of principal.

         Based on information supplied by the Mortgagors in connection with
their loan applications at origination, 974 of the Mortgaged Properties securing
the Group IIB Mortgage Loans, which secure 99.78% of the outstanding principal
balance of the Group IIB Mortgage Loans, will be owner occupied primary
residences, and 3 of the Mortgaged Properties securing the Group IIB Mortgage
Loans, which secure approximately 0.22% of the outstanding principal balance of
the Group IIB Mortgage Loans will be investment properties.

         The scheduled monthly payment (the "MONTHLY PAYMENT") on each Group IIB
Mortgage Loan includes interest plus an amount that will amortize the
outstanding principal balance of the Mortgage Loan over its remaining term, plus
any Additional Charges due. Interest on the Group IIB Mortgage Loans is computed
on a simple interest basis.

         The Monthly Payment on each HELOC that is in its Draw Period consists
currently of an interest only payment, plus any Additional Charges due. All of
the HELOCs are in their Draw Period. Effective with the first payment due on a
HELOC after the tenth anniversary date of the date of origination thereof in the
case of substantially all of the HELOCs, on each related Interest Adjustment
Date the Monthly Payment will be adjusted to an amount that will amortize the
then-outstanding Principal Balance of such HELOC over its remaining term plus
interest thereon. The weighted average number of months from the Statistical
Calculation Date to the first adjustment of the Monthly Payment such that the
resulting amount will amortize the outstanding Principal Balance of the HELOCs
over their remaining term is approximately 118 months for the Mortgage Loans in
Group I and 117 months for the Mortgage Loans in Group IIA.

         Interest on each HELOC is and will be calculated based on the average
daily principal balance thereof outstanding during the related monthly billing
cycle.

         The Mortgage Interest Rates on the HELOCs will adjust monthly on each
applicable Interest Adjustment Date to a rate equal to the sum of (i) the
highest prime rate as published in the "Money Rates" section of The Wall Street
Journal on the last Business Day of the month immediately preceding the related
Interest Adjustment Date plus (ii) a fixed percentage (the "GROSS MARGIN"),
which total is generally subject to specified maximum and minimum lifetime
Mortgage Interest Rates ("LIFETIME RATE CAPS" and "LIFETIME RATE FLOORS",
respectively), as specified in the related Mortgage documents. Due to the
application of the Lifetime Rate Caps and Lifetime Rate


                                      S-23


Floors, the Mortgage Interest Rate on any HELOC, as adjusted on any Interest
Adjustment Date, may not equal the sum of the related prime rate and Gross
Margin. Each HELOC requires the related Mortgagor to make current interest
payments during the life of such HELOC.

         A Mortgagor with a HELOC may make a draw at any time during the period
stated in the related Loan Agreement (the "DRAW PERIOD"). In addition, the
Mortgagor will not be permitted to make any draw during the period stated in the
related Loan Agreement (the "REPAYMENT PERIOD"). The Draw Period and the
Repayment Period for any HELOC may vary based on such HELOC's state of
origination.

         The maximum amount of each draw with respect to any HELOC is equal to
the excess, if any, of the credit limit thereof over the outstanding principal
balance thereof at the time of such draw. Approximately 3.80% of the Mortgage
Loans that are Group I Mortgage Loans, 1.18% of the Mortgage Loans that are
Group IIA Mortgage Loans and 7.92% of the Mortgage Loans that are Group IIB
Mortgage Loans may be prepaid in whole and the account closed at any time after
origination thereof without a corresponding penalty. With respect to each
Mortgage Loan in the pool of Mortgage Loans that has a prepayment penalty
feature, the master servicer's and the subservicer's business practices are to
enforce the prepayment penalty features, subject to waiver at their option for
reasonable and prudent business purposes, including upon refinancing a Mortgage
Loan. A mortgagor with a HELOC has the option to pay the principal balance of
his line down to zero but keep the line of credit open without incurring a
prepayment penalty. However, Mortgagors have the right during the related Draw
Period to make a draw in the amount of any prepayment theretofore made with
respect to such HELOC, unless during such Draw Period the Mortgagor pays the
outstanding balance of such HELOC in full and requests that the account be
closed.

         A Mortgagor's right to make draws during the Draw Period may be
suspended, or the credit limit of the related HELOC may be reduced, for cause
under a number of circumstances, including, but not limited to, (i) a material
and adverse change in such Mortgagor's financial circumstances; (ii) a decline
in the value of the related Mortgaged Property significantly below the Appraised
Value thereof at origination of such HELOC; or (iii) a payment default by such
Mortgagor. However, such suspension or reduction generally will not affect the
payment terms for previously drawn amounts. Neither the Master Servicer nor any
subservicer will have any obligation to investigate whether any such
circumstances have transpired, and may have no knowledge thereof. As such, there
can be no assurance that any Mortgagor's ability to make draws will be suspended
or reduced in the event that any of the foregoing circumstances occur. In the
event of a default under a HELOC, the HELOC may be suspended, or the credit
limit of the HELOC may be reduced, or the HELOC may be terminated and declared
immediately due and payable in full. For such purpose, a default includes, but
is not limited to, (i) the related Mortgagor's failure to make any payment as
required; (ii) any action or inaction by such Mortgagor that adversely affects
the related Mortgaged Property or the mortgagee's rights therein; or (iii) fraud
or material misrepresentation by such Mortgagor in connection with such HELOC.

         With respect to each HELOC, (i) the "FINANCE CHARGE" for any monthly
billing cycle will be an amount equal to the aggregate of, as calculated for
each day in such billing cycle, the then-applicable Mortgage Interest Rate
divided by 365, and multiplied by the average daily Principal Balance of such
HELOC and (ii) the "ACCOUNT BALANCE" on any day generally will be the aggregate
unpaid Principal Balance outstanding at the beginning of such day, plus the sum
of any unpaid fees, insurance premiums and other charges, if any (collectively,
"ADDITIONAL CHARGES"), and any unpaid Finance Charges due, plus the aggregate of
all draws funded on such day, minus the aggregate of all payments and credits
applied to the repayment of any such draws on such day. Payments made by or on
behalf of the Mortgagor will be applied to any unpaid Finance Charges, fees and
late charges, if any, due thereon, prior to application to any unpaid Principal
Balance outstanding.

         Based upon a review of the Mortgage Loans by IUB, IUB believes that
none of the Group I Mortgage Loans, as of the Statistical Calculation Date, are
subject to the Home Ownership and Equity Protection Act of 1994 (the "HOEPA"),
and that not more than 5% of the Group II Mortgage Loans, as of the Statistical
Calculation Date, may be subject to the HOEPA. IUB will represent to the
Depositor in the Mortgage Loan Sale Agreement that (i) no Mortgage Loan was
originated in violation of the HOEPA (to the extent applicable) and (ii) steps
have been taken to ensure that the relevant Mortgage Loans were originated in
compliance with the requirements of the HOEPA for relevant Mortgage Loans.

         No proceeds from any Mortgage Loan were used to finance single-premium
credit insurance policies.

                                      S-24



         The "MORTGAGE INTEREST RATE" of each Mortgage Loan is the per annum
interest rate required to be paid by the mortgagor (each a "MORTGAGOR") under
the terms of the related Mortgage Note and, in the case of the HELOCs, the
related Loan Agreement. The Mortgage Interest Rate borne by each Mortgage Loan
is (i) in the case of a HELOC, adjustable on the date (each such date, an
"INTEREST ADJUSTMENT DATE") specified in the related Loan Agreement to a rate
equal to the sum of (A) the highest prime rate as published in the "Money Rates"
section of The Wall Street Journal on the last Business Day of the related
calendar month and (B) the margin specified in the related Loan Agreement and
(ii) in the case of a HEL, fixed as of the date of origination of such HEL.

         The "COMBINED LOAN-TO-VALUE RATIO" generally will be, with respect to
each HELOC, the ratio, expressed as a percentage, of the sum of (i) the credit
limit of such HELOC and (ii) the outstanding principal balance at origination of
such HELOC, of all other mortgage loans, if any, secured by senior liens on the
related Mortgaged Property, to the Appraised Value. With respect to each HEL,
the Combined Loan-to-Value Ratio generally will be the ratio, expressed as a
percentage, of the sum of (i) the Principal Balance at origination of such HEL
and (ii) any outstanding principal balance at origination of such HEL of all
other mortgage loans, if any, secured by senior liens on the related Mortgaged
Property, to the Appraised Value. The "APPRAISED VALUE" for any Mortgaged
Property will be the appraised value thereof, determined in the appraisal or
property valuation used in the origination of the related Mortgage Loan (which
may have been obtained at an earlier time). See "The Originator and the
Subservicer--Underwriting Standards" herein.

         Approximately 96.20% of the Group I Mortgage Loans, 98.82% of the Group
IIA Mortgage Loans and 92.08% of the Group IIB Mortgage Loans provide for
penalties upon full prepayment in the case of HELs and account closure in the
case of HELOCs during the first one, two, three, four or five years after
origination thereof, as specified in the related Mortgage Note. With respect to
each Mortgage Loan in the pool of Mortgage Loans that has a prepayment penalty
feature, the master servicer's and the subservicer's business practices are to
enforce the prepayment penalty features, subject to waiver at their option for
reasonable and prudent business purposes, including upon refinancing a Mortgage
Loan. Each of the Mortgage Loans is subject to a due-on-sale clause. See
"Material Legal Aspects of the Mortgage Loans--Due-on-Sale Clauses in Mortgage
Loans" in the Prospectus.

         The original mortgages or assignments of mortgage for some of the
Mortgage Loans are recorded in the name of the Mortgage Electronic Registration
Systems, Inc. ("MERS") solely as nominee for the Originator and its successors
and assigns, and subsequent assignments of those mortgages are or will be
registered electronically through the MERS(R) System. For each of these Mortgage
Loans, MERS will serve as mortgagee of record on the mortgage solely as a
nominee in an administrative capacity on behalf of the Indenture Trustee, and
does not have any interest in the Mortgage Loan.

HIGH COST LOANS

         Some of the Mortgage Loans may be high cost loans, that is, mortgage
loans that are subject to the special rules, disclosure requirements and other
provisions that were added to the federal Truth-in-Lending Act by the HOEPA.
Purchasers or assignees of any high cost loan, including the Trust, could be
liable for all claims and subject to all defenses that the borrower could assert
against the originator of a high cost loan. Remedies available to the borrower
include monetary penalties, as well as rescission rights if the appropriate
disclosures were not given or provided as required or the mortgage contains
certain prohibited loan provisions. The maximum damages that may be recovered
under these provisions from an assignee, including the Trust, is the remaining
amount of indebtedness plus the total amount paid by the borrower in connection
with the high cost loan.

         In addition to the HOEPA, a number of legislative proposals have been
introduced at the federal, state and local level that are designed to discourage
predatory lending practices. Some states and localities have enacted, or may
enact, laws or regulations generally similar to the HOEPA that prohibit
inclusion of some provisions in mortgage loans that have interest rates or
origination costs in excess of prescribed levels, or require that the borrowers
be given certain disclosures or receive credit counseling prior to the
consummation of the mortgage loans. In some cases state or local law may impose
requirements and restrictions greater than those in the HOEPA. IUB's failure to
comply with any of these applicable state or local laws could subject the Trust,
and other assignees of the Mortgage Loans, to monetary penalties and could
result in the borrowers' rescinding the Mortgage Loans against either the Trust
or subsequent holders of the Mortgage Loans.

                                      S-25


STATISTICAL INFORMATION

         Set forth below is a description of certain additional characteristics
of the Mortgage Loans as of the Statistical Calculation Date (except as
otherwise indicated). Dollar amounts and percentages may not add up to totals
due to rounding. An asterisk (*) indicates a percentage greater than zero and
less than 0.05%.


                             GROUP I MORTGAGE LOANS

                     LIEN POSITION OF GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                         NUMBER OF           PRINCIPAL BALANCE           BALANCE OF GROUP I
                                     GROUP I MORTGAGE            OF GROUP I                   MORTGAGE
   LIEN POSITION                           LOANS               MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                             
   First Lien                                   8           $      763,254.80                    0.97%
   Second Lien                              1,449               78,101,453.40                   98.87
   More Junior Lien                             5                  132,977.98                    0.17
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                               1,462           $   78,997,686.18                  100.00%
- ----------------------------------------------------------------------------------------------------------------


                MORTGAGE INTEREST RATES OF GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                         NUMBER OF           PRINCIPAL BALANCE           BALANCE OF GROUP I
                                     GROUP I MORTGAGE            OF GROUP I                   MORTGAGE
   MORTGAGE INTEREST RATES (%)             LOANS               MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                             
         4.001    to       5.000               37           $   1,857,002.87                     2.35%
         5.001    to       6.000              117               6,869,389.24                     8.70
         6.001    to       7.000              196              11,431,662.62                    14.47
         7.001    to       8.000              216              12,718,214.96                    16.10
         8.001    to       9.000              308              17,340,176.47                    21.95
         9.001    to      10.000              352              18,743,813.13                    23.73
        10.001    to      11.000              153               6,926,528.67                     8.77
        11.001    to      12.000               56               2,106,813.67                     2.67
        12.001    to      13.000               22                 837,001.66                     1.06
        13.001    to      14.000                5                 167,082.89                     0.21
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                               1,462           $  78,997,686.18                   100.00%
- ----------------------------------------------------------------------------------------------------------------


         The weighted average mortgage interest rate of the Group I Mortgage
   Loans as of the Statistical Calculation Date is approximately 8.309% per
   annum.



                                      S-26



            CREDIT LIMIT UTILIZATION RATES OF GROUP I MORTGAGE LOANS




                                                                    UNPAID            PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE     CALCULATION DATE PRINCIPAL
   CREDIT LIMIT UTILIZATION RATES      GROUP I MORTGAGE           OF GROUP I         BALANCE OF GROUP I MORTGAGE
   (%)                                       LOANS              MORTGAGE LOANS                  LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
         5.001    to      10.000                 4            $        38,545.10                 0.05%
        10.001    to      15.000                 1                      6,398.44                 0.01
        20.001    to      25.000                 6                    174,533.11                 0.22
        25.001    to      30.000                 2                     51,751.90                 0.07
        30.001    to      35.000                 4                    112,482.78                 0.14
        35.001    to      40.000                 3                     77,683.98                 0.10
        40.001    to      45.000                 2                     92,293.48                 0.12
        45.001    to      50.000                 6                    188,898.05                 0.24
        50.001    to      55.000                 3                    140,436.23                 0.18
        55.001    to      60.000                 7                    220,001.92                 0.28
        60.001    to      65.000                11                    430,537.95                 0.55
        65.001    to      70.000                14                    579,051.07                 0.73
        70.001    to      75.000                11                    389,420.83                 0.49
        75.001    to      80.000                13                    572,754.59                 0.73
        80.001    to      85.000                 8                    423,490.32                 0.54
        85.001    to      90.000                11                    613,212.15                 0.78
        90.001    to      95.000                26                  1,428,543.94                 1.81
        95.001    to     100.000             1,330                 73,457,650.34                92.99
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                                1,462             $   78,997,686.18               100.00%
- -----------------------------------------------------------------------------------------------------------------


         The weighted average credit limit utilization rate of the Group I Loans
   as of the Statistical Calculation Date is approximately 97.96%.




                                      S-27



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



                                                                    UNPAID            PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE     CALCULATION DATE PRINCIPAL
                                        GROUP I MORTGAGE          OF GROUP I         BALANCE OF GROUP I MORTGAGE
   COMBINED LOAN-TO-VALUE RATIOS (%)         LOANS              MORTGAGE LOANS                  LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
         0.001    to      40.000                 5             $      341,008.00                 0.43%
        40.001    to      50.000                 7                    371,806.64                 0.47
        50.001    to      60.000                 8                    351,252.01                 0.44
        60.001    to      70.000                20                  1,172,129.15                 1.48
        70.001    to      80.000                62                  3,858,012.63                 4.88
        80.001    to      90.000               228                 13,377,570.04                16.93
        90.001    to     100.000             1,132                 59,525,907.71                75.35
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                                1,462             $   78,997,686.18               100.00%
- -----------------------------------------------------------------------------------------------------------------


         The minimum and maximum combined loan-to-value ratios of the Group I
Mortgage Loans as of the Statistical Calculation Date are approximately 21.52%
and 100.00%, respectively, and the weighted average combined loan-to-value ratio
as of the Statistical Calculation Date of the Group I Mortgage Loans is
approximately 94.25%. The "combined loan-to-value ratio" of a Group I Mortgage
Loan as of the Statistical Calculation Date is the ratio, expressed as a
percentage, equal to the sum of any outstanding first and senior mortgage
balance, if any, as of the date of origination of the related Group I Mortgage
Loan plus the credit limit of such Group I Mortgage Loan divided by the
appraised value of the mortgaged property at origination.

                  PRINCIPAL BALANCES OF GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                        NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                     GROUP I MORTGAGE            OF GROUP I          BALANCE OF GROUP I MORTGAGE
   PRINCIPAL BALANCES                     LOANS                MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
          $0.01   to     $25,000.00          242              $   5,216,540.68                   6.60%
     $25,000.01   to     $50,000.00          698                 26,365,981.55                  33.38
     $50,000.01   to     $75,000.00          260                 16,144,648.00                  20.44
     $75,000.01   to    $100,000.00          151                 13,263,779.34                  16.79
    $100,000.01   to    $125,000.00           38                  4,412,915.27                   5.59
    $125,000.01   to    $150,000.00           26                  3,539,556.25                   4.48
    $150,000.01   to    $175,000.00           14                  2,235,264.54                   2.83
    $175,000.01   to    $200,000.00           14                  2,635,487.32                   3.34
    $200,000.01   to    $225,000.00            6                  1,279,482.04                   1.62
    $225,000.01   to    $250,000.00            3                    712,731.40                   0.90
    $250,000.01   to    $275,000.00            1                    264,000.00                   0.33
    $275,000.01   to    $300,000.00            5                  1,485,935.40                   1.88
    $300,000.01   to    $400,000.00            3                  1,031,500.00                   1.31
    $400,000.01   to    $500,000.00            1                    409,864.39                   0.52
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462              $  78,997,686.18                 100.00%
- -----------------------------------------------------------------------------------------------------------------


         The average unpaid principal balance of the Group I Mortgage Loans as
of the Statistical Calculation Date is approximately $54,034.



                                      S-28



              MORTGAGED PROPERTIES SECURING GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                        NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                     GROUP I MORTGAGE            OF GROUP I          BALANCE OF GROUP I MORTGAGE
   PROPERTY TYPE                          LOANS                MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
   Single-Family Dwelling                  1,111                $56,963,311.13                  72.11%
   Planned Unit Development                  251                 17,453,475.53                  22.09
   Condominium                                93                  4,214,453.88                   5.33
   2-4 Family                                  7                    366,445.64                   0.46
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462                $78,997,686.18                 100.00%
- -----------------------------------------------------------------------------------------------------------------



               ORIGINAL TERM TO MATURITY OF GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                        NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
   ORIGINAL TERM TO MATURITY         GROUP I MORTGAGE            OF GROUP I          BALANCE OF GROUP I MORTGAGE
   (MONTHS)                               LOANS                MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
   240                                   1,462                $78,997,686.18                   100.00%
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                            1,462                $78,997,686.18                   100.00%
- -----------------------------------------------------------------------------------------------------------------



              REMAINING TERM TO MATURITY OF GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                        NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
   REMAINING TERM TO MATURITY        GROUP I MORTGAGE            OF GROUP I          BALANCE OF GROUP I MORTGAGE
   (MONTHS)                               LOANS                MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
        121      to      180                 5              $     175,121.34                     0.22%
        181      to      240             1,457                 78,822,564.84                    99.78
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                            1,462              $  78,997,686.18                   100.00%
- -----------------------------------------------------------------------------------------------------------------


         The weighted average remaining term to maturity of the Group I Mortgage
Loans as of the Statistical Calculation Date is approximately 238 months.


                                      S-29



                  YEAR OF ORIGINATION OF GROUP I MORTGAGE LOANS



                                                                  UNPAID             PERCENTAGE OF STATISTICAL
                                        NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                     GROUP I MORTGAGE           OF GROUP I          BALANCE OF GROUP I MORTGAGE
   YEAR OF ORIGINATION                    LOANS               MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                           
          2003                               304               $ 17,576,782.05                 22.25%
          2002                             1,149                 60,862,569.53                 77.04
          2001                                 4                    383,213.26                  0.49
          1997                                 1                      9,890.42                  0.01
          1996                                 3                    140,230.92                  0.18
          1995                                 1                     25,000.00                  0.03
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462               $ 78,997,686.18                100.00%
- -----------------------------------------------------------------------------------------------------------------


         The earliest month and year of origination of any Group I Mortgage Loan
as of the Statistical Calculation Date is October 1995 and the latest month and
year of origination of any Group I Mortgage Loan as of the Statistical
Calculation Date is January 2003.

                    OCCUPANCY TYPE OF GROUP I MORTGAGE LOANS



                                                                  UNPAID             PERCENTAGE OF STATISTICAL
                                        NUMBER OF           PRINCIPAL BALANCE        CALCULATION DATE PRINCIPAL
                                    GROUP I MORTGAGE            OF GROUP I          BALANCE OF GROUP I MORTGAGE
   OCCUPANCY TYPE                         LOANS               MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                          
   Owner Occupied                          1,448              $ 78,453,136.74                  99.31%
   Investment Property                        14                   544,549.44                   0.69
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462              $ 78,997,686.18                 100.00%
- -----------------------------------------------------------------------------------------------------------------


                    CREDIT QUALITY OF GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                          NUMBER OF           PRINCIPAL BALANCE          BALANCE OF GROUP I
                                      GROUP I MORTGAGE          OF GROUP I                   MORTGAGE
   CREDIT QUALITY                           LOANS              MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                             
   Excellent                                 1,044              $ 60,194,953.97                 76.20%
   Superior                                    319                14,704,015.56                 18.61
   Good                                         99                 4,098,716.65                  5.19
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                                1,462              $ 78,997,686.18                100.00%
- ----------------------------------------------------------------------------------------------------------------


         Credit grades run from Excellent to Superior to Good in descending
order.


                                      S-30



            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING

                             GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                          NUMBER OF           PRINCIPAL BALANCE          BALANCE OF GROUP I
                                     GROUP I MORTGAGE OF          GROUP I                     MORTGAGE
   STATE                                    LOANS              MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                            
   California                                685              $ 41,736,903.36                   52.83%
   Maryland                                  145                 7,403,749.45                    9.37
   Colorado                                   86                 4,401,523.15                    5.57
   Arizona                                   104                 4,162,141.56                    5.27
   Florida                                    83                 3,489,797.27                    4.42
   Illinois                                   46                 2,522,915.65                    3.19
   Washington                                 37                 1,984,124.99                    2.51
   Other ((less than) 2%)                    276                13,296,530.75                   16.83
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462              $ 78,997,686.18                  100.00%
- ----------------------------------------------------------------------------------------------------------------


         No more than approximately 0.78% of the Group I Mortgage Loans as of
the Statistical Calculation Date are secured by mortgaged properties located in
any one zip code.




                 DEBT-TO-INCOME RATIOS OF GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                          NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP I MORTGAGE           OF GROUP I          BALANCE OF GROUP I MORTGAGE
   DEBT-TO-INCOME RATIOS (%)                LOANS              MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
        10.001    to      15.000               3           $        93,199.55                    0.12%
        15.001    to      20.000              12                   545,265.50                    0.69
        20.001    to      25.000              44                 1,987,374.57                    2.52
        25.001    to      30.000             108                 5,658,309.53                    7.16
        30.001    to      35.000             198                 9,155,988.45                   11.59
        35.001    to      40.000             275                14,334,418.54                   18.15
        40.001    to      45.000             328                17,602,189.18                   22.28
        45.001    to      50.000             414                23,901,440.04                   30.26
        50.001    to      55.000              80                 5,719,500.82                    7.24
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462           $    78,997,686.18                  100.00%
- -----------------------------------------------------------------------------------------------------------------


         The weighted average debt-to-income ratio of the Group I Mortgage Loans
as of the Statistical Calculation Date is approximately 41.00%.


                                      S-31


                  PREPAYMENT PENALTY FOR GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                         NUMBER OF            PRINCIPAL BALANCE          BALANCE OF GROUP I
                                    GROUP I MORTGAGE              OF GROUP I                  MORTGAGE
   MONTHS APPLICABLE                       LOANS               MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                             
   No Prepayment Penalty                     37              $   3,004,385.37                    3.80%
            24                                4                    250,003.63                    0.32
            36                              979                 52,719,021.33                   66.73
            48                                1                     38,600.00                    0.05
            60                              441                 22,985,675.85                   29.10
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                             1,462               $ 78,997,686.18                  100.00%
- ----------------------------------------------------------------------------------------------------------------



                  DELINQUENCY STATUS FOR GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                         NUMBER OF           PRINCIPAL BALANCE           BALANCE OF GROUP I
                                     GROUP I MORTGAGE            OF GROUP I                   MORTGAGE
   DELINQUENCY                             LOANS               MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                            
   0                                      1,403              $ 76,122,253.64                    96.36%
   1-29                                      59                 2,875,432.54                     3.64%
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                             1,462              $ 78,997,686.18                   100.00%
- ----------------------------------------------------------------------------------------------------------------



                      RATE FLOOR OF GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                          NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP I MORTGAGE           OF GROUP I          BALANCE OF GROUP I MORTGAGE
   RATE FLOOR (%)                           LOANS              MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
         2.000    to       2.999              31              $   1,609,344.08                   2.04%
         3.000    to       3.999              96                  5,263,527.00                   6.66
         4.000    to       4.999             143                  8,405,084.87                  10.64
         5.000    to       5.999             208                 11,877,067.66                  15.03
         6.000    to       6.999             288                 16,883,383.11                  21.37
         7.000    to       7.999             324                 17,774,528.79                  22.50
         8.000    to       8.999             232                 11,446,469.13                  14.49
         9.000    to       9.999              91                  3,950,364.00                   5.00
        10.000    to      10.999              35                  1,251,603.92                   1.58
        11.000    to      11.999              11                    471,481.92                   0.60
        12.000    to      12.999               3                     64,831.70                   0.08
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              1,462              $  78,997,686.18                 100.00%
- -----------------------------------------------------------------------------------------------------------------


         The weighted average rate floor of the Group I Mortgage Loans as of the
Statistical Calculation Date is approximately 6.635% per annum.


                                      S-32


                     RATE CEILING OF GROUP I MORTGAGE LOANS



                                                                   UNPAID             PERCENTAGE OF STATISTICAL
                                         NUMBER OF            PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP I MORTGAGE           OF GROUP I          BALANCE OF GROUP I MORTGAGE
   RATE CEILING (%)                        LOANS               MORTGAGE LOANS                   LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
        12.000    to      12.999             31              $   1,609,344.08                    2.04%
        13.000    to      13.999             96                  5,263,527.00                    6.66
        14.000    to      14.999            143                  8,405,084.87                   10.64
        15.000    to      15.999            208                 11,877,067.66                   15.03
        16.000    to      16.999            288                 16,883,383.11                   21.37
        17.000    to      17.999            324                 17,774,528.79                   22.50
        18.000    to      18.999            234                 11,514,750.48                   14.58
        19.000    to      19.999             91                  3,950,364.00                    5.00
        20.000    to      20.999             35                  1,251,603.92                    1.58
        21.000    to      21.999             11                    458,141.85                    0.58
        23.000    to      23.999              1                      9,890.42                    0.01
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                             1,462              $  78,997,686.18                  100.00%
- -----------------------------------------------------------------------------------------------------------------


         The weighted average rate ceiling of the Group I Mortgage Loans as of
the Statistical Calculation Date is approximately 16.631% per annum.

                      MARGIN RATE OF GROUP I MORTGAGE LOANS



                                                                                     PERCENTAGE OF STATISTICAL
                                                                   UNPAID            CALCULATION DATE PRINCIPAL
                                         NUMBER OF           PRINCIPAL BALANCE           BALANCE OF GROUP I
                                     GROUP I MORTGAGE            OF GROUP I                  MORTGAGE
   MARGIN RANGE (%)                        LOANS               MORTGAGE LOANS                  LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                           
   Below 0.000                                2           $        26,880.00                     0.03%
         0.000    to      0.999              54                 2,689,279.15                     3.40
         1.000    to      1.999             113                 7,041,494.59                     8.91
         2.000    to      2.999             203                11,717,711.35                    14.83
         3.000    to      3.999             244                13,830,043.57                    17.51
         4.000    to      4.999             388                21,440,727.17                    27.14
         5.000    to      5.999             290                15,310,427.14                    19.38
         6.000    to      6.999             105                 4,545,443.18                     5.75
         7.000    to      7.999              44                 1,614,927.18                     2.04
         8.000    to      8.999              15                   655,502.85                     0.83
         9.000    to      9.999               4                   125,250.00                     0.16
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                             1,462           $    78,997,686.18                   100.00%
- ----------------------------------------------------------------------------------------------------------------


         The weighted average margin of the Group I Mortgage Loans as of the
Statistical Calculation Date is approximately 4.019% per annum.



                                      S-33


                      FICO SCORES OF GROUP I MORTGAGE LOANS



                                                                   UNPAID            PERCENTAGE OF STATISTICAL
                                         NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP I MORTGAGE           OF GROUP I             BALANCE OF GROUP I
   FICO                                    LOANS               MORTGAGE LOANS             MORTGAGE LOANS
- ---------------------------------------------------------------------------------------------------------------
                                                                           
          580     to      599                22           $      981,516.21                     1.24%
          600     to      619               190                9,271,969.73                    11.74
          620     to      639               326               17,181,842.08                    21.75
          640     to      659               323               17,099,255.17                    21.65
          660     to      679               212               11,554,173.51                    14.63
          680     to      699               128                7,732,710.98                     9.79
          700     to      719               105                6,440,752.15                     8.15
          720     to      739                78                4,077,762.12                     5.16
          740     to      759                35                1,873,652.69                     2.37
          760     to      779                24                1,979,178.59                     2.51
          780     to      799                12                  495,037.95                     0.63
          800     to      819                 5                  235,735.00                     0.30
          820     to      839                 2                   74,100.00                     0.09
- ---------------------------------------------------------------------------------------------------------------
        TOTAL                             1,462             $ 78,997,686.18                   100.00%
- ---------------------------------------------------------------------------------------------------------------


         The weighted average FICO of the Group I Mortgage Loans as of the
Statistical Calculation Date is approximately 662.


                                      S-34


                            GROUP IIA MORTGAGE LOANS

                    LIEN POSITION OF GROUP IIA MORTGAGE LOANS



                                                                   UNPAID            PERCENTAGE OF STATISTICAL
                                         NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                    GROUP IIA MORTGAGE          OF GROUP IIA            BALANCE OF GROUP IIA
   LIEN POSITION                           LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                             
   First Lien                                 1             $      70,000.00                     0.05%
   Second Lien                            2,926               130,013,346.22                    95.90
   More Junior Lien                         127                 5,490,354.27                     4.05
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                             3,054              $135,573,700.49                   100.00%
- ----------------------------------------------------------------------------------------------------------------



               MORTGAGE INTEREST RATES OF GROUP IIA MORTGAGE LOANS



                                                                    UNPAID            PERCENTAGE OF STATISTICAL
                                          NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                     GROUP IIA MORTGAGE          OF GROUP IIA            BALANCE OF GROUP IIA
   MORTGAGE INTEREST RATES (%)              LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                             
         5.001    to       6.000               3            $      132,563.90                     0.10%
         6.001    to       7.000               3                   390,577.46                     0.29
         7.001    to       8.000              19                 1,128,758.65                     0.83
         8.001    to       9.000              88                 4,960,272.10                     3.66
         9.001    to      10.000             221                12,268,285.02                     9.05
        10.001    to      11.000             408                19,662,860.34                    14.50
        11.001    to      12.000             608                26,297,233.97                    19.40
        12.001    to      13.000             637                26,600,724.20                    19.62
        13.001    to      14.000             538                22,798,781.09                    16.82
        14.001    to      15.000             252                10,072,464.50                     7.43
        15.001    to      16.000              92                 3,909,198.34                     2.88
        16.001    to      17.000             121                 4,858,513.65                     3.58
        17.001    to      18.000              41                 1,584,309.79                     1.17
        18.001    to      19.000              18                   698,607.68                     0.52
        19.001    to      20.000               4                   163,999.80                     0.12
        21.001    to      22.000               1                    46,550.00                     0.03
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              3,054            $  135,573,700.49                   100.00%
- -----------------------------------------------------------------------------------------------------------------


         The weighted average mortgage interest rate of the Group IIA Mortgage
Loans as of the Statistical Calculation Date is approximately 12.236% per annum.



                                      S-35



           CREDIT LIMIT UTILIZATION RATES OF GROUP IIA MORTGAGE LOANS




                                                                         UNPAID          PERCENTAGE OF STATISTICAL
                                                NUMBER OF           PRINCIPAL BALANCE   CALCULATION DATE PRINCIPAL
   CREDIT LIMIT UTILIZATION RATES (%)       GROUP IIA MORTGAGE         OF GROUP IIA         BALANCE OF GROUP IIA
                                                 LOANS              MORTGAGE LOANS           MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
        15.001    to      20.000                   1             $       5,370.61                  *
        20.001    to      25.000                   2                    26,289.27                 0.02%
        25.001    to      30.000                   2                    12,641.00                 0.01
        30.001    to      35.000                   2                    39,209.03                 0.03
        40.001    to      45.000                   2                    58,000.00                 0.04
        45.001    to      50.000                   4                    90,013.70                 0.07
        50.001    to      55.000                   1                    26,831.98                 0.02
        55.001    to      60.000                   4                   113,547.09                 0.08
        60.001    to      65.000                  10                   217,190.63                 0.16
        65.001    to      70.000                  12                   385,233.22                 0.28
        70.001    to      75.000                   9                   422,964.34                 0.31
        75.001    to      80.000                   9                   398,290.52                 0.29
        80.001    to      85.000                  18                   688,892.41                 0.51
        85.001    to      90.000                  28                 1,097,063.85                 0.81
        90.001    to      95.000                  34                 1,643,424.53                 1.21
        95.001    to     100.000               2,916               130,348,738.31                96.15
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                  3,054            $  135,573,700.49               100.00%
- ------------------------------------------------------------------------------------------------------------------


         The weighted average credit limit utilization rate of the Group IIA
Mortgage Loans as of the Statistical Calculation Date is approximately 98.93%.

            COMBINED LOAN-TO-VALUE RATIOS OF GROUP IIA MORTGAGE LOANS



                                                                    UNPAID           PERCENTAGE OF STATISTICAL
                                         NUMBER OF             PRINCIPAL BALANCE     CALCULATION DATE PRINCIPAL
                                     GROUP IIA MORTGAGE          OF GROUP IIA           BALANCE OF GROUP IIA
   COMBINED LOAN-TO-VALUE RATIO (%)        LOANS                MORTGAGE LOANS             MORTGAGE LOANS
- -----------------------------------------------------------------------------------------------------------------
                                                                            
       100.001    to     105.000             152            $     6,234,782.16                  4.60%
       105.001    to     110.000             286                 11,660,341.23                  8.60
       110.001    to     115.000             479                 20,636,915.60                 15.22
       115.001    to     120.000             579                 26,079,738.61                 19.24
       120.001    to     125.000           1,558                 70,961,922.89                 52.34
- -----------------------------------------------------------------------------------------------------------------
        TOTAL                              3,054            $   135,573,700.49                100.00%
- -----------------------------------------------------------------------------------------------------------------


         The minimum and maximum combined loan-to-value ratios of the Group IIA
Mortgage Loans as of the Statistical Calculation Date are approximately 100.00%
and 125.00%, respectively, and the weighted average combined loan-to-value ratio
as of the Statistical Calculation Date of the Group IIA Mortgage Loans is
approximately 118.64%. The "combined loan-to-value ratio" of a Group IIA
Mortgage Loan as of the Statistical Calculation Date is the ratio, expressed as
a percentage, equal to the sum of any outstanding first and senior mortgage
balance, if any, as of the date of origination of the related Group IIA Mortgage
Loan plus the credit limit of such Group IIA Mortgage Loan divided by the
appraised value of the mortgaged property at origination.


                                      S-36



                 PRINCIPAL BALANCES OF GROUP IIA MORTGAGE LOANS



                                                                    UNPAID           PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE    CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE         OF GROUP IIA          BALANCE OF GROUP IIA
   PRINCIPAL BALANCES                        LOANS              MORTGAGE LOANS            MORTGAGE LOANS
- ----------------------------------------------------------------------------------------------------------------
                                                                            
         $0.01   to    $25,000.00             454          $     9,948,533.54                  7.34%
    $25,000.01   to    $50,000.00           1,779               67,084,396.35                 49.48
    $50,000.01   to    $75,000.00             598               36,588,753.20                 26.99
    $75,000.01   to   $100,000.00             162               14,120,717.51                 10.42
   $100,000.01   to   $125,000.00              45                5,258,499.55                  3.88
   $125,000.01   to   $150,000.00              10                1,379,712.36                  1.02
   $150,000.01   to   $175,000.00               3                  468,510.36                  0.35
   $175,000.01   to   $200,000.00               1                  180,000.00                  0.13
   $200,000.01   to   $225,000.00               1                  209,902.62                  0.15
   $300,000.01   to   $400,000.00               1                  334,675.00                  0.25
- ----------------------------------------------------------------------------------------------------------------
        TOTAL                                3,054          $  135,573,700.49                100.00%
- ----------------------------------------------------------------------------------------------------------------


         The average unpaid principal balance of the Group IIA Mortgage Loans as
   of the Statistical Calculation Date is approximately $44,392.


                                      S-37



             MORTGAGED PROPERTIES SECURING GROUP IIA MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE         OF GROUP IIA            BALANCE OF GROUP IIA
   PROPERTY TYPE                             LOANS              MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                             
   Single-Family Dwelling                    2,507               $109,554,542.63                 80.81%
   Planned Unit Development                    362                 18,334,490.63                 13.52
   Condominium                                 184                  7,659,667.23                  5.65
   2-4 Family                                    1                     25,000.00                  0.02
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                3,054               $135,573,700.49                100.00%
- ------------------------------------------------------------------------------------------------------------------




              ORIGINAL TERM TO MATURITY OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
   ORIGINAL TERM TO MATURITY          GROUP IIA MORTGAGE          OF GROUP IIA            BALANCE OF GROUP IIA
   (MONTHS)                                  LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                              
   240                                      3,054              $135,573,700.49                   100.00%
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                               3,054              $135,573,700.49                   100.00%
- -------------------------------------------------------------------------------------------------------------------



             REMAINING TERM TO MATURITY OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID            PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
   REMAINING TERM TO MATURITY         GROUP IIA MORTGAGE          OF GROUP IIA            BALANCE OF GROUP IIA
   (MONTHS)                                  LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                              
         181      to     240                3,054              $135,573,700.49                    100.00%
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                               3,054              $135,573,700.49                    100.00%
- ------------------------------------------------------------------------------------------------------------------


         The weighted average remaining term to maturity of the Group IIA
Mortgage Loans as of the Statistical Calculation Date is approximately 237
months.


                                      S-38


                 YEAR OF ORIGINATION OF GROUP IIA MORTGAGE LOANS



                                                                 UNPAID            PERCENTAGE OF STATISTICAL
                                       NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                  GROUP IIA MORTGAGE          OF GROUP IIA            BALANCE OF GROUP IIA
   YEAR OF ORIGINATION                   LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- --------------------------------------------------------------------------------------------------------------
                                                                          
        2003                                112          $     5,952,328.57                    4.39%
        2002                              2,936              129,379,273.15                   95.43
        2001                                  6                  242,098.77                    0.18
- --------------------------------------------------------------------------------------------------------------
        TOTAL                             3,054          $   135,573,700.49                  100.00%
- --------------------------------------------------------------------------------------------------------------


         The earliest month and year of origination of any Group IIA Mortgage
Loan as of the Statistical Calculation Date is June 2001 and the latest month
and year of origination of any Group IIA Mortgage Loan as of the Statistical
Calculation Date is January 2003.

                   OCCUPANCY TYPE OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID            PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA            BALANCE OF GROUP IIA
   OCCUPANCY TYPE                            LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                              
   Owner Occupied                             3,054            $ 135,573,700.49                   100.00%
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 3,054            $ 135,573,700.49                   100.00%
- -------------------------------------------------------------------------------------------------------------------


                   CREDIT QUALITY OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA             BALANCE OF GROUP IIA
   CREDIT QUALITY                            LOANS               MORTGAGE LOANS               MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                               
   Excellent                                  2,366            $ 109,682,938.85                    80.90%
   Superior                                     574               21,689,282.20                    16.00
   Good                                         114                4,201,479.44                     3.10
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 3,054            $ 135,573,700.49                   100.00%
- -------------------------------------------------------------------------------------------------------------------


         Credit grades run from Excellent to Superior to Good in descending
order.


                                      S-39


            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING

                            GROUP IIA MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA             BALANCE OF GROUP IIA
   STATE                                     LOANS               MORTGAGE LOANS               MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                               
   California                                 512              $   27,141,025.59                   20.02%
   Arizona                                    273                  12,114,406.75                    8.94
   Maryland                                   241                  11,137,640.60                    8.22
   Florida                                    235                   9,411,293.41                    6.94
   Illinois                                   184                   8,709,136.28                    6.42
   Colorado                                   159                   7,592,140.21                    5.60
   Ohio                                       190                   7,173,424.82                    5.29
   Pennsylvania                               153                   6,303,019.68                    4.65
   Virginia                                   139                   5,996,913.34                    4.42
   Washington                                 101                   4,318,975.90                    3.19
   Michigan                                   104                   4,091,303.96                    3.02
   Georgia                                    101                   4,009,665.91                    2.96
   Oregon                                      84                   3,616,224.31                    2.67
   Indiana                                     87                   3,171,645.00                    2.34
   New Jersey                                  63                   2,924,531.63                    2.16
   Other ((less than) 2%)                     428                  17,862,353.10                   13.18
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                               3,054              $  135,573,700.49                  100.00%
- -------------------------------------------------------------------------------------------------------------------


         No more than approximately 0.32% of the Group IIA Mortgage Loans as of
the Statistical Calculation Date are secured by mortgaged properties located in
any one zip code.

                DEBT-TO-INCOME RATIOS OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                       GROUP IIA MORTGAGE         OF GROUP IIA            BALANCE OF GROUP IIA
   DEBT-TO-INCOME RATIOS (%)                 LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- --------------------------------------------------------------------------------------------------------------------
                                                                              
        10.001   to    15.000                  2              $      131,208.72                   0.10%
        15.001   to    20.000                 14                     509,199.84                   0.38
        20.001   to    25.000                 67                   2,881,293.50                   2.13
        25.001   to    30.000                235                   9,269,673.05                   6.84
        30.001   to    35.000                435                  17,616,342.82                  12.99
        35.001   to    40.000                642                  26,559,973.76                  19.59
        40.001   to    45.000                819                  36,027,340.45                  26.57
        45.001   to    50.000                674                  33,494,832.67                  24.71
        50.001   to    55.000                166                   9,083,835.68                   6.70
- --------------------------------------------------------------------------------------------------------------------
        TOTAL                              3,054                $135,573,700.49                 100.00%
- --------------------------------------------------------------------------------------------------------------------


         The weighted average debt-to-income ratio of the Group IIA Mortgage
Loans as of the Statistical Calculation Date is approximately 40.73%.


                                      S-40



                 PREPAYMENT PENALTY FOR GROUP IIA MORTGAGE LOANS



                                                                      UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE        CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE           OF GROUP IIA             BALANCE OF GROUP IIA
   MONTHS APPLICABLE                         LOANS                MORTGAGE LOANS               MORTGAGE LOANS
- --------------------------------------------------------------------------------------------------------------------
                                                                                
   No Prepayment Penalty                         36            $    1,602,090.31                     1.18%
           24                                     8                   402,246.29                     0.30
           36                                   957                46,489,303.94                    34.29
           48                                     5                   224,249.98                     0.17
           60                                 2,048                86,855,809.97                    64.07
- --------------------------------------------------------------------------------------------------------------------
        TOTAL                                 3,054              $135,573,700.49                   100.00%
- --------------------------------------------------------------------------------------------------------------------



                 DELINQUENCY STATUS FOR GROUP IIA MORTGAGE LOANS



                                                                UNPAID              PERCENTAGE OF STATISTICAL
                                        NUMBER OF          PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                   GROUP IIA MORTGAGE        OF GROUP IIA             BALANCE OF GROUP IIA
   DELINQUENCY                            LOANS             MORTGAGE LOANS               MORTGAGE LOANS
- ---------------------------------------------------------------------------------------------------------------
                                                                          
   0                                       2,934            $ 130,894,974.79                  96.55%
   1-29                                      120                4,678,725.70                   3.45
- ---------------------------------------------------------------------------------------------------------------
        TOTAL                              3,054             $135,573,700.49                 100.00%
- ---------------------------------------------------------------------------------------------------------------



                                      S-41


                     RATE FLOOR OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID              PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA             BALANCE OF GROUP IIA
   RATE FLOOR (%)                            LOANS               MORTGAGE LOANS               MORTGAGE LOANS
- --------------------------------------------------------------------------------------------------------------------
                                                                                
         4.000    to       4.999                2             $        103,670.90                   0.08%
         5.000    to       5.999               12                      874,150.67                   0.64
         6.000    to       6.999               51                    2,781,504.05                   2.05
         7.000    to       7.999              177                    9,936,271.97                   7.33
         8.000    to       8.999              358                   18,210,235.58                  13.43
         9.000    to       9.999              509                   22,323,537.43                  16.47
        10.000    to      10.999              618                   25,381,469.96                  18.72
        11.000    to      11.999              568                   23,967,152.41                  17.68
        12.000    to      12.999              333                   14,627,252.97                  10.79
        13.000    to      13.999              178                    7,295,742.67                   5.38
        14.000    to      14.999               79                    3,381,994.81                   2.49
        15.000    to      15.999              123                    4,904,072.40                   3.62
        16.000    to      16.999               39                    1,505,506.35                   1.11
        17.000    to      17.999                6                      234,588.32                   0.17
        19.000    to      19.999                1                       46,550.00                   0.03
- --------------------------------------------------------------------------------------------------------------------
        TOTAL                               3,054                 $135,573,700.49                 100.00%
- --------------------------------------------------------------------------------------------------------------------


     The weighted average rate floor of the Group IIA Mortgage Loans as of the
Statistical Calculation Date is approximately 10.690% per annum.




                    RATE CEILING OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID              PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE        CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA              BALANCE OF GROUP IIA
   RATE CEILING (%)                          LOANS               MORTGAGE LOANS                MORTGAGE LOANS
- ---------------------------------------------------------------------------------------------------------------------
                                                                                
        14.000    to      14.999                2             $        103,670.90                   0.08%
        15.000    to      15.999               12                      874,150.67                   0.64
        16.000    to      16.999               51                    2,781,504.05                   2.05
        17.000    to      17.999              177                    9,936,271.97                   7.33
        18.000    to      18.999              375                   19,056,750.46                  14.06
        19.000    to      19.999              507                   22,173,279.63                  16.36
        20.000    to      20.999              615                   25,148,116.47                  18.55
        21.000    to      21.999              565                   23,856,688.02                  17.60
        22.000    to      22.999              329                   14,494,570.21                  10.69
        23.000    to      23.999              176                    7,246,705.97                   5.35
        24.000                                245                    9,901,992.14                   7.30
- ---------------------------------------------------------------------------------------------------------------------
        TOTAL                               3,054                 $135,573,700.49                 100.00%
- ---------------------------------------------------------------------------------------------------------------------


     The weighted average rate ceiling of the Group IIA Mortgage Loans as of the
Statistical Calculation Date is approximately 20.584% per annum.


                                      S-42



                     MARGIN RATE OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID              PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE        CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA              BALANCE OF GROUP IIA
   MARGIN RANGE (%)                          LOANS               MORTGAGE LOANS                MORTGAGE LOANS
- ---------------------------------------------------------------------------------------------------------------------
                                                                                
         1.000    to       1.999                  2           $        103,670.90                   0.08%
         2.000    to       2.999                  4                    464,807.46                   0.34
         3.000    to       3.999                 19                  1,091,443.69                   0.81
         4.000    to       4.999                106                  6,126,919.52                   4.52
         5.000    to       5.999                247                 13,498,528.84                   9.96
         6.000    to       6.999                422                 20,024,282.95                  14.77
         7.000    to       7.999                645                 27,401,006.53                  20.21
         8.000    to       8.999                616                 25,980,730.51                  19.16
         9.000    to       9.999                508                 21,317,046.59                  15.72
        10.000    to      10.999                228                  9,093,659.27                   6.71
        11.000    to      11.999                 88                  3,803,560.24                   2.81
        12.000    to      12.999                123                  4,881,399.32                   3.60
        13.000    to      13.999                 38                  1,468,806.35                   1.08
        14.000    to      14.999                  6                    232,638.32                   0.17
        15.000    to      15.999                  1                     38,650.00                   0.03
        17.000    to      17.999                  1                     46,550.00                   0.03
- ---------------------------------------------------------------------------------------------------------------------
        TOTAL                                 3,054               $135,573,700.49                 100.00%
- ---------------------------------------------------------------------------------------------------------------------


     The weighted average margin of the Group IIA Mortgage Loans as of the
Statistical Calculation Date is approximately 7.963% per annum.

                     FICO SCORES OF GROUP IIA MORTGAGE LOANS



                                                                     UNPAID              PERCENTAGE OF STATISTICAL
                                           NUMBER OF            PRINCIPAL BALANCE        CALCULATION DATE PRINCIPAL
                                      GROUP IIA MORTGAGE          OF GROUP IIA              BALANCE OF GROUP IIA
   FICO                                      LOANS               MORTGAGE LOANS                MORTGAGE LOANS
- ---------------------------------------------------------------------------------------------------------------------
                                                                                
          580     to      599                   6              $      256,996.65                    0.19%
          600     to      619                 243                   9,432,187.39                    6.96
          620     to      639                 426                  16,284,087.06                   12.01
          640     to      659                 738                  30,888,019.16                   22.78
          660     to      679                 672                  31,405,575.36                   23.16
          680     to      699                 445                  21,069,674.89                   15.54
          700     to      719                 264                  13,554,866.52                   10.00
          720     to      739                 144                   7,295,741.69                    5.38
          740     to      759                  77                   3,567,743.25                    2.63
          760     to      779                  32                   1,459,434.01                    1.08
          780     to      799                   6                     324,403.51                    0.24
          800     to      819                   1                      34,971.00                    0.03
- --------------------------------------------------------------------------------------------------------------------
        TOTAL                               3,054                $135,573,700.49                  100.00%
- --------------------------------------------------------------------------------------------------------------------


     The weighted average FICO of the Group IIA Mortgage Loans as of the
Statistical Calculation Date is approximately 669.


                                      S-43



                            GROUP IIB MORTGAGE LOANS

                    LIEN POSITION OF GROUP IIB MORTGAGE LOANS



                                                                      UNPAID             PERCENTAGE OF STATISTICAL
                                            NUMBER OF           PRINCIPAL BALANCE        CALCULATION DATE PRINCIPAL
                                       GROUP IIB MORTGAGE          OF GROUP IIB             BALANCE OF GROUP IIB
   LIEN POSITION                              LOANS               MORTGAGE LOANS               MORTGAGE LOANS
- ---------------------------------------------------------------------------------------------------------------------
                                                                                
   First Lien                                   10               $   1,004,875.42                     2.04%
   Second Lien                                 954                  47,668,595.98                    96.89
   More Junior Lien                             13                     525,184.60                     1.07
- ---------------------------------------------------------------------------------------------------------------------
        TOTAL                                  977                 $49,198,656.00                   100.00%
- ---------------------------------------------------------------------------------------------------------------------



               MORTGAGE INTEREST RATES OF GROUP IIB MORTGAGE LOANS



                                                                      UNPAID             PERCENTAGE OF STATISTICAL
                                            NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                       GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   MORTGAGE INTEREST RATES (%)                LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- --------------------------------------------------------------------------------------------------------------------
                                                                                
         5.001    to       6.000                13              $      894,724.90                   1.82%
         6.001    to       7.000                43                   2,432,906.45                   4.95
         7.001    to       8.000                64                   3,398,008.68                   6.91
         8.001    to       9.000                81                   4,410,886.15                   8.97
         9.001    to      10.000               144                   6,968,292.35                  14.16
        10.001    to      11.000               176                   9,468,239.73                  19.24
        11.001    to      12.000               178                   8,842,355.31                  17.97
        12.001    to      13.000               124                   5,852,628.05                  11.90
        13.001    to      14.000                70                   3,399,932.91                   6.91
        14.001    to      15.000                40                   1,710,487.97                   3.48
        15.001    to      16.000                30                   1,242,041.90                   2.52
        16.001    to      17.000                 6                     214,086.00                   0.44
        17.001    to      18.000                 5                     219,676.13                   0.45
        18.001    to      19.000                 1                      45,038.88                   0.09
        19.001    to      20.000                 2                      99,350.59                   0.20
- --------------------------------------------------------------------------------------------------------------------
        TOTAL                                  977                 $49,198,656.00                 100.00%
- --------------------------------------------------------------------------------------------------------------------


     The weighted average mortgage interest rate of the Group IIB Mortgage Loans
as of the Statistical Calculation Date is approximately 10.759% per annum.


                                      S-44



            COMBINED LOAN-TO-VALUE RATIOS OF GROUP IIB MORTGAGE LOANS




                                                                     UNPAID            PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   COMBINED LOAN-TO-VALUE RATIO (%)          LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
         0.001    to      40.000                2             $        66,500.00                   0.14%
        50.001    to      60.000                3                     128,515.48                   0.26
        60.001    to      70.000                5                     225,457.12                   0.46
        70.001    to      80.000               30                   1,663,337.26                   3.38
        80.001    to      90.000               90                   4,788,421.64                   9.73
        90.001    to     100.000              368                  17,257,653.09                  35.08
       100.001    to     105.000               19                     955,790.71                   1.94
       105.001    to     110.000               29                   1,282,513.27                   2.61
       110.001    to     115.000               80                   4,188,508.44                   8.51
       115.001    to     120.000               91                   4,830,336.75                   9.82
       120.001    to     125.000              260                  13,811,622.24                  28.07
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                 $49,198,656.00                 100.00%
- ------------------------------------------------------------------------------------------------------------------


     The minimum and maximum combined loan-to-value ratios of the Group IIB
Mortgage Loans as of the Statistical Calculation Date are approximately 33.33%
and 125.00%, respectively, and the weighted average combined loan-to-value ratio
as of the Statistical Calculation Date of the Group IIB Mortgage Loans is
approximately 106.67%. The "combined loan-to-value ratio" of a Group IIB
Mortgage Loan as of the Statistical Calculation Date is the ratio, expressed as
a percentage, equal to the sum of any outstanding first and other mortgage
balance, if any, as of the date of origination of the related Group IIB Mortgage
Loan plus the principal balance of such Group IIB Mortgage Loan as of the
origination date divided by the appraised value of the mortgaged property at
origination.

                 PRINCIPAL BALANCES OF GROUP IIB MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   PRINCIPAL BALANCES                        LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
           $0.01    to     $25,000.00         113              $   2,518,803.32                    5.12%
      $25,000.01    to     $50,000.00         525                 19,854,388.38                   40.36
      $50,000.01    to     $75,000.00         210                 13,024,108.99                   26.47
      $75,000.01    to    $100,000.00          84                  7,578,758.65                   15.40
     $100,000.01    to    $125,000.00          29                  3,336,044.51                    6.78
     $125,000.01    to    $150,000.00           7                    963,360.04                    1.96
     $150,000.01    to    $175,000.00           3                    480,637.09                    0.98
     $175,000.01    to    $200,000.00           2                    376,655.02                    0.77
     $200,000.01    to    $225,000.00           1                    216,700.00                    0.44
     $225,000.01    to    $250,000.00           1                    247,700.00                    0.50
     $275,000.01    to    $300,000.00           1                    300,000.00                    0.61
     $300,000.01    to    $400,000.00           1                    301,500.00                    0.61
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                  100.00%
- -------------------------------------------------------------------------------------------------------------------


     The average unpaid principal balance of the Group IIB Mortgage Loans as of
the Statistical Calculation Date is $50,357.


                                      S-45



             MORTGAGED PROPERTIES SECURING GROUP IIB MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   PROPERTY TYPE                             LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
   Single-Family Dwelling                     762               $ 37,307,257.55                   75.83%
   Planned Unit Development                   155                  9,296,048.82                   18.89
   Condominium                                 53                  2,259,620.08                    4.59
   2-4 Family                                   7                    335,729.55                    0.68
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                  100.00%
- -------------------------------------------------------------------------------------------------------------------



              ORIGINAL TERM TO MATURITY OF GROUP IIB MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
   ORIGINAL TERM TO MATURITY          GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   (MONTHS)                                  LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
           61     to      120                  38              $   1,272,151.52                    2.59%
          121     to      180                 494                 22,711,911.51                   46.16
          181     to      240                 121                  6,852,355.58                   13.93
          241     to      300                 324                 18,362,237.39                   37.32
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                  100.00%
- -------------------------------------------------------------------------------------------------------------------


     The weighted average original term to maturity of the Group IIB Mortgage
Loans as of the Statistical Calculation Date is approximately 232 months.

             REMAINING TERM TO MATURITY OF GROUP IIB MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
   REMAINING TERM TO MATURITY         GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   (MONTHS)                                  LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
            0     to       60                   4            $        80,877.48                    0.16%
           61     to      120                  34                  1,191,274.04                    2.42
          121     to      180                 494                 22,711,911.51                   46.16
          181     to      240                 121                  6,852,355.58                   13.93
          241     to      300                 324                 18,362,237.39                   37.32
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                  100.00%
- -------------------------------------------------------------------------------------------------------------------


     The weighted average remaining term to maturity of the Group IIB Mortgage
Loans as of the Statistical Calculation Date is approximately 231 months.


                                      s-46



                 YEAR OF ORIGINATION OF GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB            BALANCE OF GROUP IIB
   YEAR OF ORIGINATION                       LOANS              MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
          2003                                634               $31,816,769.98                   64.67%
          2002                                339                17,301,008.54                   35.17
          1997                                  3                    66,507.07                    0.14
          1996                                  1                    14,370.41                    0.03
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977               $49,198,656.00                  100.00%
- ------------------------------------------------------------------------------------------------------------------


     The earliest month and year of origination of any Group IIB Mortgage Loan
as of the Statistical Calculation Date is August 1996 and the latest month and
year of origination of any Group IIB Mortgage Loan as of the Statistical
Calculation Date is January 2003.


                   OCCUPANCY TYPE OF GROUP IIB MORTGAGE LOANS



                                                                     UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE          OF GROUP IIB            BALANCE OF GROUP IIB
   OCCUPANCY TYPE                            LOANS               MORTGAGE LOANS              MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
   Owner Occupied                             974               $49,091,718.17                    99.78%
   Investment Property                          3                   106,937.83                     0.22
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977               $49,198,656.00                   100.00%
- -------------------------------------------------------------------------------------------------------------------



                   CREDIT QUALITY OF GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB             BALANCE OF GROUP IIB
   CREDIT QUALITY                            LOANS              MORTGAGE LOANS               MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
   Excellent                                  818               $42,400,180.43                   86.18%
   Superior                                   131                 5,423,496.09                   11.02
   Good                                        27                 1,334,979.48                    2.71
   Fair                                         1                    40,000.00                    0.08
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977               $49,198,656.00                  100.00%
- -------------------------------------------------------------------------------------------------------------------


     Credit grades run from Excellent to Superior to Good to Fair in descending
order.


                                      S-47



            GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES SECURING

                            GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB            BALANCE OF GROUP IIB
   STATE                                     LOANS              MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
   California                                 167              $   9,684,956.89                   19.69%
   Florida                                    103                  4,588,342.08                    9.33
   Maryland                                    69                  4,069,519.10                    8.27
   Virginia                                    74                  3,821,615.67                    7.77
   Arizona                                     59                  2,815,759.27                    5.72
   Pennsylvania                                48                  2,315,935.89                    4.71
   Colorado                                    43                  2,197,745.94                    4.47
   Ohio                                        49                  2,167,180.26                    4.40
   Michigan                                    44                  1,977,325.30                    4.02
   New Jersey                                  37                  1,967,775.47                    4.00
   Washington                                  34                  1,711,257.23                    3.48
   Nevada                                      25                  1,388,748.57                    2.82
   Missouri                                    25                  1,213,633.73                    2.47
   Illinois                                    23                  1,102,001.89                    2.24
   Other ((less than) 2%)                     177                  8,176,858.71                   16.62
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                  100.00%
- ------------------------------------------------------------------------------------------------------------------


     No more than approximately 0.61% of the Group IIB Mortgage Loans as of the
Statistical Calculation Date are secured by mortgaged properties located in any
one zip code.

                DEBT-TO-INCOME RATIOS OF GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB            BALANCE OF GROUP IIB
   DEBT-TO-INCOME RATIOS (%)                 LOANS              MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
        15.001    to    20.000                  7             $      416,409.07                     0.85%
        20.001    to    25.000                 19                    952,136.53                     1.94
        25.001    to    30.000                 45                  1,669,287.85                     3.39
        30.001    to    35.000                140                  5,918,547.89                    12.03
        35.001    to    40.000                181                  8,803,360.22                    17.89
        40.001    to    45.000                208                 10,522,205.55                    21.39
        45.001    to    50.000                231                 12,084,330.89                    24.56
        50.001    to    55.000                146                  8,832,378.00                    17.95
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                   100.00%
- ------------------------------------------------------------------------------------------------------------------


     The weighted average debt-to-income ratio of the Group IIB Mortgage Loans
as of the Statistical Calculation Date is approximately 42.43%.


                                      S-48




                 PREPAYMENT PENALTY FOR GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB            BALANCE OF GROUP IIB
   MONTHS APPLICABLE                         LOANS              MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
   No Prepayment Penalty                       81              $   3,895,178.47                     7.92%
          12                                    7                    559,793.41                     1.14
          24                                    7                    331,502.90                     0.67
          36                                  453                 23,124,932.92                    47.00
          48                                    2                    232,055.02                     0.47
          60                                  427                 21,055,193.28                    42.80
- ------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                   100.00%
- ------------------------------------------------------------------------------------------------------------------



                 DELINQUENCY STATUS FOR GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE       CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB             BALANCE OF GROUP IIB
   DELINQUENCY                               LOANS              MORTGAGE LOANS               MORTGAGE LOANS
- -------------------------------------------------------------------------------------------------------------------
                                                                                
   0                                          945               $ 47,667,982.11                    96.89%
   1-29                                        32                  1,530,673.89                     3.11
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977                $49,198,656.00                   100.00%
- -------------------------------------------------------------------------------------------------------------------




                     FICO SCORES OF GROUP IIB MORTGAGE LOANS



                                                                    UNPAID             PERCENTAGE OF STATISTICAL
                                           NUMBER OF           PRINCIPAL BALANCE      CALCULATION DATE PRINCIPAL
                                      GROUP IIB MORTGAGE         OF GROUP IIB            BALANCE OF GROUP IIB
   FICO                                      LOANS              MORTGAGE LOANS              MORTGAGE LOANS
- ------------------------------------------------------------------------------------------------------------------
                                                                                
          560      to      579                  2            $      102,000.00                    0.21%
          580      to      599                 11                   395,855.94                    0.80
          600      to      619                 62                 2,700,786.00                    5.49
          620      to      639                114                 4,988,415.85                   10.14
          640      to      659                204                10,196,540.14                   20.73
          660      to      679                218                10,765,574.76                   21.88
          680      to      699                126                 6,936,728.74                   14.10
          700      to      719                115                 6,188,781.32                   12.58
          720      to      739                 54                 2,796,936.44                    5.68
          740      to      759                 39                 2,517,679.58                    5.12
          760      to      779                 19                   962,771.96                    1.96
          780      to      799                  8                   473,800.00                    0.96
          800      to      819                  4                   113,505.10                    0.23
          820      to      839                  1                    59,280.17                    0.12
- -------------------------------------------------------------------------------------------------------------------
        TOTAL                                 977               $49,198,656.00                  100.00%
- -------------------------------------------------------------------------------------------------------------------


     The weighted average FICO of the Group IIB Mortgage Loans as of the
Statistical Calculation Date is approximately 676.


                                      S-49



                       THE ORIGINATOR AND THE SUBSERVICER

         Irwin Union Bank and Trust Company provided the information set forth
in this section concerning the Originator and the Subservicer. None of the
Depositor, the Indenture Trustee, the Underwriters or any of their respective
affiliates make any representation as to the accuracy or completeness of such
information.

GENERAL

         Pursuant to the Mortgage Loan Sale Agreement between Irwin Union Bank
and Trust Company ("IUB"), as seller (in such capacity, the "SELLER") and the
Depositor, as purchaser, IUB will sell and convey the Mortgage Loans without
recourse to the Depositor on or prior to the Closing Date. In connection with
such sale, IUB will also agree to sell to the Depositor all additional draws
relating to the HELOCs created on or after the Cut-Off Date until the end of the
Managed Amortization Period (the "ADDITIONAL BALANCES").

THE SUBSERVICER

         Irwin Home Equity Corporation ("IHE" or the "SUBSERVICER") is an
Indiana corporation with a single facility in San Ramon, California. IHE will
initially be the sole subservicer of the Mortgage Loans. The Subservicer will
service the Mortgage Loans pursuant to a subservicing agreement between IHE and
IUB. Notwithstanding such subservicing arrangement, IUB will remain responsible
to the Trust and the holders of the Notes for the servicing of the Mortgage
Loans. IHE is a substantially wholly-owned subsidiary of IUB, which is a direct
wholly-owned subsidiary of Irwin Financial Corporation ("IFC"), a specialized
financial services company headquartered in Columbus, Indiana. IHE assists IUB
in identifying mortgage loans that are appropriate for origination or
acquisition by IUB in selected markets nationwide using a combination of direct
mail, broker channels, internet site, correspondent lenders and portfolio
acquisition. IHE services these loans on behalf of IUB. IUB's home equity line
of credit and closed-end, fixed rate products are marketed primarily as debt
consolidation loans for a target market of creditworthy and active borrowers. As
of December 31, 2002, IHE's and IUB's home equity line of business had over
$939.4 million in assets, had originated in aggregate over $4.7 billion in
mortgage loans. IHE is a Freddie Mac approved seller-servicer. The home equity
program underwrites first, second and more junior lien mortgage loans secured by
one- to four-family residences.

         The Subservicer engages in mortgage loan servicing, including servicing
of previously securitized loans, which involves, among other things, the
processing and administration of mortgage loan payments in return for a
servicing fee. At December 31, 2002, the Subservicer serviced 64,242 mortgage
loans with an outstanding principal balance of approximately $2.5 billion.

         As of December 31, 2002, IHE and IUB together had approximately 692
employees involved in the home equity program. The Subservicer's offices are
located at 12677 Alcosta Boulevard, Suite 500, San Ramon, California, 94583 and
its telephone number is (925) 277-2001.

         The following table sets forth certain information regarding the
principal balance of one- to four-family residential mortgage loans included in
the Subservicer's servicing portfolio. The Subservicer's servicing portfolio
includes mortgage loans held for sale and mortgage loans held for investment
that were originated by the Master Servicer's mortgage banking operations.



                                      S-50


                      THE SUBSERVICER'S SERVICING PORTFOLIO
                             (DOLLARS IN THOUSANDS)



                        Year Ended         Year Ended         Year Ended          Year Ended         Year Ended
                     December 31, 1998  December 31, 1999  December 31, 2000  December 31, 2001   December 31, 2002
                     -----------------  -----------------  -----------------  -----------------   -----------------
                                                                                       
Loans acquired
and originated:         $389,673           $439,507        $ 1,225,955            $1,149,409        $ 1,067,227

Loan Volume:
  Lines of Credit:      $ 98,855           $ 93,185        $   629,906            $  317,579        $   443,323
  Loans:                $290,818           $346,322        $   596,049            $  831,830        $   623,903
Total Servicing
Portfolio:              $581,241           $842,403        $ 1,825,527            $2,317,975        $ 2,502,685

Loans Securitized:      $294,300           $430,700        $   774,600            $1,045,707        $   470,825

Securitized loan
balance
(cumulative):           $336,767           $553,866        $ 1,285,500            $1,721,048        $ 1,518,582


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

Note:    A significant portion of the increase in the Subservicer's servicing
         portfolio during 2000 resulted from the acquisition of a seasoned pool
         of previously securitized loans now serviced by the Subservicer. Those
         loans were not originated by IUB.

DELINQUENCY AND LOSS EXPERIENCE OF THE SUBSERVICER'S SERVICING PORTFOLIO

         The following tables summarize the delinquency and loss experience for
closed-end, fixed-rate first and second mortgage loans and adjustable-rate home
equity lines of credit originated or acquired by the Master Servicer and
serviced by the Subservicer. The data presented in the following tables is for
illustrative purposes only, and there is no assurance that the delinquency and
loss experience of the Mortgage Loans will be similar to that set forth below.

                             DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)



                                                     YEAR ENDED
                                                    DECEMBER 31,
- -----------------------------------------------------------------------------------------------------------------------
                          1998                1999                2000                2001                2002
                   ------------------- ------------------- ------------------- ------------------- --------------------
                    Number              Number              Number              Number              Number
                      of      Dollar      of      Dollar      of      Dollar      of      Dollar      of      Dollar
Accounts Managed    Loans     Amount    Loans     Amount    Loans     Amount    Loans     Amount    Loans     Amount
- ------------------ --------- --------- --------- --------- --------- --------- --------- --------- --------- ----------
                                                                               
Principal
Balance of
Mortgage Loans...   14,578   $581,241   22,524   $842,403   57,544   $1,825,527 65,596   $2,317,975  64,242  $2,502,685

30-59 Days Past
Due (1).......         108   $  3,590      262   $  7,327    1,454   $   38,857  1,647   $   45,218   1,446  $   45,933

60-89 Days Past
Due (1).......          13   $    352       70   $  2,053      547   $   13,033    708   $   18,257     659  $   20,504

90+ Days Past                $
Due (1).......          31        991       67   $  2,445      929   $   27,378  2,087   $   47,909   1,652  $   42,527

Foreclosures..          62   $  2,151      139   $  4,618       86   $    4,178    223   $   10,800     377  $   19,861

REO Properties
(2)...........           8   $    277       10   $    300       20   $    1,204     38   $    2,443      53  $    3,107
- -----------------------------------------------------------------------------------------------------------------------


Note:    A significant portion of the increase in the Subservicer's servicing
         portfolio during 2000 resulted from the acquisition of a seasoned pool
         of previously securitized loans now serviced by the Subservicer. Those
         loans were not originated by IUB.
(1)      Contractually past due excluding mortgage loans in the process of
         foreclosure.
(2)      "REAL ESTATE OWNED" properties - properties relating to mortgages
         foreclosed or for which deeds in lieu of foreclosure have been
         accepted, and held by the Master Servicer pending disposition.




                                      S-51


                                 LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS)



                                                      YEAR ENDED
                                                     DECEMBER 31,
- --------------------------------------------------------------------------------------------------------------------
                                      1998              1999             2000              2001             2002
                                      ----              ----             ----              ----             ----
                                                                                         
Aggregate Principal Balance
Outstanding................        $581,241          $842,403        $1,825,527       $2,317,975        $2,502,685

Net Charge-offs (1)........        $  2,141          $  3,186        $   10,375       $   36,694        $   63,692

Total Loans in Foreclosure.        $  2,151          $  4,618        $    4,178       $   10,800        $   19,861
- --------------------------------------------------------------------------------------------------------------------

Net Charge-offs as a
Percentage of Aggregate
Principal Balance Outstanding
at period-end..............           0.37%             0.38%             0.57%            1.58%             2.54%


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

Note:    A significant portion of the increase in the Subservicer's servicing
         portfolio during 2000 resulted from the acquisition of a seasoned pool
         of previously securitized loans now serviced by the Subservicer. Those
         loans were not originated by IUB.
(1)      Net Charge-offs refers to writedowns on properties prior to liquidation
         and the actual liquidated loss incurred on a mortgaged property when
         sold net of recoveries.

LEGAL PROCEEDINGS

         In connection with a suit originally filed in July, 2001 in the U.S.
District Court for the District of Massachusetts in an amended complaint, IUB
was named as a defendant in place of IHE (IHE and IUB collectively, "IRWIN").
The suit relates to a loan purchased by IUB and serviced by IHE. The plaintiff
alleges that the loan documents did not comply with certain provisions of the
Truth in Lending Act relating to high cost loans. The suit also requests
certification of a plaintiff class. IUB filed an answer to the amended complaint
denying plaintiff's allegations. On September 30, 2002, the court granted
plaintiffs' motion for certification of a class, subject to certain limitations.
IUB is challenging the grant of class certification and has filed motions with
the District Court for summary judgment and for reconsideration of class
certification. On October 15, 2002, Irwin filed a Rule 23(f) application for
appellate review of the District Court's certification of the class with the
First Circuit Court of Appeals. The First Circuit has deferred taking any action
on this motion until the motion for reconsideration is resolved at the District
Court level.

         Irwin believes that it has available numerous defenses to the
allegations and intends to vigorously defend this lawsuit. Because this case is
in the early stages of litigation, Irwin is unable to form a reasonable estimate
of potential loss, if any, and has not established any reserves related to this
case. If the class is ultimately upheld, the actual number of plaintiff
borrowers will be determined only after a review of loan files. As specified,
the plaintiff class is limited to those borrowers who obtained a mortgage loan
with prepayment penalty provisions originated by FirstPlus Financial, Inc.
during the three-year period prior to the filing of the suit. Only high cost
loans that are subject to the provisions of HOEPA and meet the parameters
outlined in the previous sentence would be included in the class. None of the
Mortgage Loans being sold to the Trust were originated by FirstPlus Financial,
Inc. and could be subject to this litigation. See "Risk Factors--Origination
disclosure practices for the mortgage loans could create liabilities that affect
your notes."

SOLICITATION PROCESS

         Since January 1995, IUB's home equity program has processed responses
from its geographic mailing base. IUB also receives customer applications
through loan brokers and the internet. A portion of the Mortgage Loans being
sold to the Trust were originated by correspondent lenders, including loans in
states where IUB does not originate its own loans.

         IHE uses pre-screening and list processing (response modeling)
techniques in connection with direct-mail methods to assist IUB in contacting
creditworthy and profitable customer segments within a targeted mail base. IHE


                                      S-52


also assists IUB in using direct-mail to contact individuals identified in
public records as having a second mortgage and IUB uses the internet to accept
applications from aggregator sites, banner ad respondents and direct mail
recipients. In the ordinary course of its business, IUB, including through its
affiliates, may offer mortgage products via promotions or solicitations as well
as respond to unsolicited requests for refinancing from mortgagors on the
Mortgage Loans. IUB may also waive any prepayment penalties with respect to any
refinancing of the Mortgage Loans.

UNDERWRITING STANDARDS

         The Mortgage Loans (other than those originated by correspondent
lenders) were underwritten by IUB in accordance with its underwriting standards.
The mortgage loans originated by correspondent lenders were originated in
accordance with the underwriting criteria of IUB and applied by the originating
institution at the time of origination of the related mortgage loan. The
following is a brief description of the various underwriting standards and
procedures applicable to the Mortgage Loans. However, there can be no assurance
that the quality or performance of all Mortgage Loans will be equivalent in
every respect under all circumstances.

         Each prospective mortgagor completes a mortgage loan application that
includes information with respect to the applicant's liabilities, income, credit
history, employment history and personal information. At least one credit report
on each applicant from national credit reporting companies is required. The
report typically contains information relating to such matters as credit history
with local and national merchants and lenders, installment debt payments and
record of any defaults, bankruptcies, repossessions or judgments. Appraisals and
property valuations range from full appraisals to the use of prior purchase
price adjusted to reflect market appropriate appreciation to stated value. Title
searches and insurance range from full ALTA policies to property profiles. The
appraisal and title requirements obtained in connection with each loan vary
based on loan amount, lien position, property type and location and originating
lender.

         The underwriting requirements for certain types of home loans may
change from time to time, which in certain instances may result in less
stringent underwriting requirements. Depending on the dates on which mortgage
loans are originated, such mortgage loans may have been originated pursuant to
different underwriting requirements, and accordingly, certain Mortgage Loans
included in the Trust may be of a different credit quality and have different
loan characteristics than other Mortgage Loans. To the extent that certain
Mortgage Loans were originated using less stringent underwriting requirements,
such Mortgage Loans may be more likely to experience higher rates of
delinquencies, defaults and losses than those Mortgage Loans originated pursuant
to more stringent underwriting requirements.

         IUB has acquired and, from time to time, may acquire, portfolios of
mortgage loans. Any acquired mortgage loans may not conform to IUB's
underwriting criteria. IUB's acquisition requirements may change from time to
time.

SERVICING PROVISIONS

         The Trust will appoint IUB as Master Servicer pursuant to the Sale and
Servicing Agreement. The Master Servicer will be responsible for servicing the
Mortgage Loans directly or through one or more subservicers in accordance with
the terms of the Sale and Servicing Agreement. Initially, the Subservicer will
be the sole subservicer with respect to the Mortgage Loans, and will perform all
of the duties of the Master Servicer under the Sale and Servicing Agreement.
Notwithstanding such subservicing arrangements, IUB will remain responsible to
the Trust and the holders of the Note for the servicing of the Mortgage Loans.
See "Description of the Sale and Servicing Agreement" herein and "Servicing of
Loans" in the Prospectus.

         The Master Servicer will mail billing statements each month to
Mortgagors with a payment due. Such statements will detail the monthly activity
on the related Mortgage Loan and specify the monthly payment due thereon.

         For information regarding foreclosure procedures, see "Description of
the Sale and Servicing Agreement--Realization Upon


                                      S-53


or Sale of Defaulted Mortgage Loans" herein and "Servicing of Loans--Realization
Upon Defaulted Loans" in the Prospectus. The Master Servicer's servicing and
charge-off policies and collection practices may change over time in accordance
with the Master Servicer's business judgment, changes in applicable laws and
regulations and other considerations.

                                   THE ISSUER

         The Issuer is a statutory trust formed under the laws of the State of
Delaware pursuant to the Trust Agreement for the purposes described in this
Prospectus Supplement. The Trust Agreement constitutes the "GOVERNING
INSTRUMENT" under the laws of the State of Delaware relating to statutory
trusts. After its formation, the Issuer will not engage in any activity other
than (i) acquiring and holding the Mortgage Loans and the other assets of the
Issuer (the "TRUST ESTATE") and proceeds therefrom, (ii) issuing the Notes and
the Certificates, (iii) making payments on the Notes and 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 Issuer's principal offices are in Wilmington, Delaware, in care of
Wilmington Trust Company, as Owner Trustee, at Rodney Square North, 1100 North
Market Street, Wilmington, Delaware 19890-0001.

                                THE OWNER TRUSTEE

         Wilmington Trust Company is the Owner Trustee under the Trust
Agreement. The Owner Trustee is a banking corporation organized under the laws
of the State of Delaware with offices located in Wilmington, Delaware.

         Neither the Owner Trustee nor any director, officer or employee of the
Owner Trustee will be under any liability to the Issuer or the Security holders
for any action taken or for refraining from the taking of any action in good
faith pursuant to the Trust Agreement or for errors in judgment; provided,
however, that none of the Owner Trustee and any director, officer or employee
thereof will be protected against any liability which would otherwise be imposed
by reason of willful malfeasance, bad faith or gross negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties under the Trust Agreement. All persons into which the Owner Trustee may
be merged or with which it may be consolidated or any person resulting from such
merger or consolidation will be the successor of the Owner Trustee under the
Trust Agreement.

         The commercial bank or trust company serving as Owner Trustee may have
normal banking relationships with the Depositor, the Master Servicer and/or
their affiliates. Payment of the fees and disbursements of the Owner Trustee
will be the obligation of the Depositor or an affiliate thereof.

         The Owner Trustee may resign at any time, in which event the Indenture
Trustee will be obligated to appoint a successor Owner Trustee. The Indenture
Trustee may also remove the Owner Trustee if the Owner Trustee ceases to be
eligible to continue as Owner Trustee under the Trust Agreement or if the Owner
Trustee becomes insolvent. Upon becoming aware of such circumstances, the
Indenture Trustee will be obligated to appoint a successor Owner Trustee. Any
resignation or removal of the Owner Trustee and appointment of a successor Owner
Trustee will not become effective until acceptance of the appointment by the
successor Owner Trustee.

                              THE INDENTURE TRUSTEE

         Wells Fargo Bank Minnesota, National Association, a national banking
association, is the Indenture Trustee under the Indenture. The principal offices
of the Indenture Trustee are located at the Wells Fargo Center, Sixth and
Marquette, Minneapolis, Minnesota 55479.

         The Indenture Trustee may have normal banking relationships with the
Depositor, the Master Servicer and/or their affiliates.

         The Indenture Trustee may resign at any time, in which event the Issuer
will be obligated to appoint a successor Indenture Trustee as set forth in the
Indenture. The Issuer as set forth in the Indenture is obligated to remove the
Indenture Trustee if the Indenture Trustee ceases to be eligible to continue as
Indenture Trustee under


                                      S-54


the Indenture or if the Indenture Trustee becomes insolvent. Upon becoming aware
of such circumstances, the Issuer will be obligated to appoint a successor
Indenture Trustee. The Indenture Trustee may also be removed at any time by the
holders of a majority of the aggregate Note Balance of the Offered Notes. Any
resignation or removal of the Indenture Trustee and appointment of a successor
Indenture Trustee will not become effective until acceptance of the appointment
by the successor Indenture Trustee.

                          DESCRIPTION OF THE SECURITIES

GENERAL

         The Notes will be issued pursuant to the Indenture. The Certificates
will be issued pursuant to the Trust Agreement. The following summaries describe
certain provisions of the Securities, the Indenture and the Trust Agreement. The
summaries do not purport to be complete and are subject to, and qualified in
their entirety by reference to, the provisions of the applicable agreement. Only
the Offered Notes are being offered hereby.

         The Notes will be secured by the assets of the Trust pledged by the
Issuer to the Indenture Trustee pursuant to the Indenture which will consist of:
(i) the assignment of the Depositor's right, title and interest in and to the
Mortgage Loans (including all Additional Balances), (ii) all funds on deposit
from time to time in the Note Payment Account, the Collection Account and the
Trustee Collection Account (each as defined herein) and all proceeds thereof,
(iii) the assignment of the Depositor's right, title and interest in and to the
representations and warranties made by Irwin Union Bank and Trust Company in the
Mortgage Loan Sale Agreement and (iv) all proceeds of the foregoing.

         The Variable Funding Notes will be issued to the Depositor and then
transferred by the Depositor to Irwin Union Bank and Trust Company. The Variable
Funding Balance of the Group I Variable Funding Notes or the Group II Variable
Funding Notes, as applicable, will be increased from time to time until the end
of the Managed Amortization Period in consideration for Additional Balances sold
to the Issuer by Irwin Union Bank and Trust Company, if Principal Collections
from the related loan group in respect of the related Collection Period are
insufficient or unavailable to cover the full consideration therefor. The
consideration for any such sale will be an increase in the applicable Variable
Funding Balance. Notwithstanding any of the foregoing, (1) the Variable Funding
Balance may not exceed $5,000,000 for the Group I Variable Funding Notes and
$5,000,000 for the Group II Variable Funding Notes (the "MAXIMUM VARIABLE
FUNDING BALANCE") and (2) the combined Variable Funding Balance may not increase
by more than $100,000 in any calendar month unless the Indenture Trustee is
provided a tax opinion to the effect that such increase will not have a material
adverse tax consequence to the Trust. Each initial Variable Funding Balance will
be zero.

BOOK-ENTRY NOTES

         The Offered Notes will initially be issued as Book-Entry Notes (the
"BOOK-ENTRY NOTES"). Persons acquiring beneficial ownership interests in the
Offered Notes ("OFFERED NOTE OWNERS") may elect to hold their Offered Notes
through DTC in the United States, or Clearstream, Luxembourg or Euroclear, in
Europe if they are Participants of such systems, or indirectly through
organizations which are Participants in such systems. The Book-Entry Notes will
be issued in one or more securities that equal the aggregate principal balance
of the Offered Notes and will initially be registered in the name of Cede & Co.,
as nominee of DTC ("CEDE"). Clearstream, Luxembourg and Euroclear will hold
omnibus positions on behalf of their Participants through customers' securities
accounts in Clearstream's, Luxembourg's and Euroclear's names on the books of
their respective depositaries (in such capacities, individually the "RELEVANT
DEPOSITARY" and collectively the "EUROPEAN DEPOSITARIES") which in turn will
hold such positions in customers' securities accounts in the depositaries' names
on the books of DTC. Investors may hold such beneficial interests in the
Book-Entry Notes in minimum denominations of $1,000 and in integral multiples of
$1 in excess thereof. Except as described below, no Beneficial Owner will be
entitled to receive a physical certificate representing such security (a
"DEFINITIVE NOTE"). Unless and until Definitive Notes are issued, it is
anticipated that the only "Holder" of the Offered Notes will be Cede, as nominee
of DTC. Offered Note Owners will not be Holders as that term is used in the
Indenture.

         A Beneficial Owner's ownership of a Book-Entry Note will be recorded on
the records of the brokerage firm, bank, thrift institution or other financial
intermediary (each, a "FINANCIAL INTERMEDIARY") that maintains the


                                      S-55


Beneficial Owner's account for such purpose. In turn, the Financial
Intermediary's ownership of such Book-Entry Notes will be recorded on the
records of DTC (or of a Participating firm that acts as agent for the Financial
Intermediary, whose interest will in turn be recorded on the records of DTC, if
the Beneficial Owner's Financial Intermediary is not a DTC Participant and on
the records of Clearstream, Luxembourg or Euroclear, as appropriate).

         Offered Note Owners will receive all payments of principal and interest
on the Offered Notes from the Indenture Trustee through DTC and DTC
Participants. While the Offered Notes are outstanding (except under the
circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the "RULES"), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Offered Notes and is required to receive and transmit payments of
principal and interest on the Offered Notes.

         Participants and Indirect Participants with whom Offered Note Owners
have accounts with respect to Offered Notes are similarly required to make
book-entry transfers and receive and transmit such payments on behalf of their
respective Offered Note Owners. Accordingly, although Offered Note Owners will
not possess physical certificates, the Rules provide a mechanism by which
Offered Note Owners will receive payments and will be able to transfer their
interest.

         Offered Note Owners will not receive or be entitled to receive
Definitive Notes representing their respective interests in the Offered Notes,
except under the limited circumstances described below. Unless and until
Definitive Notes are issued, Offered Note Owners who are not Participants may
transfer ownership of Offered Notes only through Participants and Indirect
Participants by instructing such Participants and Indirect Participants to
transfer the Offered Notes, by book-entry transfer, through DTC for the account
of the purchasers of such Offered Notes, which account is maintained with their
respective Participants. Under the Rules and in accordance with DTC's normal
procedures, transfers of ownership of Offered Notes will be executed through DTC
and the accounts of the respective Participants at DTC will be debited and
credited. Similarly, the Participants and Indirect Participants will make debits
or credits, as the case may be, on their records on behalf of the selling and
purchasing Offered Note Owners.

         Under a book-entry format, Beneficial Owners of the Book-Entry Notes
may experience some delay in their receipt of payments, since such payments will
be forwarded by the Indenture Trustee to Cede. Payments with respect to Offered
Notes held through Clearstream, Luxembourg or Euroclear will be credited to the
cash accounts of Clearstream, Luxembourg Participants or Euroclear Participants
in accordance with the relevant system's rules and procedures, to the extent
received by the Relevant Depositary. Such payments will be subject to tax
reporting in accordance with relevant United States tax laws and regulations.
Because DTC can only act on behalf of Financial Intermediaries, the ability of a
Beneficial Owner to pledge Book-Entry Notes to persons or entities that do not
participate in the Depositary system, or otherwise take actions in respect of
such Book-Entry Notes, may be limited due to the lack of physical certificates
for such Book-Entry Notes. In addition, issuance of the Book-Entry Notes in
book-entry form may reduce the liquidity of such Offered Notes in the secondary
market since certain potential investors may be unwilling to purchase securities
for which they cannot obtain physical certificates.

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

         Definitive Notes will be issued to Beneficial Owners of the Book-Entry
Notes, or their nominees, rather than to DTC, if (a) the Indenture Trustee
determines that DTC is no longer willing, qualified or able to discharge
properly its responsibilities as nominee and depository with respect to the
Book-Entry Notes and the Indenture Trustee is unable to locate a qualified
successor, (b) the Indenture Trustee elects to terminate a book-entry system


                                      S-56


through DTC or (c) after the occurrence of an Event of Default, pursuant to the
Indenture, Beneficial Owners having Percentage Interests aggregating at least a
majority of the Offered Note Balance of the Offered Notes advise 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 Beneficial Owners.

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

         Although DTC, Clearstream, Luxembourg and Euroclear have agreed to the
foregoing procedures in order to facilitate transfers of Offered Notes among
Participants of DTC, Clearstream, Luxembourg and Euroclear, they are under no
obligation to perform or continue to perform such procedures and such procedures
may be discontinued at any time. See "The Agreements--Book-Entry Securities" in
the Prospectus and Annex I hereto.

         None of the Depositor, the Master Servicer, the Subservicer or the
Indenture Trustee will have any liability for any actions taken by DTC or its
nominee, including, without limitation, actions for any aspect of the records
relating to or payments made on account of beneficial ownership interests in the
Offered Notes held by Cede, as nominee for DTC, or for maintaining, supervising
or reviewing any records relating to such beneficial ownership interests.

PAYMENTS

         Payments on the Notes will be made by the Indenture Trustee or the
Paying Agent on the 25th day of each month or, if such day is not a Business
Day, then the next succeeding Business Day, commencing in April 2003 (each, a
"PAYMENT DATE"). Payments on the Offered Notes other than the Class A-IO Notes
will be made to the persons in whose names such Offered Notes are registered at
the close of business on the day prior to each Payment Date, and payments on the
Class A-IO Notes will be made to the persons in whose names such Notes are
registered at the close of business on the last day of the preceding calendar
month (or, if the Offered Notes are no longer Book-Entry Notes, at the related
record date). See "The Agreements--Book-Entry Securities" in the Prospectus.
Payments will be made by check or money order mailed (or upon the request of a
Holder owning Notes having denominations aggregating at least $1,000,000, by
wire transfer or otherwise) to the address of the person entitled thereto
(which, in the case of Book-Entry Notes, will be DTC or its nominee) as it
appears on the note register in amounts calculated as described herein on the
Determination Date. However, the final payment in respect of the Notes will be
made only upon presentation and surrender thereof at the office or the agency of
the Indenture Trustee specified in the notice to holders of such final payment.
A "BUSINESS DAY" is any day other than (i) a Saturday or Sunday or (ii) a day on
which banking institutions in the State of California, Minnesota, Maryland, New
York, Indiana or Delaware are required or authorized by law to be closed.

INTEREST PAYMENTS ON THE NOTES

         The "NOTE RATE" for the Offered Notes will be the per annum rate as set
forth under "Summary--Terms of the Offered Notes" of this Prospectus Supplement.
Interest payments will accrue on each class of Offered Notes on each Payment
Date at the related Note Rate, subject to the limitations set forth below, which
may result in Interest Carry-Forward Amounts. The weighted average net mortgage
interest rate of the Mortgage Loans will equal the weighted average of the
interest rates on the Mortgage Loans net of the servicing fee rate and the
trustee fee rate and will be determined as of the first day of the month
preceding the month in which the applicable Payment Date occurs.

         On any Payment Date for which the Note Rate for any of the Offered
Notes has been limited by the weighted average net mortgage interest rate of the
Mortgage Loans, the excess of (a) the amount of interest that would have accrued
on such Notes during the related Interest Period had such amount been determined
pursuant to one-month LIBOR plus the fixed margin specified for such Notes in
the footnotes to the table under


                                      S-57


"Summary--Terms of the Offered Notes" of this Prospectus Supplement (but not in
excess of 13.00% per annum) over (b) the interest actually accrued on the
related Note during such Interest Period (such excess, an "INTEREST
CARRY-FORWARD AMOUNT") will accrue interest at the related Note Rate (as
adjusted from time to time) and will be paid on subsequent Payment Dates to the
holders of such Notes to the extent funds are available therefor.

         The Class A-IO Notes will be interest only notes. Except as set forth
in the second succeeding sentence, interest on the Class A-IO Notes will accrue
on a notional balance of $30,500,000. The Class A-IO Notes will not have a Note
Balance and will not be entitled to receive any payments of principal. The
notional balance of the Class A-IO Notes will not be subject to reduction unless
the aggregate Principal Balance of the Mortgage Loans is reduced below
$30,500,000 on or before August 1, 2005 and will be $0 on each Payment Date
after the Payment Date in September 2005.

         Interest on each class of Offered Notes in respect of any Payment Date
will accrue for the related Interest Period on the related Note Balance. The
"INTEREST PERIOD" with respect to any Payment Date and each class of Offered
Notes other than the Class A-IO Notes will be (i) with respect to the Payment
Date in April 2003, the period commencing on the Closing Date and ending on the
day preceding the Payment Date in April 2003, and (ii) with respect to any
Payment Date after the Payment Date in April 2003, the period commencing on the
Payment Date immediately preceding the month in which such Payment Date occurs
and ending on the day preceding each Payment Date. Interest on these Notes will
be calculated on the basis of the actual number of days in the related Interest
Period and a 360-day year. The Interest Period with respect to the Class A-IO
Notes will be the calendar month preceding the month in which such Payment Date
occurs. Interest on the Class A-IO Notes will be calculated on the basis of a
30-day month and 360-day year.

         The Note Rate on the Group I Variable Funding Notes will not exceed the
Note Rate on the Class IA-2 Notes, and the Note Rate on the Group II Variable
Funding Notes will not exceed the Note Rate on the Class IIA-2 Notes for any
Payment Date, in each case, for the related Interest Period.

DETERMINATION OF LIBOR

         On each Payment Date, the Indenture Trustee will establish LIBOR. As to
any Interest Period, LIBOR will equal, for any Interest Period other than the
first Interest Period, the rate for United States dollar deposits for one month
that appears on the Telerate Screen Page 3750 as of 11:00 a.m., London, England
time, on the second LIBOR Business Day prior to the first day of such Interest
Period. With respect to the first Interest Period, LIBOR will equal the rate for
United States dollar deposits for one month that appears on the Telerate Screen
Page 3750 as of 11:00 a.m., London, England time, two LIBOR Business Days prior
to the Closing Date. If such rate does not appear on such page (or such other
page as may replace such page on such service, or if such service is no longer
offered, such other service for displaying LIBOR or comparable rates as may be
reasonably selected by the Indenture Trustee after consultation with the Master
Servicer), the rate will be the Reference Bank Rate. If no such quotations can
be obtained and no Reference Bank Rate is available, LIBOR will be LIBOR
applicable to the preceding Payment Date.

         "TELERATE SCREEN PAGE 3750" means the display page so designated on the
Moneyline Telerate service (or such other page as may replace page 3750 on such
service for the purpose of displaying London interbank offered rates of major
banks).

         The "REFERENCE BANK RATE" will be, with respect to any Interest Period,
as follows: the arithmetic mean (rounded upwards, if necessary, to the nearest
one sixteenth of one percent) of the offered rates for United States dollar
deposits for one month which are offered by the Reference Banks as of 11:00
a.m., London, England time, on the second LIBOR Business Day prior to the first
day of such Interest Period to prime banks in the London interbank market;
provided, that at least two such Reference Banks provide such rate. If fewer
than two offered rates appear, the Reference Bank Rate will be the arithmetic
mean of the rates quoted by one or more major banks in New York City, selected
by the Indenture Trustee after consultation with the Master Servicer, as of
11:00 a.m., New York time, on such date for loans in U.S. Dollars to leading
European Banks for a period of one month. If no such quotations can be obtained,
the Reference Bank Rate will be the Reference Bank Rate applicable to the
preceding Interest Period.



                                      S-58


         "LIBOR BUSINESS DAY" means any day other than (i) a Saturday or a
Sunday or (ii) a day on which banking institutions in the city of London,
England or New York City are required or authorized by law to be closed.

         The establishment of LIBOR as to each Interest Period by the Indenture
Trustee and the Indenture Trustee's calculation of the rate of interest
applicable to the Offered Notes for the related Interest Period will, in the
absence of manifest error, be final and binding.

PRINCIPAL PAYMENTS ON THE NOTES

         All principal payments from whatever source made to the holders of the
Senior Notes (other than the Class A-IO Notes) on each Payment Date from
whatever source will be distributed concurrently to (a) the Group I Notes in the
aggregate and (b) the Group II Notes in the aggregate, in each case (1) prior to
the reduction of the Note Balances of the Subordinate Notes to zero, in
proportion to the percentage of the Principal Collections (net of Principal
Collections from Loan Group I and Loan Group II used to purchase Additional
Balances for Loan Group I and Loan Group II, respectively) derived from the
related Loan Group for that Payment Date and (2) after the Note Balances of the
Subordinate Notes have been reduced to zero, in proportion to the aggregate
outstanding Note Balances of the Group I Notes and the aggregate outstanding
Note Balances of the Group II Notes, until the Note Balances of the Group I
Notes in the aggregate and the Group II Notes in the aggregate have been reduced
to zero. After either the Note Balances of the Group I Notes in the aggregate or
the Group II Notes in the aggregate are reduced to zero, all principal payments
allocated to the Senior Notes will be distributed to the remaining class or
classes of Senior Notes to the extent necessary to reduce the Note Balance of
all Senior Notes to zero. In no event will payments of principal on a class of
Offered Notes on any Payment Date exceed the related Note Balance on that
Payment Date. No principal will be paid to the Class A-IO Notes, which are
interest only notes.

         During the Managed Amortization Period, Principal Collections on
Mortgage Loans for each Loan Group will be used to fund any Additional Balances
on the Mortgage Loans in Loan Group I or Loan Group II, as applicable, created
during the related Collection Period. Principal Collections on the Mortgage
Loans in Loan Group I or Loan Group II, as applicable, used to fund Additional
Balances for any Collection Period will reduce the Principal Collection
Distribution Amount for the Group I Notes or the Group II Notes, as applicable,
on the related Payment Date.

         Payments of principal that are allocated to the Group I Notes will be
paid pro rata based on outstanding Note Balance to (1) the Group I Variable
Funding Notes and (2) the Class IA-1 Notes and the Class IA-2 Notes (a)
generally pro rata based on outstanding Note Balance to the Class IA-1 Notes and
the Class IA-2 Notes until paid in full or (b) after Liquidated Loss Amounts
have reduced the Note Balances of the Subordinate Notes to zero, then so long as
the aggregate Note Balance of the Class IA-1 Notes and the Class IIA-1 Notes has
not been reduced to the Senior Optimal Principal Balance for that Payment Date,
to the Class IA-1 Notes until paid in full and then to the Class IA-2 Notes
until paid in full. Payments of principal that are allocated to the Group II
Notes will be paid pro rata based on the outstanding Note Balance to (1) the
Group II Variable Funding Notes and (2) the Class IIA-1 Notes and the Class
IIA-2 Notes (a) generally pro rata based on outstanding Note Balance to the
Class IIA-1 Notes and the Class IIA-2 Notes until paid in full or (b) on and
after the Step-down Date, so long as the aggregate Note Balance of the Senior
Notes has not been reduced to the Senior Optimal Principal Balance for that
Payment Date, to the Class IIA-1 Notes until paid in full and then to the Class
IIA-2 Notes until paid in full.

         Until the Step-down Date, no principal payments will be distributed to
the Subordinate Notes unless the Note Balances of all of the Senior Notes have
been reduced to zero. In addition, if on any Payment Date the Loss and
Delinquency Tests are not satisfied, amounts otherwise payable to the
Subordinate Notes with respect to principal will be paid to the Senior Notes,
and the Subordinate Notes will receive no distributions of principal on that
Payment Date.

         On the Legal Final Payment Date for a class of Offered Notes, principal
will be due and payable on such class of Offered Notes in an amount equal to the
related Note Balance remaining outstanding on that Payment Date.

         The payment of principal to the Subordinate Notes after the Step-down
Date is subject to the following loss and delinquency tests (the "LOSS AND
DELINQUENCY TESTS"):

                                      S-59


         o        satisfaction of a cumulative Liquidation Loss Amount test such
                  that the fraction (expressed as a percentage) of cumulative
                  Liquidation Loss Amounts as of the respective Payment Date
                  divided by the initial aggregate Principal Balance of the
                  Mortgage Loans is less than or equal to the percentage set
                  forth below for the related Collection Period specified below:


                                COLLECTION         CUMULATIVE LIQUIDATION
                                  PERIOD           LOSS AMOUNT PERCENTAGE
                            -----------------      ----------------------
                            36 - 48                        9.50%

                            49 - 60                       11.25%

                            61 - 84                       13.00%

                            85+                           15.00%; and

         o        satisfaction of a delinquency test such that the three-month
                  rolling average of the aggregate Principal Balance of the
                  Mortgage Loans that are 60 days or more delinquent (including
                  all Mortgage Loans that are in foreclosure and Group II
                  Mortgage Loans that are REO Loans, but excluding Liquidated
                  Mortgage Loans) in the payment of principal and interest
                  divided by the aggregate Principal Balance of the Mortgage
                  Loans is less than 17.75% of the Senior Enhancement
                  Percentage.

PRIORITY OF DISTRIBUTIONS ON THE NOTES

         On each Payment Date, from Interest Collections, Principal Collections
and prepayment penalties with respect to the Mortgage Loans, the Indenture
Trustee will make the following payments in the following order of priority:

o        first, to pay prepayment penalties to the holders of the Certificates;

o        second, to pay the Indenture Trustee the trustee fee rate and any other
         reimbursable expenses;

o        third, to pay accrued and unpaid interest due on the Notes at their
         respective Note Rates as follows:

         o        first, to the Senior Notes on a pro rata basis in accordance
                  with the amount of accrued interest due thereon;

         o        second, to the Class M-1 Notes;

         o        third, to the Class M-2 Notes;

         o        fourth, to the Class B-1 Notes; and

         o        fifth, to the Class B-2 Notes;

o        fourth, to pay as principal on the Notes (other than the Class A-IO
         Notes), an amount equal to the Principal Collection Distribution Amount
         for that Payment Date as follows:

         o        first, to the Senior Notes, in the manner described above
                  under "--Principal Payments on the Notes," until the aggregate
                  Note Balance of the Senior Notes has been reduced to the
                  Senior Optimal Principal Balance for that Payment Date;

         o        second, to the Class M-1 Notes, until the Note Balance of the
                  Class M-1 Notes has been reduced to the Class M-1 Optimal
                  Principal Balance for that Payment Date;



                                      S-60


         o        third, to the Class M-2 Notes, until the Note Balance of the
                  Class M-2 Notes has been reduced to the Class M-2 Optimal
                  Principal Balance for that Payment Date;

         o        fourth, to the Class B-1 Notes, until the Note Balance of the
                  Class B-1 Notes has been reduced to the Class B-1 Optimal
                  Principal Balance for that Payment Date;

         o        fifth, to the Class B-2 Notes, until the Note Balance of the
                  Class B-2 Notes has been reduced to the Class B-2 Optimal
                  Principal Balance for that Payment Date;

o        fifth, to pay to the Senior Notes, in the manner described above under
         "--Principal Payments on the Notes," until the aggregate Note Balance
         of the Senior Notes has been reduced to the Senior Optimal Principal
         Balance for that Payment Date, an amount equal to the Liquidation Loss
         Distribution Amount on the Mortgage Loans for such Payment Date;

o        sixth, to pay to the Class M-1 Notes, until the Note Balance of the
         Class M-1 Notes has been reduced to the Class M-1 Optimal Principal
         Balance for that Payment Date, an amount equal to the Liquidation Loss
         Distribution Amount on the Mortgage Loans for such Payment Date, to the
         extent not paid to the holders of the Senior Notes under clause fifth
         above;

o        seventh, to pay to the Class M-2 Notes, until the Note Balance of the
         Class M-2 Notes has been reduced to the Class M-2 Optimal Principal
         Balance for that Payment Date, an amount equal to the Liquidation Loss
         Distribution Amount on the Mortgage Loans for such Payment Date, to the
         extent not paid to the holders of the Senior Notes or the Class M 1
         Notes under clauses fifth and sixth above, respectively;

o        eighth, to pay to the Class B-1 Notes, until the Note Balance of the
         Class B-1 Notes has been reduced to the Class B-1 Optimal Principal
         Balance for that Payment Date, an amount equal to the Liquidation Loss
         Distribution Amount on the Mortgage Loans for such Payment Date, to the
         extent not paid to the holders of the Senior Notes, the Class M-1 Notes
         or the Class M-2 Notes under clauses fifth, sixth and seventh above,
         respectively;

o        ninth, to pay to the Class B-2 Notes, until the Note Balance of the
         Class B-2 Notes has been reduced to the Class B-2 Optimal Principal
         Balance for that Payment Date, an amount equal to the Liquidation Loss
         Distribution Amount on the Mortgage Loans for such Payment Date, to the
         extent not paid to the holders of the Senior Notes, the Class M-1
         Notes, the Class M-2 Notes or the Class B-1 Notes under clauses fifth,
         sixth, seventh and eighth above, respectively;

o        tenth, to pay to the Senior Notes, in the manner described above under
         "--Principal Payments on the Notes," until the Note Balance thereof has
         been reduced to the Senior Optimal Principal Balance, an amount, if
         any, equal to the Overcollateralization Increase Amount;

o        eleventh, to pay to the Class M-1 Notes, until the Note Balance thereof
         has been reduced to the Class M-1 Optimal Principal Balance amount, if
         any, equal to the Overcollateralization Increase Amount, to the extent
         not previously distributed to the Senior Notes pursuant to clause tenth
         above;

o        twelfth, to pay to the Class M-2 Notes, until the Note Balance thereof
         has been reduced to the Class M-2 Optimal Principal Balance, an amount,
         if any, equal to the Overcollateralization Increase Amount, to the
         extent not previously distributed to the Senior Notes pursuant to
         clause tenth above or the Class M-1 Notes pursuant to clause eleventh
         above;

o        thirteenth, to pay to the Class B-1 Notes, until the Note Balance
         thereof has been reduced to the Class B-1 Optimal Principal Balance, an
         amount, if any, equal to the Overcollateralization Increase Amount, to
         the extent not previously distributed to the Senior Notes pursuant to
         clause tenth above or the Class M-1 Notes pursuant to clause eleventh
         above or the Class M-2 Notes pursuant to clause twelfth above;



                                      S-61


o        fourteenth, to pay to the Class B-2 Notes, the amount, equal to the
         Overcollateralization Increase Amount, to the extent not previously
         distributed to the Senior Notes pursuant to clause tenth above or the
         Class M-1 Notes pursuant to clause eleventh above or the Class M-2
         Notes pursuant to clause twelfth above or the Class B-1 Notes pursuant
         to clause thirteenth above;

o        fifteenth, to pay the Indenture Trustee, the Owner Trustee, the Master
         Servicer and the Administrator any unpaid expenses and other
         reimbursable amounts owed to the Indenture Trustee, the Master Servicer
         and the Administrator;

o        sixteenth, to pay the holders of the Senior Notes, pro rata, any unpaid
         Interest Carry-Forward Amounts, together with interest thereon;

o        seventeenth, to pay the holders of the Class M-1 Notes any unpaid
         Interest Carry-Forward Amount, together with interest thereon;

o        eighteenth, to pay the holders of the Class M-2 Notes any unpaid
         Interest Carry-Forward Amount, together with interest thereon;

o        nineteenth, to pay the holders of the Class B-1 Notes any unpaid
         Interest Carry-Forward Amount, together with interest thereon;

o        twentieth, to pay the holders of the Class B-2 Notes any unpaid
         Interest Carry-Forward Amount, together with interest thereon; and

o        twenty-first, any remaining amounts to the holders of the Certificates.

PRIORITY OF DISTRIBUTIONS ON THE NOTES MAY CHANGE UPON AN EVENT OF DEFAULT

         Upon the occurrence and continuation of any Event of Default described
below under "Description of the Trust Agreement and Indenture--Events of
Default", the Indenture Trustee or holders of Notes of a majority of the
aggregate Note Balance of the Notes may accelerate the maturity of the Offered
Notes. The acceleration of the Notes will result in a change in the priority of
payments. The holders of the Senior Notes must be paid in full before any
distributions of interest or principal may be made on the Subordinate Notes. The
holders of the Class M-1 Notes must be paid in full before any distributions of
interest or principal may be made on the Class M-2 Notes, the Class B-1 Notes or
the Class B-2 Notes. The holders of the Class M-2 Notes must be paid in full
before any distributions of interest or principal may be made on the Class B-1
Notes or the Class B-2 Notes. The holders of the Class B-1 Notes must be paid in
full before any distributions of interest or principal may be made on the Class
B-2 Notes. The Senior Notes will be paid on a pro rata basis.

         Following an Event of Default, the Indenture Trustee may elect to
liquidate the Mortgage Loans and the other property of the Trust, subject to the
requirements set forth in the prospectus and this prospectus supplement under
"Description of the Trust Agreement and Indenture--Events of Default."
Irrespective of the type of Event of Default, upon such a liquidation of
Mortgage Loans, (i) the holders of the Senior Notes will be paid pro rata, (ii)
no amounts will be distributed to the holders of the Subordinate Notes until all
interest and principal due on the Senior Notes have been paid in full, (iii) no
amounts will be distributed to the holders of the Class M-2 Notes, the Class B-1
Notes and the Class B-2 Notes until all interest and principal due on the Class
M-1 Notes have been paid in full, (iv) no amounts will be distributed to the
holders of the Class B-1 Notes and the Class B-2 Notes until all interest and
principal due on the Class M-2 Notes have been paid in full and (v) no amounts
will be distributed to the holders of the Class B-2 Notes until all interest and
principal due on the Class B-1 Notes have been paid in full.

OVERCOLLATERALIZATION

         The cashflow mechanics of the Trust are intended to create
overcollateralization by using a portion or all of the available Excess Spread
to make principal payments in an amount equal to the Overcollateralization
Increase Amount.



                                      S-62


         The application of available Excess Spread will continue until the
Overcollateralization Amount equals the Overcollateralization Target Amount at
which point such application will cease unless necessary on a later Payment Date
to increase the amount of overcollateralization to the target level. In
addition, the Overcollateralization Target Amount may be permitted to step down
in the future in which case a portion of the available Excess Spread will
instead be distributed to the holders of the Certificates. As a result of these
mechanics, the weighted average lives of the Offered Notes will be different
than they would have been in the absence of such mechanics.

         To the extent that the protection provided by the application of
available Excess Spread and the availability of overcollateralization are
exhausted, holders of Notes may incur a loss on their investments. On the
Closing Date, the Overcollaterization Amount will be equal to $4,575,000.

ALLOCATION OF LOSSES ON THE MORTGAGE LOANS

         On each Payment Date, Liquidation Loss Amounts incurred on the Mortgage
Loans in the related Collection Period, to the extent not covered by Excess
Spread or a reduction in the Overcollateralization Amount on such Payment Date
(but not a reduction to less than zero), will be allocated first to reduce the
Note Balance of the Class B-2 Notes, until the outstanding Note Balance has been
reduced to zero, second to reduce the Note Balance of the Class B-1 Notes, until
the outstanding Note Balance has been reduced to zero, third to reduce the Note
Balance of the Class M-2 Notes, until the outstanding Note Balance has been
reduced to zero and fourth to reduce the Note Balance of the Class M-1 Notes,
until the outstanding Note Balance has been reduced to zero. If none of the
Subordinate Notes remain outstanding, any Liquidation Loss Amounts will be
allocated pro rata among the Variable Funding Notes and the Senior Notes (other
than the Variable Funding Notes) according to their remaining Note Balances. All
Liquidation Loss Amounts allocated to the Senior Notes (other than the Variable
Funding Notes) will be allocated first to the Class IA-2 Notes and the Class
IIA-2 Notes, until their respective Note Balances are reduced to zero, and
second to the Class IA-1 Notes and the Class IIA-1 Notes, until their respective
Note Balances are reduced to zero, in each case in proportion to their remaining
Note Balances.

         The reduction of the Note Balance of any class of Offered Notes by
application of Liquidation Loss Amounts will entitle such class to reimbursement
for such amount, with interest thereon, in accordance with the payment
priorities specified in this prospectus supplement. Payment of that
reimbursement amount will not further reduce the Note Balance of the applicable
class. Further, after the Note Balance of any class of Offered Notes has been
reduced to zero, that class will no longer be entitled to reimbursement.

THE PAYING AGENT

         The paying agent (the "PAYING AGENT") initially will be the Indenture
Trustee, together with any successor thereto. The Paying Agent will have the
revocable power to withdraw funds from the Trustee Collection Account for the
purpose of making payments to the holders of Notes.

MATURITY AND OPTIONAL REDEMPTION

         Each class of Offered Notes will be payable in full on its Legal Final
Payment Date specified above under "Summary" (the "LEGAL FINAL PAYMENT DATE"),
in each case to the extent of any accrued and unpaid interest and the
outstanding related Note Balance on such date, if any.

         In addition, the Master Servicer may, at its option and at its sole
expense, repurchase all but not less than all of the Mortgage Loans, and thereby
cause a full redemption of the aggregate outstanding Note Balance of the related
class or classes of Notes, on any Payment Date on which the aggregate Principal
Balance of the Mortgage Loans (after applying payments received in the related
Collection Period) is reduced to an amount less than or equal to 10% of the
aggregate Principal Balance of the Mortgage Loans as of the Cut-Off Date.

         In the event that all of the Mortgage Loans are purchased by the Master
Servicer, the purchase price will equal the lesser of (a) the outstanding
Principal Balance of the Mortgage Loans and (b) the fair market value of the
Mortgage Loan. Notwithstanding the foregoing, the Master Servicer may not
exercise the option if the purchase price does not equal or exceed the sum of
(i) all accrued and unpaid interest (including any Interest Carry-Forward


                                      S-63


Amounts) on the Notes, (ii) the outstanding Note Balances of the Notes and (iii)
any amounts owed to the Indenture Trustee. In addition, in the case of the
purchase of Mortgage Loans in Loan Group II prior to the Payment Date in
September 2005, the Class A-IO Notes will be entitled to receive their adjusted
issue price, which will be approximately equal to the present value of the
remaining payments on the Class A-IO Notes, using a discount rate equal to the
discount rate reflected in the price paid by the initial purchaser of the Class
A-IO Notes on the Closing Date.

         The Originator will have the option to purchase, at any time, 5
Mortgage Loans in each Loan Group at a purchase price equal to the outstanding
Principal Balance of the Mortgage Loans purchased plus accrued interest. An
exercise of this optional purchase will cause a prepayment of principal on the
Notes.

GLOSSARY OF TERMS

         "AGGREGATE BALANCE DIFFERENTIAL" means, with respect to any Payment
Date and the Group I or Group II Variable Funding Notes, as applicable, the sum
of the Balance Differentials that have been added to the Variable Funding
Balance of the Group I or Group II Variable Funding Notes, as applicable, prior
to such Payment Date. "BALANCE DIFFERENTIAL" means, with respect to any Payment
Date, the amount, if any, by which the sum of the aggregate Principal Balance of
all Additional Balances transferred to the Trust and included in the applicable
Loan Group during the related Collection Period exceeds the Principal
Collections for that Loan Group during the related Collection Period.

         An "AMORTIZATION EVENT" will be deemed to occur upon the occurrence of
any one of the following events:

         (a) the failure on the part of the Master Servicer, the Depositor or
the Issuer (i) to make any payment or deposit required to be made under the Sale
and Servicing Agreement or the Indenture within five (5) Business Days after the
date such payment or deposit is required to be made; or (ii) to observe or
perform in any material respect any other covenants or agreements of the Master
Servicer or the Depositor set forth in the Sale and Servicing Agreement or the
Issuer set forth in the Indenture, which failure continues unremedied for a
period of ninety (90) days after written notice thereof to the Master Servicer,
the Depositor or the Issuer, as applicable, and such failure materially and
adversely affects the interests of the holders of the Notes;

         (b) any representation or warranty made by the Originator in the
Mortgage Loan Sale Agreement or the Master Servicer or the Depositor in the Sale
and Servicing Agreement or the Issuer in the Indenture shall prove to have been
incorrect in any material respect when made and shall continue to be incorrect
in any material respect for the related cure period specified in the Mortgage
Loan Sale Agreement, the Sale and Servicing Agreement or the Indenture, as
applicable, after written notice and as a result of which the interests of the
holders of the Notes are materially and adversely affected; provided, that an
Amortization Event will not be deemed to occur if the Originator has repurchased
or caused to be repurchased or substituted for the related Mortgage Loans during
such period in accordance with the provisions of the Mortgage Loan Sale
Agreement;

         (c) the entry against the Depositor or the Issuer of a decree or order
by a court or agency having jurisdiction in the premises for the appointment of
a trustee, conservator, receiver or liquidator in any insolvency, conservator,
receivership, readjustment of debt, marshalling of assets and liabilities or
similar proceedings, or for the winding up or liquidation of its affairs, and
the continuance of any such decree or order unstayed and in effect for a period
of ninety (90) consecutive days;

         (d) the Depositor or the Issuer shall voluntarily go into liquidation,
consent to the appointment of a trustee, receiver, liquidator or similar person
in any insolvency, receivership, readjustment of debt, marshalling of assets and
liabilities or similar proceedings of or relating to the Indenture Trustee, the
Depositor or the Issuer or of or relating to all or substantially all of its
property, or a decree or order of a court, or agency having jurisdiction in the
premises for the appointment of a receiver, liquidator or similar person in any
insolvency, receivership, readjustment of debt, marshalling of assets and
liabilities or similar proceedings, or for the winding-up or liquidation of its
affairs, shall have been entered against the Indenture Trustee, the Depositor,
or the Issuer and such decree or order shall remain in force undischarged,
unbonded or unstayed for a period of ninety (90) days or the Indenture Trustee,
the Depositor or the Issuer shall admit in writing its inability to pay its
debts generally as they become due,


                                      S-64


file a petition to take advantage of any applicable insolvency or reorganization
statute, make an assignment for the benefit of its creditors or voluntarily
suspend payment of its obligations;

         (e) the Issuer becomes subject to regulation by the Securities and
Exchange Commission as an investment company within the meaning of the
Investment Company Act of 1940, as amended;

         (f) a Servicer Default occurs and is unremedied under the Sale and
Servicing Agreement and a qualified successor Master Servicer or Subservicer, as
applicable, has not been appointed; or

         (g) the Issuer or any portion thereof is determined to be an
association (or a publicly traded partnership) taxable as a corporation for
federal income tax purposes.

         In the case of any event described in (a)(ii), (b) or (f), an
Amortization Event will be deemed to have occurred only if, after any applicable
grace period described in such clauses, either the Indenture Trustee, holders of
the Notes evidencing not less than 51% of the aggregate Note Balance of the
Notes, declare that an Amortization Event has occurred as of the date of such
notice. In the case of any event described in clauses (a)(i), (c), (d) (e) or
(g), an Amortization Event will be deemed to have occurred without any notice or
other action on the part of the Indenture Trustee, the holders of the Notes
immediately upon the occurrence of such event; provided, that any Amortization
Event may be waived and deemed of no effect with the written consent of each
Rating Agency, subject to the satisfaction of any conditions to such waiver.

         "CLASS B-1 OPTIMAL PRINCIPAL BALANCE" means, with respect to any
Payment Date prior to the Step-down Date, zero; and with respect to any other
Payment Date, the aggregate Principal Balance of the Mortgage Loans as of the
preceding Determination Date minus the sum of (a) the aggregate Note Balances of
the Senior Notes (after taking into account payments made on such Payment Date
in reduction of such Note Balances), (b) approximately 4.50% of the aggregate
Principal Balance of the Mortgage Loans as of the preceding Determination Date
and (c) the Overcollateralization Target Amount for such Payment Date; provided,
however, that the Class B-l Optimal Principal Balance will not be reduced below
the Class B-1 Optimal Principal Balance on the prior Payment Date unless the
Loss and Delinquency Tests are satisfied.

         "CLASS B-2 OPTIMAL PRINCIPAL BALANCE" means, with respect to any
Payment Date prior to the Step-down Date, zero; and with respect to any other
Payment Date, the aggregate Principal Balance of the Mortgage Loans as of the
preceding Determination Date minus the sum of (a) the aggregate Note Balances of
the Senior Notes, the Class M-1 Notes, the Class M-2 Notes and the Class B-1
Notes (after taking into account any payments made on such Payment Date in
reduction of such Note Balances) and (b) the Overcollateralization Target Amount
for such Payment Date; provided, however, that the Class B-2 Optimal Principal
Balance will not be reduced below the Class B-2 Optimal Principal Balance on the
prior Payment Date unless the Loss and Delinquency Tests are satisfied.

         "CLASS M-1 OPTIMAL PRINCIPAL BALANCE" means, with respect to any
Payment Date prior to the Step-down Date, zero; and with respect to any other
Payment Date, the aggregate Principal Balance of the Mortgage Loans as of the
preceding Determination Date minus the sum of (a) the aggregate Note Balances of
the Senior Notes (after taking into account payments made on such Payment Date
in reduction of such Note Balances), (b) approximately 30.00% of the aggregate
Principal Balance of the Mortgage Loans as of the preceding Determination Date
and (c) the Overcollateralization Target Amount for such Payment Date; provided,
however, that the Class M-l Optimal Principal Balance will not be reduced below
the Class M-1 Optimal Principal Balance on the prior Payment Date unless the
Loss and Delinquency Tests are satisfied.

         "CLASS M-2 OPTIMAL PRINCIPAL BALANCE" means, with respect to any
Payment Date prior to the Step-down Date, zero; and with respect to any other
Payment Date, the aggregate Principal Balance of the Mortgage Loans as of the
preceding Determination Date minus the sum of (a) the aggregate Note Balances of
the Senior Notes and the Class M-1 Notes (after taking into account payments
made on such Payment Date in reduction of such Note Balances), (b) approximately
17.00% of the aggregate Principal Balance of the Mortgage Loans as of the
preceding Determination Date and (c) the Overcollateralization Target Amount for
such Payment Date; provided, however, that the Class M-2 Optimal Principal
Balance will not be reduced below the Class M-2 Optimal Principal Balance on the
prior Payment Date unless the Loss and Delinquency Tests are satisfied.



                                      S-65


         "COLLECTION PERIOD" means, with respect to any Mortgage Loan and
Payment Date, the calendar month preceding any such Payment Date.

         "EXCESS SPREAD" means, with respect to any Payment Date, amounts
available for distribution on that Payment Date after the application of clause
fourth under "--Priority of Distributions on the Notes" above, as applicable.

         "EXCLUDED AMOUNT" will mean the portion of the Principal Balance of any
HELOC attributable to draws made after the end of the Managed Amortization
Period or draws not otherwise transferred to the Trust. Excluded Amounts will
not be transferred to the Trust, and the portion of the collections of principal
and interest on the related HELOC for each Collection Period will be allocated,
pro rata, between the Excluded Amount and the Principal Balance of such HELOC in
the Trust in proportion to the respective amounts outstanding as of the end of
the calendar month preceding such Collection Period.

         "INTEREST COLLECTIONS" means, with respect to any Payment Date, the sum
of all payments by or on behalf of Mortgagors and any other amounts constituting
interest (including such portion of Insurance Proceeds, Liquidation Proceeds and
Repurchase Prices as is allocable to interest on the applicable Mortgage Loan as
are paid by the Master Servicer in respect of Mortgage Loans or is collected by
the Master Servicer under the Mortgage Loans, reduced by (i) the Servicing Fee
for the Mortgage Loans for the related Collection Period and (ii) by any late
fees, assumption fees, prepayment penalties, other administrative fees, release
fees, bad check charges and other similar servicing related fees paid by
Mortgagors with respect to Mortgage Loans during such Collection Period). The
terms of the related mortgage documents will determine the portion of each
payment in respect of such Mortgage Loan that constitutes principal and
interest, respectively.

         "LIQUIDATED MORTGAGE LOAN" means a defaulted Mortgage Loan as to which
the Master Servicer has determined that all amounts that it expects to recover
on such Mortgage Loan have been recovered (exclusive of any possibility of a
deficiency judgment).

         "LIQUIDATION LOSS AMOUNT" means, with respect to any Payment Date and
any Liquidated Mortgage Loan, the unrecovered Principal Balance thereof at the
end of the related Collection Period in which such Mortgage Loan became a
Liquidated Mortgage Loan, after giving effect to the Liquidation Proceeds in
connection therewith.

         "LIQUIDATION LOSS DISTRIBUTION AMOUNT" means, with respect to any
Payment Date, an amount equal to any Liquidation Loss Amounts incurred on the
Mortgage Loans during the related Collection Period, plus any Liquidation Loss
Amounts incurred on the Mortgage Loans remaining undistributed from any previous
Payment Date. Any Liquidation Loss Amounts on the Mortgage Loans remaining
undistributed from any previous Payment Date will not be required to be paid as
a Liquidation Loss Distribution Amount to the extent that such Liquidation Loss
Amounts were paid by means of a payment from collections on the Mortgage Loans
or were reflected in a reduction of the Overcollateralization Amount or a
reduction in the Note Balances of the Subordinate Notes.

         "LIQUIDATION PROCEEDS" means the proceeds, including Insurance
Proceeds, if any, received in connection with the liquidation of any Mortgage
Loan or any related Mortgaged Property or any REO Loan, whether through
trustee's sale, foreclosure sale or otherwise, net of related liquidation
expenses (but not including the portion, if any, of such amount that exceeds the
Principal Balance of the related Mortgage Loan at the end of the Collection
Period immediately preceding the Collection Period in which such Mortgage Loan
became a Liquidated Mortgage Loan).

         "MANAGED AMORTIZATION PERIOD" means for a Loan Group the period
beginning on the Closing Date and ending on the earlier of March 25, 2008 and
(ii) the occurrence of an Amortization Event.

         "MORTGAGE LOAN SALE AGREEMENT" means the Mortgage Loan Sale Agreement
dated as of February 28, 2003, between Irwin Union Bank and Trust Company and
the Depositor, pursuant to which Irwin Union Bank and Trust Company will sell
the Mortgage Loans to the Depositor.

         "NOTE BALANCE" means the Offered Note Balance and/or the Variable
Funding Balance, as the context requires.



                                      S-66


         "NOTE GROUP" means either the Group I Notes or Group II Notes, as the
context requires.

         "OFFERED NOTE BALANCE" means as of any date of determination and with
respect to each class of Offered Notes (other than the Class A-IO Notes), the
principal balance of such class of Offered Notes on the Closing Date less any
amounts actually distributed as principal thereon on all prior Payment Dates.

         "OVERCOLLATERALIZATION AMOUNT" means, with respect to any Payment Date,
the excess, if any, of (x) the aggregate Principal Balance of all Mortgage Loans
as of the close of business on the last day of the related Collection Period,
over (y) the aggregate Note Balance of the Offered Notes and the Variable
Funding Balance, after taking into account the payment of the Principal
Collection Distribution Amount and Liquidation Loss Distribution Amounts for
such Payment Date.

         "OVERCOLLATERALIZATION INCREASE AMOUNT" means, with respect to any
Payment Date, the amount necessary to increase the Overcollateralization Amount
to the Overcollateralization Target Amount for such Payment Date.

         "OVERCOLLATERALIZATION RELEASE AMOUNT" means, with respect to any
Payment Date, the excess, if any, of the Overcollateralization Amount over the
Overcollateralization Target Amount, after taking into account the payment of
the Principal Collection Distribution Amount for such Payment Date (other than
the amount described in clause (1) of the definition of Principal Collection
Distribution Amount).

         "OVERCOLLATERALIZATION TARGET AMOUNT" means, as to any Payment Date
prior to the Step-down Date, an amount equal to 7.15% of the initial Principal
Balance of the Mortgage Loans. On or after the Step-down Date, the
Overcollateralization Target Amount for any Payment Date will be equal to the
lesser of (a) the Overcollateralization Target Amount as of the initial Payment
Date and (b) 14.30% of the current aggregate Principal Balance of the Mortgage
Loans (after applying payments received in the related Collection Period), but
not lower than approximately $1,525,000, which is 0.50% of the initial aggregate
Principal Balance of the Mortgage Loans; provided, however, that the scheduled
reduction to the Overcollateralization Target Amount will not be made as of any
Payment Date unless the Loss and Delinquency Tests are satisfied; and provided,
further, that the Overcollateralization Target Amount for any Payment Date may
be reduced with the prior written consent of the Rating Agencies.

         "PRINCIPAL BALANCE" means, with respect to any Mortgage Loan (other
than a Liquidated Mortgage Loan) and as of any day, the related Cut-Off Date
principal balance, plus, in the case of a HELOC, any Additional Balances thereof
conveyed to the Trust, minus, in the case of all Mortgage Loans, all collections
credited as principal in respect of any such Mortgage Loan in accordance with
the related mortgage documents (except for any such collections allocable to any
Excluded Amount) and applied in reduction of the Principal Balance thereof. A
Liquidated Mortgage Loan will be deemed to have a Principal Balance equal to the
Principal Balance of the related Mortgage Loan immediately prior to the final
recovery of substantially all related Liquidation Proceeds, and a Principal
Balance of zero thereafter.

         "PRINCIPAL COLLECTIONS" means, with respect to any Payment Date and
Loan Group, the aggregate of the following amounts:

         (i) the total amount of payments made by or on behalf of the related
Mortgagors, received and applied as payments of principal on the Mortgage Loans
in such Loan Group during the related Collection Period, as reported by the
Master Servicer or the Subservicer;

         (ii) any Liquidation Proceeds allocable as a recovery of principal
received in connection with the Mortgage Loans in such Loan Group during the
related Collection Period;

         (iii) if such Mortgage Loan (or Mortgage Loans) in such Loan Group was
repurchased by the Originator pursuant to the Mortgage Loan Sale Agreement
during the related Collection Period, 100% of the Principal Balance thereof as
of the date of such repurchase; and



                                      S-67


         (iv) other amounts received as payments on or proceeds of the Mortgage
Loans during the related Collection Period, to the extent applied in reduction
of the Principal Balance thereof.

         "PRINCIPAL COLLECTION DISTRIBUTION AMOUNT" means, with respect to any
Payment Date, the total Principal Collections for the Payment Date minus (1) any
Overcollateralization Release Amount for such Payment Date, and (2) during the
Managed Amortization Period, Principal Collections used by the Trust to acquire
Additional Balances during the related Collection Period.

         "REO LOAN" means a Mortgage Loan where title to the related Mortgaged
Property has been obtained by the Indenture Trustee or its nominee on behalf of
the holders of Notes.

         "SENIOR ENHANCEMENT PERCENTAGE" means, with respect to any Payment
Date, the percentage obtained by dividing:

         o        the excess of (a) the aggregate Principal Balance of Mortgage
                  Loans as of the first day of the related Collection Period
                  over (b) the aggregate Note Balance of the Senior Notes
                  immediately prior to such Payment Date, by

         o        the aggregate Principal Balance of the Mortgage Loans as of
                  the first day of the related Collection Period.

         "SENIOR OPTIMAL PRINCIPAL BALANCE" means, with respect to any Payment
Date prior to the Step-down Date or after the Step-down Date if the Loss and
Delinquency Tests have not been satisfied, zero; and with respect to any other
Payment Date, an amount equal to the aggregate Principal Balance of the Mortgage
Loans as of the preceding Determination Date minus the sum of (a) approximately
45.00% of the aggregate Principal Balance of the Mortgage Loans as of the
preceding Determination Date and (b) the Overcollateralization Target Amount for
such Payment Date.

         "STEP-DOWN DATE" means the first Payment Date occurring after the
Payment Date in March 2006 as to which the aggregate Note Balance of the Senior
Notes (after applying payments received in the related Collection Period) will
be reduced on such Payment Date (such determination to be made by the Master
Servicer prior to the Indenture Trustee making actual distributions on such
Payment Date) to an amount equal to the excess, if any, of (a) the aggregate
Principal Balance of the Mortgage Loans as of the close of business on the last
day of the related Collection Period over (b) the greater of (x) 14.30% of the
aggregate Principal Balance of the Mortgage Loans as of the close of business on
the last day of the related Collection Period, and (y) 7.15% of the initial
aggregate Principal Balance of the Mortgage Loans.

         "VARIABLE FUNDING BALANCE" means, with respect to any Payment Date and
the applicable Variable Funding Notes, the Aggregate Balance Differential for
the related Loan Group immediately prior to such Payment Date reduced by all
distributions of principal on the applicable Variable Funding Notes prior to
such Payment Date.


                       PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

         The yield to maturity and the aggregate amount of payments on the
Offered Notes will depend on the price paid by the related Offered Noteholder
for such Offered Note, the related Note Rate and the rate and timing of
principal payments (including payments in excess of the monthly payment,
prepayments in full or terminations, liquidations and repurchases) on the
Mortgage Loans in the related Loan Group and, in the case of the HELOCs, the
rate and timing of draws and the allocations thereof. As described above a
majority of the Mortgage Loans provide for the payment of a penalty in
connection with prepayment in full during the first one, two, three, four or
five years after origination thereof.



                                      S-68


         The rate of principal prepayments on the Mortgage Loans will be
influenced by a variety of economic, tax, geographic, demographic, social, legal
and other factors, and has fluctuated considerably in recent years. In addition,
the rate of principal prepayments may differ among Mortgage Loans at any time
because of specific factors relating to such Mortgage Loans, such as the age of
the Mortgage Loans, the geographic location of the related Mortgaged Properties
and the extent of the related Mortgagors' equity in such Mortgaged Properties,
and changes in the Mortgagors' housing needs, job transfers and employment. In
general, if prevailing interest rates fall significantly below the interest
rates at the time of origination, mortgage loans may be subject to higher
prepayment rates than if prevailing interest rates remain at or above those at
the time such mortgage loans were originated. Conversely, if prevailing interest
rates rise appreciably above the interest rates at the time of origination,
mortgage loans may experience a lower prepayment rate than if prevailing
interest rates remained at or below those existing at the time such mortgage
loans were originated. Further, the rate of prepayments may vary as between the
Group I Mortgage Loans and Group II Mortgage Loans, as between HELOCs and HELs,
and as between HELOCs with Additional Balances and those without Additional
Balances. There can be no assurance as to the prepayment rate of the Mortgage
Loans in the related Loan Group, or that the Mortgage Loans will conform to the
prepayment experience of other mortgage loans or to any past prepayment
experience or any published prepayment forecast.

         In general, if an Offered Note is purchased at a premium over its face
amount and payments of principal of such Offered Note occur at a rate faster
than that assumed at the time of purchase, the purchaser's actual yield to
maturity will be lower than that anticipated at the time of purchase.
Conversely, if an Offered Note is purchased at a discount from its face amount
and payments of principal of such Offered Note occur at a rate that is slower
than that assumed at the time of purchase, the purchaser's actual yield to
maturity will be lower than originally anticipated.

         The rate and timing of defaults on the Mortgage Loans (and for the
Senior Notes, generally on the Mortgage Loans in the related Loan Group) will
also affect the rate and timing of principal payments on the Mortgage Loans (and
for the Senior Notes, generally on the Mortgage Loans in the related Loan Group)
and thus the yield on the Offered Notes. There can be no assurance as to the
rate of losses or delinquencies on any of the Mortgage Loans. To the extent that
any losses are incurred on any of the Mortgage Loans that are not covered by
Excess Spread or overcollateralization, the holders of the Offered Notes (and
particularly the Subordinate Notes) will bear the risk of losses resulting from
default by Mortgagors. See "Risk Factors" herein and in the Prospectus.

         For at least thirty-six months after the Closing Date, no principal
payments will be distributed to the Subordinate Notes, unless the Note Balances
of all the Senior Notes have been reduced to zero. In addition, if the Loss and
Delinquency Tests are not satisfied, the Subordinate Notes will not receive any
distributions of principal until the Senior Notes are paid in full.

         The priority in which distributions are made on the Notes provides
additional credit enhancement for certain classes of the Offered Notes. This
priority in distribution ensures that any shortfalls in amounts payable on the
Offered Notes will be allocated first to the Class B-2 Notes, then to the Class
B-1 Notes, then to the Class M-2 Notes, then to the Class M-1 Notes and then to
the Senior Notes. In addition, losses allocated to the Offered Notes not covered
by the related Excess Spread or overcollateralization will be allocated first to
the Class B-2 Notes, then to the Class B-1 Notes, then to the Class M-2 Notes
and then to the Class M-1 Notes.

         Because the Note Rate on the Class A-IO Notes is fixed, this rate will
not change in response to changes in market interest rates. Accordingly, if
market interest rates or market yields for securities similar to the Class A-IO
Notes were to rise, the market value of these Notes may decline. The Note Rates
on the Offered Notes, other than the Class A-IO Notes, are variable and will
change in response to changes in the LIBOR rate, subject to a related maximum
rate. Investors in these Notes should be aware that LIBOR may not change
consistently with other market indices. A number of factors affect the
performance of an index and may cause an index to move in a manner different
from other indices. To the extent LIBOR may reflect changes in the general level
of interest rates less quickly than other indices, in a period of rising
interest rates, increases in the yield to the holders of the these Notes due to
the rising interest rates may occur later than those which would be produced by
other indices, and in a period of declining rates, LIBOR may decline more
quickly than other market interest rates which may adversely affect the yield.

         Although the Mortgage Interest Rates on the HELOCs are subject to
periodic adjustments, the adjustments generally:



                                      S-69


         o        will not increase or decrease the Mortgage Interest Rates over
                  a fixed maximum rate or fixed minimum rate during the life of
                  any HELOC; and

         o        will be based on an index, which may not rise and fall
                  consistently with prevailing market interest rates, plus the
                  related note margin, which may vary under certain
                  circumstances, and which may be different from margins being
                  used at the time for newly originated adjustable rate mortgage
                  loans.

         As a result, the Mortgage Interest Rates on the HELOCs at any time may
not equal the prevailing rates for similar, newly originated adjustable rate
mortgage loans and accordingly the rate of principal payments, if any, may be
lower or higher than would otherwise be anticipated. There can be no certainty
as to the rate of principal payments on the Mortgage Loans during any period or
over the life of the Notes.

         With respect to the indices used in determining the Note Rates for the
Offered Notes or the Mortgage Interest Rates of the HELOCs, a number of factors
affect the performance of each index and may cause an index to move in a manner
different from other indices. To the extent that an index may reflect changes in
the general level of interest rates less quickly than other indices, in a period
of rising interest rates, increases in the yield to the holders of the Offered
Notes (other than the Class A-IO Notes) due to the rising interest rates may
occur later than those which would be produces by other indices, and in a period
of declining rates, an index may remain higher than other market interest rates
which may result in a higher level of prepayments of the Mortgage Loans, which,
in the case of the HELOCs, adjust in accordance with that index, than of
mortgage loans which adjust in accordance with other indices.

         The Class A-IO Notes will have a Notional Balance equal to the least of
(i) $30,500,000, (ii) the aggregate Principal Balance of the Mortgage Loans and
(iii) after the September 2005 Payment Date $0. Accordingly, if the Mortgage
Loans have high prepayments and losses, the Notional Amount of the Class A-IO
Notes, and as a result the interest distributable on the Class A-IO Notes may be
reduced. In addition, no amounts are payable on the Class A-IO Notes after the
September 2005 Payment Date.

         The recording of mortgages in the name of MERS is a new practice in the
mortgage lending industry. While the Depositor expects that the Master Servicer
will be able to commence foreclosure proceedings on the Mortgaged Properties,
when necessary and appropriate, public recording officers and others, however,
may have limited, if any, experience with lenders seeking to foreclose
mortgages, assignments of which are registered with MERS. Accordingly, delays
and additional costs in commencing, prosecuting and completing foreclosure
proceedings, defending litigation commenced by third parties and conducting
foreclosure sales of the Mortgaged Properties could result. Those delays and
additional costs could in turn delay the distribution of Liquidation Proceeds to
the holders of Notes and increase the amount of Liquidation Loss Amounts on the
Mortgage Loans.

         "WEIGHTED AVERAGE LIFE" refers to the average amount of time that will
elapse from the date of issuance of a security to the date of distribution to
the investor thereof of each dollar distributed in reduction of principal of
such security (assuming no losses). The weighted average life of the Offered
Notes (other than the Class A-IO Offered Notes) will be influenced by, among
other factors, the rate of principal payments (and, with respect to the HELOCs,
the rate of draws) on the Mortgage Loans in the related Loan Group.

         The primary source of information available to investors concerning the
Offered Notes will be the monthly statements discussed herein under "Description
of the Trust Agreement and Indenture--Reports to holders of Notes" and in the
Prospectus under "Description of the Securities-Reports to Holders", which will
include information as to the outstanding Note Balance. There can be no
assurance that any additional information regarding the Offered Notes will be
available through any other source. In addition, the Depositor is not aware of
any source through which price information about the Offered Notes will be
generally available on an ongoing basis. The limited nature of such information
regarding the Offered Notes may adversely affect the liquidity of the Offered
Notes, even if a secondary market for the Offered Notes becomes available.

         HELOCs. There can be no assurance as to the rate of principal payments
or the rate of draws on the HELOCs. The rate of principal payments and/or draws
may fluctuate substantially from time to time. Generally,


                                      S-70


revolving credit loans such as the HELOCs are not viewed by mortgagors as
permanent financing. Due to the unpredictable nature of both principal payments
and draws, the rates of principal payments net of draws may be much more
volatile than that for typical first lien mortgage loans. In addition, the
repayment of any HELOC may be dependent on the ability of the related Mortgagor
to make larger interest payments following the adjustment of the Mortgage
Interest Rate during the life of such HELOC. The rate of such losses and
delinquencies is likely to be higher than that of traditional first lien
mortgage loans. To the extent that any losses are incurred on any of the HELOCs
that are not covered by the credit enhancement, the holders of Offered Notes
will bear the risk of losses resulting from default by Mortgagors. See "Risk
Factors" herein and in the Prospectus.

TABLES

         The tables set forth below for the Class IA-1 Notes and the Class IA-2
Notes are based on the prepayment model ("PREPAYMENT ASSUMPTION") which
represents an assumed rate of prepayment each month relative to the then
outstanding principal balance of a pool of home equity lines of credit, a
constant draw rate (which, for purposes of the assumptions, is the amount of
Additional Balances drawn each month as an annualized percentage of the
Principal Balance of the Group I Mortgage Loans outstanding at the beginning of
such month) and optional redemption assumptions as indicated in the tables
below. In the case of the Group I Mortgage Loans consisting of adjustable-rate,
home equity lines of credit with combined loan-to-value ratios generally up to
100% ("HELOC 100S"), a 100% prepayment assumption assumes a constant draw rate
of 4% and a constant prepayment rate ("CPR") of 4% per annum in the first month
of the life of such home equity line of credit and an additional 2.8182% per
annum in each month thereafter until the twelfth month. Beginning in the twelfth
month, and in each month thereafter, a 100% prepayment assumption assumes a
constant prepayment rate of 35% per annum. The Prepayment Assumption does not
purport to be a historical description of the prepayment experience or a
prediction of the anticipated rate of prepayment of any pool of home equity
lines of credit, including the HELOC 100s.

         The tables set forth below for the Class IIA-1 Notes and the Class
IIA-2 Notes are based on the Prepayment Assumption which represents an assumed
rate of prepayment each month relative to the then outstanding principal balance
of a pool of home equity loans, in the case of the HELOC 125s, a constant draw
rate (which, for purposes of the assumptions, is the amount of Additional
Balances drawn each month as an annualized percentage of the Principal Balance
of the Group IIA Mortgage Loans outstanding at the beginning of such month) and
optional redemption assumptions as indicated in the tables below. In the case of
the Group IIA Mortgage Loans consisting of adjustable-rate, home equity lines of
credit with combined loan-to-value ratios generally up to 125% ("HELOC 125S"), a
100% Prepayment Assumption assumes a constant draw rate of 2% and a constant
prepayment rate of 2% per annum in the first month of the life of such home
equity line of credit and an additional 2.0909% per annum in each month
thereafter until the twelfth month. Beginning in the twelfth month, and in each
month thereafter, a 100% prepayment assumption assumes a constant prepayment
rate of 25% per annum. In the case of the Group IIB Mortgage Loans consisting of
fixed-rate, closed end home equity loans with combined loan-to-value ratios
generally up to 100% ("HEL 100S"), a 100% prepayment assumption assumes a
constant prepayment rate of 2% per annum in the first month of the life of such
home equity loan and an additional 2.0909% in each month thereafter until the
twelfth month. Beginning in the twelfth month, and in each month thereafter, a
100% prepayment assumption assumes a constant prepayment rate of 25% per annum.
In the case of the Group IIB Mortgage Loans consisting of fixed-rate, closed end
home equity loans with combined loan-to-value ratios generally up to 125% ("HEL
125S"), a 100% prepayment assumption assumes a constant prepayment rate of 2%
per annum in the first month of the life of such home equity loan and an
additional 0.8421% in each month thereafter until the twentieth month. Beginning
in the twentieth month, and in each month thereafter, a 100% prepayment
assumption assumes a constant prepayment rate of 18% per annum. The Prepayment
Assumption does not purport to be a historical description of the prepayment
experience or a prediction of the anticipated rate of prepayment of any pool of
home equity loans, including the HELOC 125s, HEL 100s and HEL 125s.

         The tables set forth below for the Subordinate Notes and the Class A-IO
Notes are based on the Prepayment Assumption which represents an assumed rate of
prepayment each month relative to the then outstanding Principal Balance of a
pool of home equity loans, in the case of the HELOC 100s and HELOC 125s, a
constant draw rate (which, for purposes of the assumptions, is the amount of
Additional Balances drawn each month as an annualized percentage of the
Principal Balance of the Group I Mortgage Loans and Group IIA Mortgage Loans
outstanding at the beginning of such month) and optional redemption assumptions
as indicated in the tables below. In the case of the Group I Mortgage Loans
consisting of HELOC 100s, a 100% Prepayment Assumption


                                      S-71


assumes a constant draw rate of 4% and a constant prepayment rate of 4% per
annum in the first month of the life of such home equity line of credit and an
additional 2.8182% per annum in each month thereafter until the twelfth month.
Beginning in the twelfth month, and in each month thereafter, a 100% Prepayment
Assumption assumes a constant prepayment rate of 35% per annum. In the case of
the Group IIA Mortgage Loans consisting of HELOC 125s, a 100% Prepayment
Assumption assumes a constant draw rate of 2% and a constant prepayment rate of
2% per annum in the first month of the life of such home equity line of credit
and an additional 2.0909% per annum in each month thereafter until the twelfth
month. Beginning in the twelfth month, and in each month thereafter, a 100%
Prepayment Assumption assumes a constant prepayment rate of 25% per annum. In
the case of the Group IIB Mortgage Loans consisting of HEL 100s, a 100%
prepayment assumption assumes a constant prepayment rate of 2% per annum in the
first month of the life of such home equity loan and an additional 2.0909% in
each month thereafter until the twelfth month. Beginning in the twelfth month,
and in each month thereafter, a 100% Prepayment Assumption assumes a constant
prepayment rate of 25% per annum. In the case of the Group IIB Mortgage Loans
consisting of HEL 125s, a 100% Prepayment Assumption assumes a constant
prepayment rate of 2% per annum in the first month of the life of such home
equity loan and an additional 0.8421% in each month thereafter until the
twentieth month. Beginning in the twentieth month, and in each month thereafter,
a 100% Prepayment Assumption assumes a constant prepayment rate of 18% per
annum. The Prepayment Assumption does not purport to be a historical description
of the prepayment experience or a prediction of the anticipated rate of
prepayment of any pool of home equity loans, including the HELOC 100s, HELOC
125s, HEL 100s and HEL 125s.

         The Mortgage Loans are assumed to consist of sub-pools of Mortgage
Loans with the characteristics set forth below in the table captioned "Assumed
Mortgage Loan Characteristics".

         In addition, it was assumed that (i) payments are made in accordance
with the description set forth under "Description of the Securities--Priority of
Distributions on the Notes", (ii) no extension past the scheduled maturity date
of a Mortgage Loan is made, (iii) no delinquencies or defaults occur, (iv) in
the case of the HELOCs100s, a 4% per annum draw rate is assumed for 60 months
and is calculated before giving affect to prepayments, (v) the Mortgage Loans
pay on the basis of a 30-day month and a 360-day year, (vi) the Maximum Variable
Funding Balance of the Group I Variable Funding Notes is $5,000,000 and of the
Group II Variable Funding Notes is $5,000,000, (vii) no Amortization Event
occurs, (viii) the scheduled due date for each Mortgage Loan is the first day of
each calendar month, (ix) the Closing Date is March 11, 2003, (x) one month
LIBOR remains constant at 1.34% per annum, (xi) the initial Note Balances are as
set forth on the cover page hereof, (xii) the Note Rate for the Group I Variable
Funding Notes is equal to the Note Rate for the Class IA-1 Notes and the Note
Rate for the Group II Variable Funding Notes is equal to the Note Rate for the
Class IIA-1 Notes, (xiii) on any Payment Date prior to the Step-down Date, the
Overcollateralization Target Amount is equal to 7.00% of the initial Principal
Balance of the Mortgage Loans and on any Payment Date on or after the Step-down
Date, the Overcollateralization Target Amount is equal to 14.00% of the initial
Principal Balance of the Mortgage Loans, and (xiv) unless otherwise noted, the
Master Servicer has not exercised the optional termination as set forth in
"Description of the Securities--Maturity and Optional Redemption."

         The actual characteristics and performance of the Mortgage Loans will
likely differ from the assumptions used in constructing the tables set forth
below, which are hypothetical in nature and are provided only to give a general
sense of how the principal cash flows might behave under varying prepayment and
(in the case of the HELOCs) draw scenarios. For example, it is very unlikely
that the Mortgage Loans will prepay and/or experience draws at a constant rate
until maturity or that all Mortgage Loans will prepay and/or experience draws at
the same rate. Moreover, the diverse remaining terms to stated maturity of the
Mortgage Loans could produce slower or faster principal distributions than
indicated in the tables at the various assumptions specified, even if the
weighted average remaining term to stated maturity of the Mortgage Loans is as
assumed. Any difference between such assumptions and the actual characteristics
and performance of the Mortgage Loans, or actual prepayment experience, will
affect the percentages of initial Note Balances outstanding over time and the
weighted average life of the Offered Notes. Neither the CPR model, the constant
draw rate assumption, the Prepayment Assumption nor any other prepayment model
or assumption purports to be an historical description of prepayment experience
or a prediction of the anticipated rate of prepayment of any pool of mortgage
loans, including the Mortgage Loans. Variations in the actual prepayment
experience and the Principal Balances of the Mortgage Loans that prepay may
increase or decrease each weighted average life shown in the following tables.
Such variations may occur even if the average prepayment experience of all
Mortgage Loans equals the indicated percentage of the CPR or the Prepayment
Assumption.

                                      S-72


                      ASSUMED MORTGAGE LOAN CHARACTERISTICS

                                  LOAN GROUP I




- ----------------------------------------------------------------------------------------------------------------------------------
                    INITIAL            GROSS        ORIGINAL TERM      REMAINING TERM      MINIMUM        MAXIMUM
                  OUTSTANDING        MORTGAGE        TO MATURITY        TO MATURITY        MORTGAGE       MORTGAGE       GROSS
  LOAN TYPE    PRINCIPAL BALANCE   INTEREST RATE       (MONTHS)           (MONTHS)      INTEREST RATE  INTEREST RATE    MARGIN
  ---------    -----------------   -------------       --------           --------      -------------  -------------    ------
                                                                                                   
  HELOC 100     $86,000,000.00        8.309%             240                238             6.635%        16.631%       4.019%



                                 LOAN GROUP IIA



- -----------------------------------------------------------------------------------------------------------------------------------
                     INITIAL            GROSS        ORIGINAL TERM      REMAINING TERM      MINIMUM        MAXIMUM
                   OUTSTANDING        MORTGAGE        TO MATURITY        TO MATURITY        MORTGAGE       MORTGAGE       GROSS
  LOAN TYPE     PRINCIPAL BALANCE   INTEREST RATE       (MONTHS)           (MONTHS)      INTEREST RATE  INTEREST RATE    MARGIN
  ---------     -----------------   -------------       --------           --------      -------------  -------------    ------
                                                                                                    
  HELOC 125      $138,000,000.00       12.236%            240                237            10.690%        20.584%       7.963%




                                 LOAN GROUP IIB



- -----------------------------------------------------------------------------------------------------
                                 INITIAL             GROSS         ORIGINAL TERM    REMAINING TERM
                               OUTSTANDING          MORTGAGE        TO MATURITY       TO MATURITY
  SUB-POOL    LOAN TYPE     PRINCIPAL BALANCE     INTEREST RATE      (MONTHS)          (MONTHS)
  --------    ---------     -----------------     -------------      --------          --------
                                                                        
     1         HEL 100           $906,646.31          8.658%            120               112
     2         HEL 100        $15,823,563.85          9.069%            180               180
     3         HEL 100         $4,667,714.02          9.838%            240               239
     4         HEL 100         $9,602,075.82         10.502%            300               299
     5         HEL 125         $1,129,758.42         10.639%            120               120
     6         HEL 125        $20,733,190.95         12.026%            180               180
     7         HEL 125         $6,420,507.29         11.943%            240               240
     8         HEL 125        $21,716,543.34         11.736%            300               300
                              --------------
   TOTAL                      $81,000,000.00


         Subject to the foregoing discussion and assumptions, the following
tables set forth the percentage of the initial Note Balance of the Offered Notes
that would be outstanding after each of the Payment Dates shown at various
percentages of the CPR and Prepayment Assumption, as applicable, and indicate
the weighted average life of each class of Offered Notes.




                                      S-73



                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                   CLASS IA-1



PAYMENT DATE                                                               PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%       150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%      17.50%     26.25%     35.00%     43.75%     52.50%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100        100
March 2004................................                  100          84         75         67         60         52
March 2005................................                  100          69         53         39         26         14
March 2006................................                  100          57         36         19          6          0
March 2007................................                  100          46         25         16          6          0
March 2008................................                  100          36         20         12          6          0
March 2009................................                   95          28         16         10          4          0
March 2010................................                   91          24         13          8          3          0
March 2011................................                   87          21         11          6          3          0
March 2012................................                   83          18         10          6          2          0
March 2013................................                   79          16          9          5          2          0
March 2014................................                   76          15          8          5          2          0
March 2015................................                   72          13          7          5          2          0
March 2016................................                   69          12          7          3          1          0
March 2017................................                   66          11          6          3          1          0
March 2018................................                   63          10          5          2          0          0
March 2019................................                   60          10          4          1          0          0
March 2020................................                   57           9          3          1          0          0
March 2021................................                   55           9          3          *          0          0
March 2022................................                   52           7          2          0          0          0
March 2023................................                    4           *          0          0          0          0
March 2024................................                    3           0          0          0          0          0
March 2025................................                    3           0          0          0          0          0
March 2026................................                    2           0          0          0          0          0
March 2027................................                    1           0          0          0          0          0
March 2028................................                    0           0          0          0          0          0
Weighted Average Life to maturity
(years) (2) ..............................                15.86        5.54       3.71       2.68       1.82       1.23
Weighted Average Life to 10% call
(years) (3)...............................                15.75        5.35       3.33       2.36       1.66       1.23


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.


                                      S-74


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                   CLASS IA-2



PAYMENT DATE                                                               PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%       150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%      17.50%     26.25%     35.00%     43.75%     52.50%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100        100
March 2004................................                  100          84         75         67         60         52
March 2005................................                  100          69         53         39         26         14
March 2006................................                  100          57         36         19          6          0
March 2007................................                  100          46         25         16          6          0
March 2008................................                  100          36         20         12          6          0
March 2009................................                   95          28         16         10          4          0
March 2010................................                   91          24         13          8          3          0
March 2011................................                   87          21         11          6          3          0
March 2012................................                   83          18         10          6          2          0
March 2013................................                   79          16          9          5          2          0
March 2014................................                   76          15          8          5          2          0
March 2015................................                   72          13          7          5          2          0
March 2016................................                   69          12          7          3          1          0
March 2017................................                   66          11          6          3          1          0
March 2018................................                   63          10          5          2          0          0
March 2019................................                   60          10          4          1          0          0
March 2020................................                   57           9          3          1          0          0
March 2021................................                   55           9          3          *          0          0
March 2022................................                   52           7          2          0          0          0
March 2023................................                    4           *          0          0          0          0
March 2024................................                    3           0          0          0          0          0
March 2025................................                    3           0          0          0          0          0
March 2026................................                    2           0          0          0          0          0
March 2027................................                    1           0          0          0          0          0
March 2028................................                    0           0          0          0          0          0
Weighted Average Life to maturity
(years) (2) ..............................                15.86        5.54       3.71       2.68       1.82       1.23
Weighted Average Life to 10% call
(years) (3)...............................                15.75        5.35       3.33       2.36       1.66       1.23


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.


                                      S-75


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                   CLASS IIA-1



PAYMENT DATE                                                                PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%       150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 125                                  2.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 100                                    0.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 125                                    0.00%       9.00%     13.50%     18.00%     22.50%     27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100        100
March 2004................................                   88          82         77         72         66         61
March 2005................................                   87          68         56         45         34         24
March 2006................................                   86          55         38         24         11          0
March 2007................................                   85          43         26         20         11          0
March 2008................................                   83          33         21         15         11          0
March 2009................................                   80          24         16         10          7          0
March 2010................................                   76          19         12          7          5          0
March 2011................................                   72          16          9          5          3          0
March 2012................................                   68          12          6          3          2          0
March 2013................................                   64          10          4          2          1          0
March 2014................................                   61           8          3          1          *          0
March 2015................................                   56           6          2          *          0          0
March 2016................................                   52           4          1          0          0          0
March 2017................................                   48           3          *          0          0          0
March 2018................................                   43           2          0          0          0          0
March 2019................................                   40           1          0          0          0          0
March 2020................................                   38           *          0          0          0          0
March 2021................................                   36           0          0          0          0          0
March 2022................................                   33           0          0          0          0          0
March 2023................................                    0           0          0          0          0          0
March 2024................................                    0           0          0          0          0          0
March 2025................................                    0           0          0          0          0          0
March 2026................................                    0           0          0          0          0          0
March 2027................................                    0           0          0          0          0          0
March 2028................................                    0           0          0          0          0          0
Weighted Average Life to maturity
(years) (2) ..............................                12.60        4.41       3.29       2.62       2.11       1.44
Weighted Average Life to 10% call
(years) (3)...............................                12.60        4.41       3.26       2.57       2.00       1.44


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.



                                      S-76


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                   CLASS IIA-2



PAYMENT DATE                                                                 PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%        150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 125                                  2.00%      12.50%     18.75%     25.00%     31.25%      37.50%
               HEL 100                                    0.00%      12.50%     18.75%     25.00%     31.25%      37.50%
               HEL 125                                    0.00%       9.00%     13.50%     18.00%     22.50%      27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100         100
March 2004................................                   88          82         77         72         66          61
March 2005................................                   87          68         56         45         34          24
March 2006................................                   86          55         38         24         11           0
March 2007................................                   85          43         26         20         11           0
March 2008................................                   83          33         21         15         11           0
March 2009................................                   80          24         16         10          7           0
March 2010................................                   76          19         12          7          5           0
March 2011................................                   72          16          9          5          3           0
March 2012................................                   68          12          6          3          2           0
March 2013................................                   64          10          4          2          1           0
March 2014................................                   61           8          3          1          *           0
March 2015................................                   56           6          2          *          0           0
March 2016................................                   52           4          1          0          0           0
March 2017................................                   48           3          *          0          0           0
March 2018................................                   43           2          0          0          0           0
March 2019................................                   40           1          0          0          0           0
March 2020................................                   38           *          0          0          0           0
March 2021................................                   36           0          0          0          0           0
March 2022................................                   33           0          0          0          0           0
March 2023................................                    0           0          0          0          0           0
March 2024................................                    0           0          0          0          0           0
March 2025................................                    0           0          0          0          0           0
March 2026................................                    0           0          0          0          0           0
March 2027................................                    0           0          0          0          0           0
March 2028................................                    0           0          0          0          0           0
Weighted Average Life to maturity
(years) (2) ..............................                12.60        4.41       3.29       2.62       2.11        1.44
Weighted Average Life to 10% call
(years) (3)...............................                12.60        4.41       3.26       2.57       2.00        1.44


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.



                                      S-77


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                    CLASS M-1



PAYMENT DATE                                                                PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%        50%        75%       100%       125%        150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%     17.50%     26.25%     35.00%     43.75%      52.50%
               HELOC 125                                  2.00%     12.50%     18.75%     25.00%     31.25%      37.50%
               HEL 100                                    0.00%     12.50%     18.75%     25.00%     31.25%      37.50%
               HEL 125                                    0.00%      9.00%     13.50%     18.00%     22.50%      27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100        100        100        100        100         100
March 2004................................                  100        100        100        100        100         100
March 2005................................                  100        100        100        100        100         100
March 2006................................                  100        100        100        100        100          86
March 2007................................                  100        100         94         70         93          86
March 2008................................                  100        100         77         52         35          86
March 2009................................                  100         97         62         39         24          55
March 2010................................                  100         85         51         30         17          36
March 2011................................                  100         74         41         22         12          23
March 2012................................                  100         65         33         17          8          15
March 2013................................                  100         57         27         13          6          10
March 2014................................                  100         49         22          9          4           5
March 2015................................                  100         43         18          7          3           1
March 2016................................                  100         37         14          5          1           0
March 2017................................                  100         32         11          4          0           0
March 2018................................                  100         27          9          3          0           0
March 2019................................                  100         24          7          2          0           0
March 2020................................                  100         21          6          0          0           0
March 2021................................                  100         18          5          0          0           0
March 2022................................                  100         16          4          0          0           0
March 2023................................                    9          0          0          0          0           0
March 2024................................                    8          0          0          0          0           0
March 2025................................                    6          0          0          0          0           0
March 2026................................                    4          0          0          0          0           0
March 2027................................                    2          0          0          0          0           0
March 2028................................                    0          0          0          0          0           0
Weighted Average Life to maturity
(years) (2) ..............................                20.11      12.07       8.40       6.28       5.62        6.63
Weighted Average Life to 10% call
(years) (3)...............................                19.84      11.67       7.63       5.66       5.11        5.03


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.


                                      S-78


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                    CLASS M-2



PAYMENT DATE                                                                PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%       150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%      17.50%     26.25%     35.00%     43.75%     52.50%
               HELOC 125                                  2.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 100                                    0.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 125                                    0.00%       9.00%     13.50%     18.00%     22.50%     27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100        100
March 2004................................                  100         100        100        100        100        100
March 2005................................                  100         100        100        100        100        100
March 2006................................                  100         100        100        100        100        100
March 2007................................                  100         100         94         70         51         92
March 2008................................                  100         100         77         52         35         23
March 2009................................                  100          97         62         39         24         15
March 2010................................                  100          85         51         30         17         10
March 2011................................                  100          74         41         22         12          6
March 2012................................                  100          65         33         17          8          4
March 2013................................                  100          57         27         13          6          1
March 2014................................                  100          49         22          9          4          0
March 2015................................                  100          43         18          7          2          0
March 2016................................                  100          37         14          5          0          0
March 2017................................                  100          32         11          4          0          0
March 2018................................                  100          27          9          2          0          0
March 2019................................                  100          24          7          0          0          0
March 2020................................                  100          21          6          0          0          0
March 2021................................                  100          18          5          0          0          0
March 2022................................                  100          16          4          0          0          0
March 2023................................                    9           0          0          0          0          0
March 2024................................                    8           0          0          0          0          0
March 2025................................                    6           0          0          0          0          0
March 2026................................                    4           0          0          0          0          0
March 2027................................                    *           0          0          0          0          0
March 2028................................                    0           0          0          0          0          0
Weighted Average Life to maturity
(years) (2) ..............................                20.10       12.07       8.40       6.24       5.25       5.09
Weighted Average Life to 10% call
(years) (3)...............................                19.84       11.67       7.63       5.65       4.77       4.68


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.


                                      S-79


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                    CLASS B-1



PAYMENT DATE                                                                PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%       150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%      17.50%     26.25%     35.00%     43.75%     52.50%
               HELOC 125                                  2.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 100                                    0.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 125                                    0.00%       9.00%     13.50%     18.00%     22.50%     27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100        100
March 2004................................                  100         100        100        100        100        100
March 2005................................                  100         100        100        100        100        100
March 2006................................                  100         100        100        100        100        100
March 2007................................                  100         100         94         70         51         36
March 2008................................                  100         100         77         52         35         23
March 2009................................                  100          97         62         39         24         15
March 2010................................                  100          85         51         30         17         10
March 2011................................                  100          74         41         22         12          6
March 2012................................                  100          65         33         17          8          2
March 2013................................                  100          57         27         13          6          0
March 2014................................                  100          49         22          9          2          0
March 2015................................                  100          43         18          7          0          0
March 2016................................                  100          37         14          5          0          0
March 2017................................                  100          32         11          2          0          0
March 2018................................                  100          27          9          0          0          0
March 2019................................                  100          24          7          0          0          0
March 2020................................                  100          21          6          0          0          0
March 2021................................                  100          18          4          0          0          0
March 2022................................                  100          16          1          0          0          0
March 2023................................                    9           0          0          0          0          0
March 2024................................                    8           0          0          0          0          0
March 2025................................                    6           0          0          0          0          0
March 2026................................                    3           0          0          0          0          0
March 2027................................                    0           0          0          0          0          0
March 2028................................                    0           0          0          0          0          0
Weighted Average Life to maturity
(years) (2) ..............................                20.08       12.07       8.36       6.19       5.08       4.58
Weighted Average Life to 10% call
(years) (3)...............................                19.84       11.67       7.63       5.64       4.64       4.21


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.



                                      S-80


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                    CLASS B-2



PAYMENT DATE                                                                PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%       150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%      17.50%     26.25%     35.00%     43.75%     52.50%
               HELOC 125                                  2.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 100                                    0.00%      12.50%     18.75%     25.00%     31.25%     37.50%
               HEL 125                                    0.00%       9.00%     13.50%     18.00%     22.50%     27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100        100
March 2004................................                  100         100        100        100        100        100
March 2005................................                  100         100        100        100        100        100
March 2006................................                  100         100        100        100        100        100
March 2007................................                  100         100         94         70         51         36
March 2008................................                  100         100         77         52         35         23
March 2009................................                  100          97         62         39         24         15
March 2010................................                  100          85         51         30         17         10
March 2011................................                  100          74         41         22         12          3
March 2012................................                  100          65         33         17          8          0
March 2013................................                  100          57         27         13          2          0
March 2014................................                  100          49         22          9          0          0
March 2015................................                  100          43         18          7          0          0
March 2016................................                  100          37         14          0          0          0
March 2017................................                  100          32         11          0          0          0
March 2018................................                  100          27          9          0          0          0
March 2019................................                  100          24          7          0          0          0
March 2020................................                  100          21          2          0          0          0
March 2021................................                  100          18          0          0          0          0
March 2022................................                  100          16          0          0          0          0
March 2023................................                    9           0          0          0          0          0
March 2024................................                    8           0          0          0          0          0
March 2025................................                    3           0          0          0          0          0
March 2026................................                    0           0          0          0          0          0
March 2027................................                    0           0          0          0          0          0
March 2028................................                    0           0          0          0          0          0
Weighted Average Life to maturity
(years) (2) ..............................                20.02       12.07       8.26       6.12       4.97       4.37
Weighted Average Life to 10% call
(years) (3)...............................                19.84       11.67       7.63       5.63       4.59       4.05


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.


                                      S-81


                      PERCENTAGE OF NOTE BALANCE (1)(2)(3)
                                   CLASS A-IO



PAYMENT DATE                                                                 PERCENTAGE OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------
% of Prepayment Assumption                                   0%         50%        75%       100%       125%        150%
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               
Ramp to CPR:   HELOC 100                                  4.00%      17.50%     26.25%     35.00%     43.75%      52.50%
               HELOC 125                                  2.00%      12.50%     18.75%     25.00%     31.25%      37.50%
               HEL 100                                    0.00%      12.50%     18.75%     25.00%     31.25%      37.50%
               HEL 125                                    0.00%       9.00%     13.50%     18.00%     22.50%      27.00%
- ------------------------------------------------------------------------------------------------------------------------
Initial...................................                  100         100        100        100        100         100
March 2004................................                  100         100        100        100        100         100
March 2005................................                  100         100        100        100        100         100
March 2006................................                    0           0          0          0          0           0
March 2007................................                    0           0          0          0          0           0
March 2008................................                    0           0          0          0          0           0
March 2009................................                    0           0          0          0          0           0
March 2010................................                    0           0          0          0          0           0
March 2011................................                    0           0          0          0          0           0
March 2012................................                    0           0          0          0          0           0
March 2013................................                    0           0          0          0          0           0
March 2014................................                    0           0          0          0          0           0
March 2015................................                    0           0          0          0          0           0
March 2016................................                    0           0          0          0          0           0
March 2017................................                    0           0          0          0          0           0
March 2018................................                    0           0          0          0          0           0
March 2019................................                    0           0          0          0          0           0
March 2020................................                    0           0          0          0          0           0
March 2021................................                    0           0          0          0          0           0
March 2022................................                    0           0          0          0          0           0
March 2023................................                    0           0          0          0          0           0
March 2024................................                    0           0          0          0          0           0
March 2025................................                    0           0          0          0          0           0
March 2026................................                    0           0          0          0          0           0
March 2027................................                    0           0          0          0          0           0
March 2028................................                    0           0          0          0          0           0
Weighted Average Life to maturity
(years) (2) ..............................                 2.54        2.54       2.54       2.54       2.54        2.54
Weighted Average Life to 10% call
(years) (3)...............................                 2.54        2.54       2.54       2.54       2.54        2.54


(1)      All percentages are rounded to the nearest 1%.

(2)      Assumes the class of notes pays to maturity.

(3)      Assumes that an optional termination is exercised on the first Payment
         Date on which the aggregate outstanding Principal Balance of the
         Mortgage Loans (after applying payments received in the related
         collection period) is less than 10% of the aggregate Principal Balance
         of the Mortgage Loans as of the Cut-Off Date.

*        indicates a number less than 0.5% but greater than 0%.



                                      S-82


There is no assurance that prepayments will occur or, if they do occur, that
they will occur at any percentage of CPR or Prepayment Assumption, as
applicable.

         None of the Trust, the Indenture Trustee, the Owner Trustee, the
Depositor, the Master Servicer or the Subservicer will be liable to any holder
of the Offered Notes for any loss or damage incurred by such holder as a result
of a reduced rate of return experienced by such holder relative to the Note
Rate, upon reinvestment of the funds received in connection with any premature
repayment of principal on the Offered Notes, including, without limitation, any
such repayment resulting from prepayments, liquidations, or repurchases of, or
substitutions for, any Mortgage Loan.

                DESCRIPTION OF THE SALE AND SERVICING AGREEMENT

         The following summary describes certain terms of the Sale and Servicing
Agreement dated as of February 28, 2003 (the "SALE AND SERVICING AGREEMENT"),
among the Trust, the Depositor, the Indenture Trustee, the Seller and the Master
Servicer. Such summary does not purport to be complete and is subject to, and
qualified in its entirety by reference to, the provisions of the Sale and
Servicing Agreement. See "Servicing of Loans" and "The Agreements" in the
Prospectus.

GENERAL

         Irwin Union Bank and Trust Company will be Master Servicer of the
Mortgage Loans. The Master Servicer will be obligated under the Sale and
Servicing Agreement to service and administer the Mortgage Loans on behalf of
the Trust, and will have full power and authority, subject to the provisions of
the Sale and Servicing Agreement, to do any and all things in connection with
such servicing and administration that it may deem necessary. The Master
Servicer will be responsible for servicing the Mortgage Loans directly or
through one or more subservicers in accordance with the terms of the Sale and
Servicing Agreement. Notwithstanding any such subservicing arrangement, the
Master Servicer will remain responsible to the Trust and the holders of the
Notes for its servicing duties and obligations under the Sale and Servicing
Agreement as if it alone were servicing the Mortgage Loans. The Master Servicer
has informed the Depositor that initially the Subservicer will be the sole
subservicer with respect to the Mortgage Loans, and will perform all of the
duties of the Master Servicer under the Sale and Servicing Agreement. As such,
all discussion herein of the Master Servicer's obligations initially apply to
the Subservicer, as subservicer of the Mortgage Loans on behalf of the Master
Servicer.

ASSIGNMENT OF MORTGAGE LOANS

         Pursuant to the Mortgage Loan Sale Agreement, dated as of February 28,
2003, between IUB and the Depositor, IUB will sell, transfer, assign, set over
and otherwise convey the Mortgage Loans without recourse to the Depositor. IUB
will also agree to sell, transfer, assign, set over and otherwise convey to the
Depositor all Additional Balances relating to the Mortgage Loans created on or
after the Cut-Off Date until the end of the Managed Amortization Period.
Pursuant to the Sale and Servicing Agreement, the Depositor will sell, transfer,
assign, set over and otherwise convey without recourse to the Trust in trust for
the benefit of the Securityholders all right, title and interest in and to each
Mortgage Loan on the Closing Date, and thereafter, until the end of the Managed
Amortization Period all Additional Balances relating thereto created on or after
the Cut-Off Date.

         In connection with such sale and assignment, the Depositor will cause
to be delivered to the Indenture Trustee on the Closing Date the following
documents (collectively, with respect to each Mortgage Loan, the "TRUSTEE'S
MORTGAGE FILE") with respect to each Mortgage Loan:

         o        The original Mortgage Note or Loan Agreement endorsed by the
                  holder of record without recourse in the following form: "Pay
                  to the order of                            without recourse"
                  and signed by either original or facsimile signature in the
                  name of the holder of record, and if by IUB, by an authorized
                  officer; provided, however, that in lieu of delivery of the
                  original Mortgage Note or Loan Agreement, a lost note
                  affidavit may be delivered;



                                      S-83


         o        The original Mortgage with evidence of recording indicated
                  thereon; provided, however, that if the original Mortgage with
                  evidence of recording thereon cannot be delivered because of a
                  delay caused by the recording office where such Mortgage was
                  delivered for recordation, then a photocopy of such Mortgage
                  shall be delivered;

         o        In the case of Mortgage Loans not registered on the MERS(R)
                  System, the original assignment of Mortgage, in recordable
                  form, sufficient under the laws of the jurisdiction wherein
                  the related Mortgaged Property is located to reflect the
                  conveyance of the Mortgage Loan, which may be in the form of
                  one or more "blanket" assignments covering the Mortgage Loans
                  secured by Mortgaged Properties located in the same
                  jurisdiction, and which assignment shall be recorded by IUB
                  upon the occurrence and continuation of any Event of Default;

         o        The original or a certified copy of all intervening
                  assignments of mortgage with evidence of recording thereon;
                  provided, however, that if the original intervening assignment
                  of mortgage with evidence of recording thereon cannot be
                  delivered because of a delay caused by the recording office
                  where such intervening assignment was delivered for
                  recordation, then a photocopy of such intervening assignment
                  of mortgage shall be delivered; and

         o        The original or a certified copy of each assumption,
                  extension, modification, written assurance or substitution
                  agreement.

         Pursuant to the Sale and Servicing Agreement, the Indenture Trustee
agrees to execute and deliver on or prior to the Closing Date an acknowledgment
of receipt for each Mortgage Loan, the original Mortgage Note or Loan Agreement,
as the case may be, with respect to such Mortgage Loan (with any exceptions
noted). The Indenture Trustee agrees, for the benefit of the Securityholders to
review (or cause to be reviewed) each Trustee's Mortgage File within 120 days
after the Closing Date (or, with respect to any Qualified Substitute Mortgage
Loan, within 90 days after the receipt by the Indenture Trustee thereof) and to
deliver a certification generally to the effect that, as to each Mortgage Loan
listed in the Mortgage Loan Schedule, (a) all documents required to be delivered
to it pursuant to the Mortgage Loan Sale Agreement are in its possession, (b)
each such document has been reviewed by it and has not been mutilated, damaged,
torn or otherwise physically altered, appears regular on its face and relates to
such Mortgage Loan, and (c) based on its examination and only as to the
foregoing documents, certain information set forth on the Mortgage Loan Schedule
accurately reflects the information set forth in the Trustee's Mortgage File
delivered on such date.

         If the Indenture Trustee, during the process of reviewing the Trustee's
Mortgage Files finds any document constituting a part of a Trustee's Mortgage
File which is not executed, has not been received or is unrelated to the
Mortgage Loans, or that any Mortgage Loan does not conform to the requirements
above or to the description thereof as set forth in the Mortgage Loan Schedule,
the Indenture Trustee will promptly so notify the Depositor and the Master
Servicer. The Indenture Trustee may notify IUB, and IUB will use reasonable
efforts to cause to be remedied a material defect in a document constituting
part of a Trustee's Mortgage File of which IUB is so notified by the Indenture
Trustee. If, however, within 120 days after the Indenture Trustee's notice to
IUB respecting such defect IUB has not caused to be remedied the defect and the
defect materially and adversely affects the interest of the Holders in the
Principal Balance of the Mortgage Loan, IUB will either (i) substitute in lieu
of such Mortgage Loan a Qualified Substitute Mortgage Loan and, if the then
outstanding principal balance of such Qualified Substitute Mortgage Loan is less
than the applicable Principal Balance of such Mortgage Loan as of the date of
such substitution plus accrued and unpaid interest thereon, deliver to the
Master Servicer as part of the related monthly remittance remitted by the Master
Servicer the amount of any such shortfall (the "SUBSTITUTION ADJUSTMENT") or
(ii) repurchase such Mortgage Loan at a price equal to the outstanding Principal
Balance of such Mortgage Loan as of the date of purchase, plus accrued interest
thereon at the related Mortgage Interest Rate through and including the end of
the month of repurchase, plus the amount of any unreimbursed servicing advances
made by the Master Servicer, which purchase price will be deposited in the
Collection Account or Trustee Collection Account on the next succeeding
Determination Date after deducting therefrom any amounts received in respect of
such repurchased Mortgage Loan or Mortgage Loans and being held in the
Collection Account or Trustee Collection Account for future distribution to the
extent such amounts have not yet been applied to principal or interest on such
Mortgage Loan or Mortgage Loans.



                                      S-84


         A "QUALIFIED SUBSTITUTE MORTGAGE LOAN" is any mortgage loan or mortgage
loans which will be assigned to the same Loan Group as the deleted Mortgage Loan
which (i) relates or relate to a detached one-family residence or to the same
type of residential dwelling as the deleted Mortgage Loan and in each case has
or have the same or a better lien priority as the deleted Mortgage Loan with the
primary borrower having the same or better traditionally ranked credit status
and is an owner-occupied Mortgaged Property, (ii) matures or mature no later
than (and not more than one year earlier than) the deleted Mortgage Loan, (iii)
has or have a Combined Loan-to-Value Ratio or Combined Loan-to-Value Ratios at
the time of such substitution no higher than the Combined Loan-to-Value Ratio of
the deleted Mortgage Loan, (iv) has or have a principal balance or principal
balances (after application of all payments received on or prior to the date of
substitution)(which will be the Principal Balance or Principal Balances thereof)
not substantially less and not more than the Principal Balance of the deleted
Mortgage Loan as of such date, and (v) complies or comply as of the date of
substitution with each representation and warranty set forth in the Mortgage
Loan Sale Agreement.

REPRESENTATIONS AND WARRANTIES OF IUB

         IUB will represent in the Mortgage Loan Sale Agreement, among other
things, with respect to each Mortgage Loan, as of February 28, 2003, the
following:

         o        The information set forth in the Mortgage Loan Schedule with
                  respect to each Mortgage Loan was complete, true and correct
                  in all material respects;

         o        Immediately prior to the sale of the Mortgage Loans to the
                  Depositor, IUB was the sole owner and holder thereof free and
                  clear of any and all liens and security interests;

         o        The Mortgage Loan Sale Agreement constitutes a legal, valid
                  and binding obligation of IUB and a valid transfer and
                  assignment to the Depositor of all right, title and interest
                  of IUB in and to the Mortgage Loans and the proceeds thereof;
                  and

         o        The Mortgage Loans complied in all material respects with all
                  applicable local, state and federal laws and regulations.

         The benefit of the representations and warranties assigned or made to
the Depositor by IUB in the Mortgage Loan Sale Agreement will be assigned by the
Depositor to the Issuer pursuant to the Sale and Servicing Agreement and by the
Issuer to the Indenture Trustee on behalf of the holders of Securities pursuant
to the Indenture.

         Pursuant to the Sale and Servicing Agreement, upon the discovery by any
of the holders of Securities, the Master Servicer, IUB or the Indenture Trustee
that any of the representations and warranties contained in the Mortgage Loan
Sale Agreement have been breached in any respect, with the result that the
interests of the holders of Securities in the related Mortgage Loan were
materially and adversely affected (notwithstanding that such representation and
warranty was made to IUB's best knowledge), the party discovering such breach is
required to give prompt written notice to the others of such breach. Subject to
certain provisions of the Mortgage Loan Sale Agreement, within ninety (90) days
of the earlier to occur of IUB's discovery or its receipt of written notice of
any such breach, IUB will (a) promptly cure such breach in all material
respects, (b) remove each Mortgage Loan which has given rise to the requirement
for action by IUB and substitute one or more Qualified Substitute Mortgage Loans
and, if the outstanding principal amount of such Qualified Substitute Mortgage
Loans as of the date of such substitution is less than the outstanding Principal
Balance, plus accrued and unpaid interest thereon of the replaced Mortgage Loans
as of the date of substitution, deliver to the Trust as part of the amounts
remitted by the Master Servicer on such Payment Date the amount of such
shortfall, or (c) repurchase such Mortgage Loan at a price equal to the
Principal Balance of such Mortgage Loan as of the date of purchase, plus accrued
interest thereon at the related Mortgage Interest Rate through and including the
end of the month of repurchase, plus the amount of any unreimbursed servicing
advances made by the Master Servicer, and deposit such repurchase price into the
Trustee Collection Account on the next succeeding Determination Date after
deducting therefrom any amounts received in respect of such repurchased Mortgage
Loan or Loans and being held in the Trustee Collection Account or the Collection
Account for future distribution to the extent such amounts have not yet been
applied to principal or


                                      S-85


interest on such Mortgage Loan. The obligation of IUB to cure such breach or to
substitute or repurchase any Mortgage Loan constitutes the sole remedy
respecting a material breach of any such representation or warranty to the
Securityholders and the Indenture Trustee.

SERVICING COMPENSATION

         The "SERVICING FEE" will be, with respect to any Collection Period, the
sum for all outstanding Mortgage Loans of the product of (i) the applicable
Servicing Fee Rate multiplied by a fraction, the numerator of which is the
actual number of days in the related Interest Period and the denominator of
which is 360 and (ii) the Principal Balance of the Mortgage Loan as of the first
day of such Collection Period. The "SERVICING FEE RATE" will be 1.00% per annum.
The Servicing Fee will serve as the base compensation to the Master Servicer (or
any applicable subservicer) in respect of its servicing activities. In addition
to the Servicing Fee, the Master Servicer will be entitled under the Sale and
Servicing Agreement to retain additional servicing compensation in the form of
late fees, assumption fees, other administrative fees, release fees, bad check
charges and certain other servicing related fees.

         The Master Servicer will be obligated to pay certain ongoing expenses
incurred by it in connection with its servicing activities and other
responsibilities under the Sale and Servicing Agreement.

COLLECTION AND OTHER SERVICING PROCEDURES AND EXPENSES

         The Master Servicer will be obligated under the Sale and Servicing
Agreement to make reasonable efforts to collect all payments due under the terms
and provisions of the related mortgage documents and will be obligated, subject
to the terms of the Sale and Servicing Agreement, to follow such collection
procedures as it would normally follow with respect to mortgage loans serviced
by it for its own account, and that generally conform to the mortgage servicing
practices of prudent mortgage lending institutions that service mortgage loans
of the same type as the Mortgage Loans for their own accounts in the
jurisdictions in which the related Mortgaged Properties are located. The Master
Servicer will be permitted, in its discretion, to, among other things, (i) waive
any late payment charge, prepayment penalty or other charge in connection with
any Mortgage Loan, (ii) arrange a schedule, running for no more than 180 days
after the due date of any payment due under the related mortgage documents, for
the liquidation of delinquent items and (iii) subject to certain restrictions,
modify the Mortgage Interest Rate of a Mortgage Loan. Under the terms of the
Sale and Servicing Agreement, the Master Servicer will treat any Mortgage Loan
that is 180 days or more delinquent as being finally liquidated. Notwithstanding
such treatment of a seriously delinquent Mortgage Loan, the Master Servicer will
continue to make reasonable efforts to collect all payments due on such Mortgage
Loan as described above.

         The Master Servicer will establish an account (the "COLLECTION
ACCOUNT") into which the Master Servicer will deposit or cause to be deposited
any amounts representing payments on and any collections received on or in
respect of the Mortgage Loans received by it subsequent to the Cut-Off Date. On
the 21st day of each month or, if such day is not a Business Day, the
immediately succeeding Business Day (each, a "DETERMINATION DATE"), the Master
Servicer will notify the Paying Agent and the Indenture Trustee of the amounts
required to be withdrawn from the Collection Account and deposited into an
eligible account established with and maintained by the Indenture Trustee (the
"TRUSTEE COLLECTION ACCOUNT") prior to the close of business on that day.

         The Indenture Trustee will be entitled to receive a monthly fee of
0.0050% per annum of the aggregate Principal Balance of the Mortgage Loans for
its activities as trustee under the Indenture and as administrator. The Trustee
will also be entitled to receive a portion of the income received from amounts
on deposit in the Trustee Collection Account.

         All Collections generally will be allocated in accordance with the
related mortgage documents between amounts collected in respect of interest and
principal, respectively.

REALIZATION UPON OR SALE OF DEFAULTED MORTGAGE LOANS

         Except as described below, the Master Servicer will be required to
foreclose upon or otherwise comparably convert the ownership of properties
securing such of the Mortgage Loans as come into and continue in default and


                                      S-86


as to which no satisfactory arrangements can be made for collection of
delinquent payments thereon if in its judgment there is sufficient equity in the
property. In connection with such foreclosure or other conversion, the Master
Servicer will be required to follow such procedures as it follows with respect
to similar mortgage loans held in its own portfolio. However, the Master
Servicer will not be required to expend its own funds in connection with any
foreclosure or to restore any damaged property relating to any Mortgage Loan
unless it shall determine that such foreclosure and/or restoration will increase
Liquidation Proceeds.

         The Master Servicer will be permitted to foreclose against the
Mortgaged Property securing a defaulted Mortgage Loan either by foreclosure,
sale or strict foreclosure, and in the event a deficiency judgment is available
against the related Mortgagor or any other person, may proceed for the
deficiency. The Master Servicer will also be permitted, in the alternative, to
sue on the note or take other actions in accordance with accepted servicing
practices.

         In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale
will be required to be issued to the Owner Trustee, or to the Master Servicer on
behalf of the Owner Trustee. Notwithstanding any such acquisition of title and
cancellation of the related Mortgage Loan, such Mortgage Loan will be required
to be considered to be a Mortgage Loan held by the Trust until such time as the
related Mortgaged Property is sold and such Mortgage Loan becomes a Liquidated
Mortgage Loan.

         In lieu of foreclosing upon any defaulted Mortgage Loan, the Master
Servicer may, in its discretion, permit the assumption of such Mortgage Loan if,
in the Master Servicer's judgment, such default is unlikely to be cured and if
the assuming borrower satisfies the Master Servicer's underwriting guidelines
with respect to mortgage loans owned by the Master Servicer. Any fee collected
by the Master Servicer for entering into an assumption agreement will be
retained by the Master Servicer as servicing compensation. Alternatively, the
Master Servicer may encourage the refinancing of any defaulted Mortgage Loan by
the related Mortgagor.

         Notwithstanding the foregoing, prior to the institution of foreclosure
proceedings or the acceptance of a deed-in-lieu of foreclosure with respect to
any Mortgaged Property, the Master Servicer will make, or cause to be made,
inspection of such Mortgaged Property in accordance with its standard servicing
procedures. The Master Servicer will be entitled to rely upon the results of any
such inspection made by others. In cases where such inspection reveals that such
Mortgaged Property is potentially contaminated with or affected by hazardous
wastes or hazardous substances, the Master Servicer will promptly give written
notice of such fact to the Indenture Trustee.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

         When a Mortgaged Property has been or is about to be conveyed by the
related Mortgagor, the Master Servicer will, to the extent that it has knowledge
of such conveyance or prospective conveyance, exercise its right to accelerate
the maturity of the related Mortgage Loan under any due-on-sale clause contained
in the related mortgage documents. The Master Servicer may not, however,
exercise any such right if such due-on-sale clause, in the reasonable judgment
of the Master Servicer, is not enforceable under applicable law or in the
interests of the Trust. In such event, the Master Servicer may enter into an
assumption and modification agreement with the person to which such property has
been or is about to be conveyed, pursuant to which such person will become
liable under the related mortgage documents and, unless prohibited by applicable
law or such mortgage documents, the related Mortgagor will remain liable
thereon. The Master Servicer is also authorized to enter into a substitution of
liability agreement with such person, pursuant to which the original Mortgagor
will be released from liability and such person will be substituted as Mortgagor
and become liable under the related mortgage documents.

MAINTENANCE OF INSURANCE POLICIES

         Generally, the underwriting requirements of the Originator require
mortgagors to obtain fire and casualty insurance as a condition to approving the
related mortgage loan, but the existence and/or maintenance of such fire and
casualty insurance is not in all cases monitored by the Master Servicer or the
Subservicer. Title insurance is not required on all mortgage loans. The Master
Servicer will follow such practices with respect to the Mortgage Loans.
Accordingly, if a Mortgaged Property suffers any hazard or casualty losses, or
if the Mortgagor thereunder is found not to have clear title to such Mortgaged
Property, holders of Offered Notes may bear the risk of loss resulting from a
default by the related Mortgagor to the extent such losses are not covered by
foreclosure or liquidation proceeds on such defaulted Mortgage Loan or by the
applicable credit enhancement. To the extent that the related mortgage


                                      S-87


documents require the Mortgagor under a Mortgage Loan to maintain a fire and
hazard insurance policy with extended coverage on the related Mortgaged Property
in an amount not less than the least of the full insurable value of such
Mortgaged Property, the replacement value of the improvements on such Mortgaged
Property or the unpaid Principal Balance of such Mortgage Loan and any senior
liens, the Master Servicer will monitor the status of such insurance in varying
degrees based upon certain characteristics of the related Mortgage Loans, and
will cause such insurance to be maintained on a case-by-case basis. Further,
with respect to each property acquired by the Trust by foreclosure or by deed in
lieu of foreclosure, the Master Servicer will maintain or cause to be maintained
fire and hazard insurance thereon with extended coverage in an amount at least
equal to the lesser of (i) the full insurable value of the improvements that are
a part of such property and (ii) the Principal Balance owing on the related
Mortgage Loan at the time of such foreclosure or deed in lieu of foreclosure.
Such insurance on property acquired by foreclosure or deed in lieu of
foreclosure may not, however, be less than the minimum amount required to fully
compensate for any loss or damage on a replacement cost basis.

         Any costs incurred by the Master Servicer in maintaining any insurance
will not, for the purpose of calculating distributions to the holders of Offered
Notes, be added to the unpaid Principal Balance of the related Mortgage Loan,
notwithstanding that the terms of such Mortgage Loan may so permit. No
earthquake or other additional insurance other than flood insurance will be,
under the Sale and Servicing Agreement, required to be maintained by any
Mortgagor or the Master Servicer, other than pursuant to the terms of the
related mortgage documents and such applicable laws and regulations as shall at
any time be in force and as shall require such additional insurance.

         The Master Servicer will also be required under the Sale and Servicing
Agreement to maintain in force a fidelity bond or policy or policies of
insurance covering dishonest acts in the performance of its obligations as
master servicer.

         No pool insurance policy, title insurance policy, blanket hazard
insurance policy, special hazard insurance policy, bankruptcy bond or repurchase
bond will be required to be maintained with respect to the Mortgage Loans, nor
will any Mortgage Loan be insured by any government or government agency.

MASTER SERVICER REPORTS

         The Master Servicer is required to deliver to the Issuer, the Indenture
Trustee and each Rating Agency, not later than March 31 of each year, beginning
with 2004, an officer's certificate stating as to each signer thereof that (i) a
review of the activities of the Master Servicer during the preceding calendar
year and of its performance under the Sale and Servicing Agreement has been made
under such officer's supervision and (ii) to the best of such officer's
knowledge, based on such review, the Master Servicer has fulfilled all of its
obligations under the Sale and Servicing Agreement throughout such year, or if
there has been a default in the fulfillment of any such obligation, specifying
each such default known to such officer and the nature and status thereof.

         Not later than March 31 of each year, beginning with 2004, the Master
Servicer, at its expense, will cause a firm of nationally recognized independent
public accountants to furnish a statement to the Issuer, the Indenture Trustee
and each Rating Agency to the effect that, on the basis of an examination of
certain documents and records relating to the servicing of mortgage loans then
being serviced by the Master Servicer under servicing agreements similar to the
Sale and Servicing Agreement, which agreements will be described in a schedule
to such statement, such firm is of the opinion that such servicing has been
conducted in compliance with the Uniform Single Attestation Program for Mortgage
Bankers and that such examination has disclosed no exceptions or errors relating
to the servicing activities of the Master Servicer, including the servicing of
the Mortgage Loans, that in the opinion of such firm are material, except for
such exceptions as shall be set forth in such statement.

REMOVAL OF THE MASTER SERVICER AND THE SUBSERVICER

         The Issuer or the Indenture Trustee, by notice given in writing to the
Master Servicer, may terminate all rights and obligations of the Master Servicer
under the Sale and Servicing Agreement, other than the Master Servicer's right
to receive servicing compensation and reimbursement of expenses thereunder
during any period prior to the date of such termination, upon the occurrence and
continuation beyond any applicable cure period of an event described in clauses
(a), (b) or (c) below. Each event described below constitutes a "SERVICER
DEFAULT":



                                      S-88


         (a) any failure by the Master Servicer to deposit into the Collection
Account or the Trustee Collection Account any deposit required to be made under
the terms of the Sale and Servicing Agreement that continues unremedied for a
period of five (5) Business Days after the date upon which written notice of
such failure shall have been given to the Master Servicer by the Issuer or the
Indenture Trustee; or

         (b) any failure on the part of the Master Servicer to duly observe or
perform in any material respect any other covenants or agreements of the Master
Servicer set forth in the Sale and Servicing Agreement, which failure materially
and adversely affects the interests of any Securityholder, and which failure
continues unremedied for a period of 45 days after the date on which written
notice of such failure, requiring the same to be remedied, shall have been given
to the Master Servicer by the Issuer or the Indenture Trustee.

         The Master Servicer may not assign the Sale and Servicing Agreement nor
resign from the obligations and duties imposed on it thereby except by mutual
written consent of the parties thereto or upon the Master Servicer's
determination that its duties thereunder are no longer permissible under
applicable law and that such incapacity cannot be cured without the incurrence
of unreasonable expense. Any such determination that the Master Servicer's
duties under the Sale and Servicing Agreement are no longer permissible under
applicable law will be evidenced by a written opinion of counsel, who may be
counsel for the Master Servicer, to such effect delivered to the Issuer and the
Indenture Trustee. No such resignation will become effective until the Indenture
Trustee or a successor appointed in accordance with the terms of the Sale and
Servicing Agreement has assumed the Master Servicer's responsibilities and
obligations in accordance with the Sale and Servicing Agreement. The Master
Servicer will provide the Issuer, the Indenture Trustee and each Rating Agency
with 30 days prior written notice of its intention to resign.

         Within 90 days of such termination, the Indenture Trustee will be the
successor in all respects to the Master Servicer in its capacity as Master
Servicer under the Sale and Servicing Agreement and with respect to the
transactions set forth therein, and will be subject to all responsibilities,
duties and liabilities relating thereto placed on the Master Servicer by the
terms thereof. As compensation therefor, the Indenture Trustee will be entitled
to such compensation as the Master Servicer would have been entitled to under
the Sale and Servicing Agreement if there had been no such termination. If the
Indenture Trustee is unwilling to act as successor Master Servicer or is legally
unable so to act, then it will be required to appoint or petition a court of
competent jurisdiction to appoint any established mortgage loan servicing
institution having a net worth of not less than $10,000,000 as the successor to
the Master Servicer under the Sale and Servicing Agreement with respect to all
or any part of the Master Servicer's responsibilities, duties or liabilities
thereunder; provided, that no Rating Agency, after prior notice thereto, will
have notified the Indenture Trustee in writing that such appointment would
result in a qualification, reduction or withdrawal of its then-current rating of
the Offered Notes. See "--Servicing Compensation" above.

         Any successor Master Servicer, including the Indenture Trustee, will
not be deemed to be in default or to have breached its duties under the Sale and
Servicing Agreement if the predecessor Master Servicer fails to make any
required deposit into the Collection Account or the Trustee Collection Account
or otherwise cooperate with any required servicing transfer or succession
thereunder.

                DESCRIPTION OF THE TRUST AGREEMENT AND INDENTURE

         The following summary describes certain terms of the Trust Agreement
and the Indenture. Such summary does not purport to be complete and is subject
to, and qualified in its entirety by reference to, the respective provisions of
the Trust Agreement and the Indenture. See "The Agreements" in the Prospectus.

         The Trust Estate. Simultaneously with the issuance of the Notes, the
Issuer will pledge the Trust Estate to the Indenture Trustee as collateral for
the Notes. As pledgee of the Mortgage Loans, the Indenture Trustee will be
entitled to direct the Issuer in the exercise of all rights and remedies of the
Trust against IUB under the Mortgage Loan Sale Agreement and against the Master
Servicer under the Sale and Servicing Agreement.

         Reports To holders of Notes. The Indenture Trustee will, to the extent
such information is provided to it by the Master Servicer pursuant to the terms
of the Sale and Servicing Agreement, make available to each Noteholder, each
Rating Agency and the Depositor, a report setting forth certain amounts relating
to the Notes for each Payment Date, including, without limitation, the amount of
the payment on such Payment Date, the amount of such


                                      S-89


distribution allocable to principal and allocable to interest, the aggregate
outstanding principal amount of each Note as of such Payment Date and such other
information as required by the Sale and Servicing Agreement.

         The Indenture Trustee will make such report (and, at its option, any
addition files containing the same information in an alternative format)
available each month to the holders of Notes, via the Indenture Trustee's
internet website. The Indenture Trustee's internet website will initially be
located at www.ctslink.com. Assistance in using the website can be obtained by
calling the Indenture Trustee's customer service desk at (301) 815-6610. Parties
that are unable to use the above distribution option are entitled to have a
paper copy mailed to them via first class mail by calling the customer service
desk and indicating such. The Indenture Trustee will have the right to change
the way such reports are distributed in order to make such distribution more
convenient and/or more accessible to the above parties and the Indenture Trustee
will provide timely and adequate notification to all above parties regarding any
such changes.

         Certain Covenants. The Indenture will provide that the Issuer may not
consolidate or merge with or into any other Person, unless:

         o        the Person (if other than the Issuer) formed by or surviving
                  such consolidation or merger will be a Person organized and
                  existing under the laws of the United States of America or any
                  state, and will expressly assume, by an indenture supplemental
                  hereto, executed and delivered to the Indenture Trustee, in
                  form reasonably satisfactory to the Indenture Trustee, the due
                  and punctual payment of the principal of and interest on all
                  Notes, and to the Certificate Paying Agent, on behalf of the
                  holders of Notes, and the performance or observance of every
                  agreement and covenant of the Indenture on the part of the
                  Issuer to be performed or observed;

         o        immediately after giving effect to such transaction, no Event
                  of Default shall have occurred and be continuing;

         o        the Issuer has been advised that the ratings of the Offered
                  Notes then in effect would not be qualified, reduced or
                  withdrawn, or to be considered to be below investment grade,
                  by either Rating Agency as a result of such transaction;

         o        the Issuer and the Indenture Trustee shall have received an
                  opinion of counsel addressed to the Issuer and the Indenture
                  Trustee to the effect that such transaction will not have any
                  material adverse tax consequence to the Issuer or any
                  Noteholder;

         o        any action necessary to maintain the lien and security
                  interest created by the Indenture shall have been taken; and

         o        the Issuer shall have delivered to the Indenture Trustee an
                  officer's certificate and an opinion of counsel addressed to
                  the Indenture Trustee each stating that such consolidation or
                  merger and such supplemental indenture comply with certain
                  provisions of the Indenture and that all conditions precedent
                  therein provided for relating to such transaction have been
                  complied with (including any filing required by the Securities
                  Exchange Act of 1934, as amended).

         Modification of Indenture. The Indenture provides that, without the
consent of the holders of any Notes, but with prior notice to the Issuer and the
Indenture Trustee, when authorized by a request of the Issuer pursuant to the
Indenture, at any time and from time to time, may enter into one or more
supplemental indentures (which will conform to the provisions of the Trust
Indenture Act of 1939, as amended (the "TIA"), as in force at the date of the
execution thereof), in form satisfactory to the Indenture Trustee, for any of
the following purposes:

         o        to correct or amplify the description of any property at any
                  time subject to the lien of the Indenture, or better to
                  assure, convey and confirm unto the Indenture Trustee any
                  property subject or required to be subjected to the lien of
                  the Indenture, or to subject to the lien of the Indenture
                  additional property;



                                      S-90


         o        to evidence the succession, in compliance with the applicable
                  provisions of the Indenture, of another entity to the Issuer,
                  and the assumption by any such successor of the covenants of
                  the Issuer contained in the Notes or the Indenture;

         o        to add to the covenants of the Issuer for the benefit of the
                  holders of the Notes, or to surrender any right or power
                  conferred upon the Issuer in the Indenture;

         o        to convey, transfer, assign, mortgage or pledge any property
                  to or with the Indenture Trustee;

         o        to cure any ambiguity, to correct or supplement any provision
                  in the Indenture or in any supplemental indenture that may be
                  inconsistent with any other provision in the Indenture or in
                  any supplemental indenture;

         o        to make any other provisions with respect to matters or
                  questions arising under the Indenture or in any supplemental
                  indenture; provided, that such action will not materially and
                  adversely affect the interests of the holders of Notes;

         o        to evidence and provide for the acceptance of the appointment
                  under the Indenture by a successor trustee with respect to the
                  Notes and to add to or change any of the provisions of the
                  Indenture as will be necessary to facilitate the
                  administration of the trusts thereunder by more than one
                  trustee, pursuant to the requirements of the Indenture; or

         o        to modify, eliminate or add to the provisions of the Indenture
                  to such extent as will be necessary to effect the
                  qualification of the Indenture under the TIA or under any
                  similar federal statute enacted after the date of the
                  Indenture and to add to the Indenture such other provisions as
                  may be expressly required by the TIA;

provided, however, that no such supplemental indentures will be entered into
unless the Indenture Trustee shall have received an opinion of counsel addressed
to the Indenture Trustee to the effect that entering into such supplemental
indenture will not have any material adverse tax consequences to the holders of
Notes.

         The Indenture also provides that the Issuer and the Indenture Trustee,
when authorized by an Issuer Request, also may, with prior notice to each Rating
Agency, with the consent of the holders of Notes affected thereby representing
not less than a majority of the aggregate Note Balance thereof, enter into a
supplemental indenture for the purpose of adding any provisions to, or changing
in any manner or eliminating any of the provisions of, the Indenture or of
modifying in any manner the rights of the holders of Notes thereunder; provided,
that no such supplemental indenture may, without the consent of the Holder of
each Note affected thereby:

         o        change the date of payment of any installment of principal of
                  or interest on any Note, or reduce the principal amount
                  thereof or the interest rate thereon, change the provisions of
                  the Indenture relating to the application of collections on,
                  or the proceeds of the sale of, the Trust Estate to payment of
                  principal of or interest on the Notes, or change any place of
                  payment where, or the coin or currency in which, any Note or
                  the interest thereon is payable, or impair the right to
                  institute suit for the enforcement of the provisions of the
                  Indenture requiring the application of funds available
                  therefor to the payment of any such amount due on the Notes on
                  or after the respective dates such amounts become due;

         o        reduce the percentage of the Note Balances of the Notes, the
                  consent of the holders of which is required for any such
                  supplemental indenture, or the consent of the holders of which
                  is required for any waiver of compliance with certain
                  provisions of the Indenture or certain defaults thereunder and
                  their consequences provided for in the Indenture;

         o        modify or alter the provisions of the proviso to the
                  definition of the term "Outstanding" in the Indenture or
                  modify or alter the exception in the definition of the term
                  "Holder" therein;



                                      S-91


         o        reduce the percentage of the Note Balances of the Notes
                  required to direct the Indenture Trustee to direct the Issuer
                  to sell or liquidate the Trust pursuant to the Indenture;

         o        modify any provision of the amendment provisions of the
                  Indenture except to increase any percentage specified in the
                  Indenture or to provide that certain additional provisions of
                  the Indenture cannot be modified or waived without the consent
                  of the holder of each Note affected thereby;

         o        modify any of the provisions of the Indenture in such manner
                  as to affect the calculation of the amount of any payment of
                  interest or principal due on any Note on any Payment Date
                  (including the calculation of any of the individual components
                  of such calculation); or

         o        permit the creation of any lien ranking prior to or on a
                  parity with the lien of the Indenture with respect to any part
                  of the Trust or, except as otherwise permitted or contemplated
                  in the Indenture, terminate the lien of the Indenture on any
                  property at any time subject thereto or deprive the Holder of
                  any Note of the security provided by the lien of the
                  Indenture; and provided, further, that such action will not,
                  as evidenced by an opinion of counsel addressed to the
                  Indenture Trustee, cause the Issuer to be subject to an entity
                  level tax.

         Conditions Constituting an Event of Default under the Indenture. An
"EVENT OF DEFAULT" under the Indenture will occur if:

         o        the full amount of interest due on the Notes is not paid
                  within five (5) days of the related Payment Date;

         o        the amount of principal due on a Legal Final Payment Date has
                  not been paid in full;

         o        a default in the observance or performance in any material
                  respect of any covenant or agreement of the Trust made in the
                  Indenture, or any representation or warranty made by the Trust
                  in the Indenture or in any certificate delivered pursuant
                  thereto or in connection therewith having been incorrect as of
                  the time made, and the continuation of any such default or the
                  failure to cure such breach of a representation or warranty
                  for a period of 30 days after notice thereof is given to the
                  Trust by the Indenture Trustee or to the Trust and the
                  Indenture Trustee by the holders of at least 25% of the
                  aggregate Note Balance of the Notes then outstanding; or

         o        certain events of bankruptcy, insolvency, receivership or
                  liquidation of the Trust as specified in the Indenture.

         Notwithstanding the above, while any of the Senior Notes remain
outstanding, the failure to pay interest due on the Subordinate Notes will not
constitute an Event of Default. While any Class M-1 Notes remain outstanding,
the failure to pay interest due on the Class B-2 Notes, Class B-1 Notes or Class
M-2 Notes will not be an Event of Default. While any Class M-2 Notes remain
outstanding, the failure to pay interest due on the Class B-2 Notes or the Class
B-1 Notes will not be an Event of Default, while any Class B-1 Notes remain
outstanding, the failure to pay interest due on the Class B-2 Notes will not be
an Event of Default.

         Each Holder of a Subordinate Note, by accepting its respective interest
in the Subordinate Note, will be deemed to have consented to any such delay in
payment of interest on such class of Notes and to have waived its right to
institute a suit for enforcement of any such payment, in each case in the
circumstances and to the extent described above.

         Rights upon Event of Default. Upon an Event of Default under the
Indenture, either the Indenture Trustee or the holders of Notes affected thereby
representing not less than a majority of the aggregate Note Balance thereof may
declare all of the Notes to be immediately due and payable. Any such declaration
may, under certain circumstances, be rescinded and annulled by the holders of
Notes affected thereby representing not less than a majority of the aggregate
Note Balance thereof. See "The Agreements--Events of Default; Rights upon Event
of


                                      S-92


Default--Indenture" in the prospectus for a description of the rights of the
holders of Notes upon an Event of Default.

         The Indenture Trustee will be under no obligation to exercise any of
the trusts or powers vested in it by the Indenture or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of any of the holders of Notes, unless the holders of Notes have
offered to the Indenture Trustee reasonable security or indemnity against the
costs, expenses and liabilities which may be incurred therein or thereby.

         Under the Trust Indenture Act, the Indenture Trustee may be deemed to
have a conflict of interest and be required to resign as trustee for the Offered
Notes if a default occurs under the Indenture. In these circumstances, the
indenture will provide for one or more classes of successor trustee to be
appointed for one or more classes of the Offered Notes.

         If the Indenture Trustee relating to any class of Notes resigns, its
resignation will become effective only after a successor Indenture Trustee for
that class of Notes is appointed and the successor accepts the appointment.

         Voting Rights. 1% of the voting rights of the Notes will be allocated
to the Class A-IO Notes, and the remainder of the voting rights of the Notes
will be allocated to the other classes of Notes in accordance with their
respective Note Balances.

         Certain Matters Regarding the Indenture Trustee and the Issuer. Neither
the Indenture Trustee nor any director, officer or employee of the Indenture
Trustee will be under any liability to the Issuer or the holders of Notes for
taking any action or for refraining from the taking of any action in good faith
pursuant to the Indenture, or for errors in judgment; provided, that none of the
Indenture Trustee or any director, officer or employee thereof will be protected
against any liability that would otherwise be imposed on it by reason of its
willful malfeasance, bad faith or negligence in the performance of its duties or
by reason of its reckless disregard of its obligations and duties under the
Indenture. Subject to certain limitations set forth in the Indenture, the
Indenture Trustee and any director, officer, employee or agent thereof will be
indemnified by the Issuer and held harmless against any loss, liability or
expense incurred in connection with investigating, preparing to defend or
defending any legal action, commenced or threatened, relating to the Indenture,
other than any loss, liability or expense incurred by reason of its willful
malfeasance, bad faith or negligence in the performance of its duties under the
Indenture, or by reason of its reckless disregard of its obligations and duties
under the Indenture. All persons into which the Indenture Trustee may be merged
or with which it may be consolidated, or any person resulting from such merger
or consolidation, will be the successor to the Indenture Trustee under the
Indenture.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The determination of whether any class of notes are debt for U.S.
federal income tax purposes must be made based on the application of the
relevant law to the facts and circumstances existing at the time the notes are
considered issued for federal income tax purposes. In the opinion of McKee
Nelson LLP, for federal income tax purposes, the Offered Notes other than Notes
retained by IUB or an affiliate of IUB will be characterized as indebtedness and
neither the Issuer nor any portion of the Issuer, as created pursuant to the
terms and conditions of the Trust Agreement, will be characterized as an
association (or publicly traded partnership within the meaning of section 7704
of the Internal Revenue Code of 1986, as amended, the "CODE") taxable as a
corporation or as a taxable mortgage pool within the meaning of section 7701(i)
of the Code. The Class B-2 Notes generally will be considered issued for federal
income tax purposes at the time such Notes are transferred to parties unrelated
to IUB. Although the actual determination of the character of a Class B-2 Note
as debt or equity for U.S. federal income tax purposes cannot be made until
beneficial ownership of such Note is transferred to a party unrelated to IUB, in
the opinion of McKee Nelson LLP, the Class B-2 Notes would be treated as debt in
the opinion under current law if beneficial ownership of such Notes were
transferred to parties unrelated to IUB at closing.

         Depending on issue prices, for federal income tax purposes, the Offered
Notes, other than the Class A-IO Notes, will not be treated as having been
issued with "original issue discount" (as defined in the prospectus).


                                      S-93


Whether all income on the Class A-IO Notes should be treated as qualified stated
interest or accrued under the OID rules is unclear. See "Certain Federal Income
Tax Considerations" in the prospectus.

         The Offered Notes will not be treated as assets described in Section
7701(a)(19)(C) of the Code and will not be treated as "real estate assets" under
Section 856(c)(4)(A) of the Code. In addition, interest on the Offered Notes
will not be treated as "interest on obligations secured by mortgages on real
property" under Section 856(c)(3)(B) of the Code. The Offered Notes also will
not be treated as "qualified mortgages" under Section 860G(a)(3)(C) of the Code.

         Prospective investors in the Offered Notes should see "Certain Federal
Income Tax Considerations" and "State Tax Considerations" in the prospectus for
a discussion of the application of certain federal income and state and local
tax laws to the Issuer and purchasers of the Offered Notes.

                              ERISA CONSIDERATIONS

         Any fiduciary or other investor of Plan assets that proposes to acquire
or hold the Offered Notes on behalf of or with Plan assets of any Plan should
consult with its counsel with respect to the application of the fiduciary
responsibility provisions of the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), and the prohibited transaction provisions of ERISA
and the Code to the proposed investment. See "ERISA Considerations" in the
prospectus.

         Each purchaser of an Offered Note, by its acceptance of such Offered
Note, shall be deemed to have represented either (i) that it is not, and is not
purchasing the Offered Note with assets of, an employee benefit plan or other
retirement arrangement subject to Section 406 of ERISA or Section 4975 of the
Code or a governmental plan or church plan that is subject to applicable
federal, state or local law similar to the foregoing provisions of ERISA and/or
the Code or (ii) that a class or individual exemption under Section 406 of ERISA
or Section 4975 of the Code is applicable to the acquisition and holding of the
Offered Note by such purchaser or the acquisition and holding of the Offered
Note by such purchaser does not constitute or give rise to a prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code or other
applicable federal, state or local law, for which no statutory, regulatory or
administrative exemption is available. See "ERISA Considerations" in the
prospectus.

         Insurance companies contemplating the investment of general account
assets in the Offered Notes should consult with their legal advisors with
respect to the applicability of section 401(c) of ERISA, as described under
"ERISA Considerations" in the prospectus.

         The Offered Notes should not be purchased with the assets of a Plan if
the Underwriters, Depositor, the Master Servicer, the Indenture Trustee, the
Owner Trustee or any of their affiliates (a) has investment or administrative
discretion with respect to such Plan assets; (b) has authority or responsibility
to give, or regularly gives, investment advice with respect to such Plan assets,
for a fee and pursuant to an agreement or understanding that such advice (i)
will serve as a primary basis for investment decisions with respect to such Plan
assets and (ii) will be based on the particular investment needs for such Plan;
or (c) is an employer maintaining or contributing to such Plan, unless such
purchase is covered by an applicable prohibited transaction exemption or is
otherwise permissible under ERISA.

         The sale of any of the Offered Notes to a Plan is in no respect a
representation by the Issuer or the Underwriters that such an investment meets
all relevant legal requirements with respect to investments by Plans generally
or any particular Plan that the requirements of any otherwise applicable
prohibited transaction exemption have been satisfied, or that such an investment
is appropriate for Plans generally or any particular Plan.

                                LEGAL INVESTMENT

         The Offered Notes will not constitute "mortgage related securities" for
purposes of SMMEA. Accordingly, many institutions with legal authority to invest
in mortgage related securities may not be legally authorized to invest in the
Offered Notes. No representation is made herein as to whether the Offered Notes
constitute legal investments for any entity under any applicable statute, law,
rule, regulation or order. Prospective purchasers are urged to consult


                                      S-94


with their counsel concerning the status of the Offered Notes as legal
investments for such purchasers prior to investing in Offered Notes.

                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in an Underwriting
Agreement, dated March 5, 2003 (the "UNDERWRITING AGREEMENT"), between Bear,
Stearns & Co. Inc., as representative of Bear, Stearns & Co. Inc. and Credit
Suisse First Boston LLC (the "UNDERWRITERS"), and the Depositor, the
Underwriters have agreed to purchase and the Depositor has agreed to sell,
severally but not jointly, the following principal or notional amounts of
Offered Notes set forth opposite their names below.

                                        PRINCIPAL AMOUNT/NOTIONAL AMOUNT OF:
                                     CLASS IA-1      CLASS IA-2     CLASS IIA-1
               UNDERWRITER              NOTES           NOTES          NOTES
               -----------              -----           -----          -----
Bear, Stearns & Co. Inc...........   $30,144,000    $ 7,536,000    $ 62,576,000
Credit Suisse First Boston LLC....    30,144,000      7,536,000      62,576,000
                                     -----------    ------------   ------------
         Total....................   $60,288,000    $15,072,000    $125,152,000
                                     ===========    ===========    ============


                                        PRINCIPAL AMOUNT/NOTIONAL AMOUNT OF:
                                     CLASS IIA-2    CLASS A-IO      CLASS M-1
               UNDERWRITER              NOTES          NOTES          NOTES
               -----------              -----          -----          -----
Bear, Stearns & Co. Inc...........   $15,644,000    $30,500,000    $11,437,500
Credit Suisse First Boston LLC....    15,644,000              0     11,437,500
                                     -----------    -----------    -----------
         Total....................   $31,288,000    $30,500,000    $22,875,000
                                     ===========    ===========    ===========


                                        PRINCIPAL AMOUNT/NOTIONAL AMOUNT OF:
                                           CLASS M-2            CLASS B-1
               UNDERWRITER                   NOTES                NOTES
               -----------                   -----                -----
Bear, Stearns & Co. Inc...........        $ 9,912,500         $ 9,531,500
Credit Suisse First Boston LLC....          9,912,500           9,531,500
                                          -----------         -----------
         Total....................        $19,825,000         $19,063,000
                                          ===========         ===========


         One of the Underwriters is an affiliate of the Depositor. It is
expected that delivery of the Offered Notes described above will be made only in
book-entry form through DTC, Clearstream, Luxembourg and Euroclear as discussed
herein, on or about March 11, 2003, against payment therefor in immediately
available funds.

         The Underwriting Agreement provides that the obligation of the
Underwriters to pay for and accept delivery of the Offered Notes described above
is subject to, among other things, the receipt of certain legal opinions and to
the conditions, among others, that no stop order suspending the effectiveness of
the Depositor's Registration Statement shall be in effect, and that no
proceedings for such purpose shall be pending before or threatened by the SEC.

         The distribution of the Offered Notes described above by the
Underwriters may be effected from time to time in one or more 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 Notes described
above, before deducting expenses payable by the Depositor, will be approximately
101.63% of the aggregate initial Note Balance of the Offered Notes described
above, plus accrued interest thereon from the Cut-Off Date. The Underwriters may
effect such transactions by selling the Offered Notes described above to or
through dealers, and such dealers may receive compensation in the form of
underwriting discounts, concessions or commissions from the Underwriters for
whom they act as agent. In


                                      S-95


connection with the sale of its Offered Notes described above, the Underwriters
may be deemed to have received compensation from the Depositor in the form of
underwriting compensation. The Underwriters and any dealers that participate
with the Underwriters in the distribution of its Offered Notes may be deemed to
be Underwriters and any profit on the resale of the Offered Notes described
above positioned by them may be deemed to be underwriting discounts and
commissions under the 1933 Act.

         The Underwriting Agreement provides that the Depositor will indemnify
the Underwriters, and that under limited circumstances the Underwriters will
indemnify the Depositor, against certain civil liabilities under the 1933 Act,
or contribute to payments required to be made in respect thereof.

         There is currently no secondary market for the Offered Notes described
above and no assurances are made that such a market will develop. The
Underwriters intend to establish a market in the Offered Notes described above,
but is not obligated to do so. Any such market, even if established, may or may
not continue.

         The Class B-2 Notes may be offered by IUB or one of its affiliates from
time to time directly or through Underwriters or agents in one or more
negotiated transactions, or otherwise, at varying prices to be determined at the
time of sale. However, there is currently no underwriting agreement in effect
for the Class B-2 Notes. Proceeds to IUB or one of its affiliates from any sale
of the Class B-2 Notes will be equal to the purchase price paid by the
purchaser, net of any expenses payable by IUB or one of its affiliates and any
compensation payable to any Underwriter or agent.

                                  LEGAL MATTERS

         Certain legal matters with respect to the Offered Notes will be passed
upon for Irwin Union Bank and Trust Company and Irwin Home Equity Corporation by
McKee Nelson LLP, New York, New York and by Gary Iorfido, Esq. and for the
Depositor and the Underwriters by Stroock & Stroock & Lavan LLP, New York, New
York.

                                     RATINGS

         It is a condition to issuance that the Offered Notes have the ratings
set forth under "Summary" above. The Depositor has not requested a rating on the
Offered Notes by any rating agency other than the rating agencies listed under
"Summary" above (the "RATING AGENCIES"). However, there can be no assurance as
to whether any other rating agency will rate the Offered Notes, or, if it does,
what rating would be assigned by any such other rating agency. A rating on the
Offered Notes by another rating agency, if assigned at all, may be lower than
the ratings assigned to the Offered Notes under "Summary" above. A securities
rating addresses the likelihood of the receipt by holders of Offered Notes of
distributions on the Mortgage Loans to which they are entitled. The rating takes
into consideration the structural and legal aspects associated with the Offered
Notes. The ratings on the Offered Notes do not, however, constitute statements
regarding the possibility that Holders might realize a lower than anticipated
yield. The ratings also do not address the likelihood of the payment of any
Interest Carry-Forward Amounts. A securities 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 securities rating should be
evaluated independently of similar ratings on different securities.




                                      S-96


                             INDEX OF DEFINED TERMS

Account Balance..................................S-24
Additional Balances..............................S-50
Additional Charges...............................S-24
Administrator....................................S-21
Aggregate Balance Differential...................S-64
Amortization Event...............................S-64
Appraised Value..................................S-25
Balance Differential.............................S-64
Book-Entry Notes.................................S-55
Business Day.....................................S-57
Cede.............................................S-55
Certificates.....................................S-21
Citibank........................................A-I-1
Class B-1 Optimal Principal Balance..............S-65
Class B-2 Optimal Principal Balance..............S-65
Class M-1 Optimal Principal Balance..............S-65
Class M-2 Optimal Principal Balance..............S-65
Closing Date.....................................S-21
Code.............................................S-93
Collection Account...............................S-86
Collection Period................................S-66
Combined Loan-to-Value Ratio.....................S-25
CPR..............................................S-71
Cut-Off Date.....................................S-21
Definitive Note..................................S-55
Depositor........................................S-21
Determination Date...............................S-86
Draw Period......................................S-24
ERISA............................................S-94
European Depositaries............................S-55
Event of Default.................................S-92
Excess Spread....................................S-66
Excluded Amount..................................S-66
Finance Charge...................................S-24
Financial Intermediary...........................S-55
Global Securities...............................A-I-1
governing instrument.............................S-54
Gross Margin.....................................S-23
Group I Mortgage Loans...........................S-22
Group I Notes....................................S-21
Group I Variable Funding Notes...................S-21
Group II Mortgage Loans..........................S-22
Group II Notes...................................S-21
Group II Variable Funding Notes..................S-21
Group IIA Mortgage Loans.........................S-22
Group IIB Mortgage Loans.........................S-22
HEL 100s.........................................S-71
HEL 125s.........................................S-71
HELOC 100s.......................................S-71
HELOC 125s.......................................S-71
HELOCs...........................................S-21
HELs.............................................S-21
HOEPA............................................S-24
IFC..............................................S-50
IHE..........................................S-22, 50
Indenture........................................S-21
Indenture Trustee................................S-21
Interest Adjustment Date.........................S-25
Interest Carry-Forward Amount....................S-58
Interest Collections.............................S-66
Interest Period..................................S-58
Irwin............................................S-52
Issuer...........................................S-21
IUB..............................................S-50
Legal Final Payment Date.........................S-63
LIBOR Business Day...............................S-59
Lifetime Rate Caps...............................S-23
Lifetime Rate Floors.............................S-23
Liquidated Mortgage Loan.........................S-66
Liquidation Loss Amount..........................S-66
Liquidation Loss Distribution Amount.............S-66
Liquidation Proceeds.............................S-66
Loan Agreement...................................S-22
Loan Group.......................................S-21
Loss and Delinquency Tests.......................S-59
Managed Amortization Period......................S-66
Maximum Variable Funding Balance.................S-55
MERS.............................................S-25
Monthly Payment..................................S-23
Morgan..........................................A-I-1
Mortgage Interest Rate...........................S-25
Mortgage Loan Sale Agreement.....................S-66
Mortgage Loans...................................S-21
Mortgage Note....................................S-22
Mortgaged Properties.............................S-22
Mortgages........................................S-22
Mortgagor........................................S-25
Non-U.S. Person.................................A-I-4
Note Balance.....................................S-66
Note Group.......................................S-67
Note Rate........................................S-57
Notes............................................S-21
Offered Note Balance.............................S-67
Offered Note Owners..............................S-55
Offered Notes....................................S-21
Overcollateralization Amount.....................S-67
Overcollateralization Increase Amount............S-67
Overcollateralization Release Amount.............S-67
Overcollateralization Target Amount..............S-67
Owner Trustee....................................S-21
Paying Agent.....................................S-63
Payment Date.....................................S-57
Prepayment Assumption............................S-71
Principal Balance................................S-67
Principal Collection Distribution Amount.........S-68
Principal Collections............................S-67
Qualified Substitute Mortgage Loan...............S-85
Rating Agencies..................................S-96


                                      S-97


Real estate owned................................S-51
Reference Bank Rate..............................S-58
Relevant Depositary..............................S-55
REO Loan.........................................S-68
Repayment Period.................................S-24
Rules............................................S-56
Sale and Servicing Agreement.....................S-83
Securities.......................................S-21
Seller...........................................S-50
Senior Enhancement Percentage....................S-68
Senior Notes.....................................S-21
Senior Optimal Principal Balance.................S-68
Servicer Default.................................S-88
Servicing Fee....................................S-86
Servicing Fee Rate...............................S-86
Statistical Calculation Date.....................S-21
Step-down Date...................................S-68
Step-Up Date......................................S-2
Subordinate Notes................................S-21
Subservicer......................................S-50
Substitution Adjustment..........................S-84
Telerate Screen Page 3750........................S-58
TIA..............................................S-90
Trust............................................S-21
Trust Agreement..................................S-21
Trust Estate.....................................S-54
Trustee Collection Account.......................S-86
Trustee's Mortgage File..........................S-83
U.S. Person.....................................A-I-3
Underwriters.....................................S-95
Underwriting Agreement...........................S-95
Variable Funding Balance.........................S-68
Variable Funding Notes...........................S-21
weighted average life............................S-70




                                      S-98


                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except in certain limited circumstances, the globally offered Bear
Stearns Asset Backed Securities, Inc., Home Equity Loan-Backed Notes, Series
2003-1 (the "GLOBAL SECURITIES") will be available only in book-entry form.
Investors in the Global Securities may hold such Global Securities through any
of DTC, Clearstream, Luxembourg 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 through Clearstream,
Luxembourg and Euroclear will be conducted in the ordinary way in accordance
with the normal rules and operating procedures of Clearstream, Luxembourg and
Euroclear and in accordance with conventional eurobond practice (i.e., seven
calendar day settlement).

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

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

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

INITIAL SETTLEMENT

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

         Investors electing to hold their Global Securities through DTC (other
than through accounts at Euroclear or Clearstream, Luxembourg) will follow DTC
settlement practices. Investor securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.

         Investors electing to hold their Global Securities through Clearstream,
Luxembourg or Euroclear accounts will follow the settlement procedures
applicable to conventional Eurobonds in registered form. Global Securities will
be credited to the securities custody accounts of Clearstream, Luxembourg and
Euroclear holders on the business day following the settlement date against
payment for value on the settlement date.

SECONDARY MARKET TRADING

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

         Trading between DTC Participants. Secondary market trading between DTC
Participants (other than Morgan Guaranty Trust Company of New York ("MORGAN")
and Citibank, N.A. ("CITIBANK") as depositories for Euroclear and Clearstream,
Luxembourg, respectively) will be settled using the procedures applicable to
U.S. corporate debt obligations in same-day funds.


                                      A-I-1


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

         Trading between DTC, Transferor and Clearstream, Luxembourg or
Euroclear Participants. When Global Securities are to be transferred from the
account of a Participant (other than Morgan and Citibank as depositories for
Euroclear and Clearstream, Luxembourg, respectively) to the account of a
Clearstream, Luxembourg customer or a Euroclear Participant, the purchaser must
send instructions to Clearstream, Luxembourg or Euroclear at least one business
day prior to settlement. Clearstream, Luxembourg or Euroclear will instruct the
Relevant Depositary, as the case may be, to receive the Global Securities
against payment. Payment will then be made by Morgan or Citibank a the case may
be, to the Participant's account against delivery of the Global Securities.
After settlement has been completed, the Global Securities will be credited to
the respective clearing system and by the clearing system, in accordance with
its usual procedures, to the Clearstream, Luxembourg customers' or Euroclear
Participant's accounts. The securities credit will appear the next day (European
time) and the cash debt will be back-valued to, and the interest on the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York). If settlement is not completed on the
intended value date (i.e., the trade fails), the Clearstream, Luxembourg or
Euroclear cash debt will be valued instead as of the actual settlement date.

         Clearstream, Luxembourg customers 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,
Luxembourg or Euroclear. Under this approach, they may take on credit exposure
to Clearstream, Luxembourg or Euroclear until the Global Securities are credited
to their account one day later.

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

         Because the settlement is taking place during New York business hours,
Participants can employ their usual procedures for crediting Global Securities
to Morgan or Citibank for the benefit of Clearstream, Luxembourg customers 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 Participants.

         Trading between Clearstream, Luxembourg or Euroclear Transferor and DTC
Purchaser. Due to time zone differences in their favor, Clearstream, Luxembourg
customers and Euroclear Participants may employ their customary procedures for
transactions in which Global Securities are to be transferred by the respective
clearing system, through Morgan or Citibank, to another Participant. The seller
will send instructions to Clearstream, Luxembourg or Euroclear through a
Clearstream, Luxembourg Participant or Euroclear Participant at least one
business day prior to settlement. In these cases Clearstream, Luxembourg or
Euroclear will instruct Morgan or Citibank, as appropriate, to credit the Global
Securities to the DTC Participant's account against payment. The payment will
then be reflected in the account of Clearstream, Luxembourg Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Clearstream, Luxembourg Participant's or Euroclear Participant's account would
be back-valued to the value date (which would be the preceding day, when
settlement occurred in New York). If the Clearstream, Luxembourg customer or
Euroclear Participant has a line of credit with its respective clearing system
and elects to draw on such line of credit in anticipation of receipt of the sale
proceeds in its account, the back-valuation may substantially reduce or offset
any overdraft charges 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


                                      A-I-2



the Clearstream, Luxembourg customers' or Euroclear Participant's account would
instead be valued as of the actual settlement date.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

         A beneficial owner of Global Securities holding securities through
Clearstream, Luxembourg or Euroclear (or through DTC if the holder has an
address outside the U.S.) will be subject to the 30% U.S. withholding tax that
generally applies to payments of interest (including original issue discount) on
registered debt issued by U.S. Persons (as defined below), 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 and are neither "10-percent
shareholders" of the issuer within the meaning of Code Section 871(h)(3)(B) nor
controlled foreign corporations related to the issuer within the meaning of Code
Section 881(c)(3)(C) 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). Further, non-U.S. Persons that are
beneficial owners residing in a country that has a tax treaty with the United
States and are eligible for benefits under that treaty can obtain an exemption
or reduced tax rate (depending on the treaty terms) by filing a properly
completed Form W-8BEN claiming eligibility for treaty benefits. If the
information shown on Form W-8BEN changes, a new Form W-8BEN must be filed within
30 days of such change. If the owner of Global Securities is a partnership or
other type of pass-through entity that is not treated for U.S. withholding tax
purposes as the beneficial owner of the income with respect to such Securities,
the owner generally must receive a properly completed Form W-8BEN or other form
or statement describing status for U.S. withholding tax purposes from the
owner's partners or other beneficial owners of the income with respect to the
Securities and may be required to provide such forms or statements, and certain
additional information, to the person through whom the owner holds the
Securities.

         Exemption for non-U.S. Persons with effectively connected income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, can obtain an exemption from the
withholding tax by filing Form W-8ECI (Certificate of Foreign Person's Claim for
Exemption from Withholding on Income Effectively Connected with the Conduct of a
Trade or Business in the United States). Such non-U.S. Persons will be subject
to U.S. tax at the normal graduated rates in respect of income on the Global
Securities and, in the case of a corporation, possibly also "branch profits"
tax.

         Exemption for U.S. Persons (Form W-9). U.S. Persons (as defined below)
can obtain a complete exemption form the withholding tax by filing Form W-9
(Request for Taxpayer Identification Number and Certification).

         U.S. Federal Income Tax Reporting Procedure. The beneficial owner of a
Global Security files by submitting the appropriate form to the person through
whom it holds the security (the clearing agency, in the case of persons holding
directly on the books of the clearing agency). If Form W-8BEN contains a
taxpayer identification number, then the form generally remains effective as
long as the information on the form remains unchanged. If Form W-8BEN does not
contain a taxpayer identification number, then the form will expire, and cease
to be effective, not later than the end of the third calendar year following the
year in which the Form W-8BEN is signed. Form W-8ECI generally remains effective
until the end of the third calendar year following the calendar year in which
the Form W-8ECI 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 a partnership for federal income tax purposes)
organized in or under the laws of the United States, any state thereof or the
District of Columbia (unless, in the case of a partnership, future Treasury
regulations provide otherwise), (iii) an estate that is subject to U.S. federal
income tax regardless of the source of its income, or (iv) a trust if a court
within the United States is able to exercise primary supervision of the
administration of the trust and one or more United States persons have the
authority to control all substantial decisions of the trust. Notwithstanding the
previous 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,


                                      A-I-3



that elect to continue to be treated as United States persons will also be U.S.
Persons. The term "NON-U.S. PERSON" means any person who is not a U.S. Person.

         This summary does not deal with all aspects of U.S. Federal income tax
withholding that may be relevant to foreign holders of 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.


                                      A-I-4





PROSPECTUS

          MORTGAGE-BACKED/ASSET-BACKED SECURITIES (ISSUABLE IN SERIES)
                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                    DEPOSITOR

THE SECURITIES

- --------------------------------------------------------------------------------
CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 4 OF THIS PROSPECTUS.

The securities represent obligations of the trust only and do not represent an
interest in or obligation of the depositor, the seller, the master servicer or
any of their affiliates.

This prospectus may be used to offer and sell the securities only if accompanied
by a prospectus supplement.

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

Each issue of securities will have its own series designation and will evidence
either the ownership of assets in the related trust fund or debt obligations
secured by assets of the related trust fund.

     o    Each series of securities will consist of one or more classes of
          mortgage-backed or asset-backed certificates or notes.

     o    Each class of securities will represent the entitlement to a specified
          portion of interest payments and a specified portion of principal
          payments on the trust assets.

     o    A series may include classes of securities that are senior in right of
          payment to other classes. Classes of securities may be entitled to
          receive distributions of principal, interest or both prior to other
          classes or before or after specified events.

     o    No market will exist for the securities of any series before they are
          issued. In addition, even after the securities of a series have been
          issued and sold, there can be no assurance that a resale market for
          them will develop.

Offers of the securities will be made through Bear, Stearns & Co. Inc. and the
other underwriters listed in the related prospectus supplement.


THE TRUST FUND AND ITS ASSETS

As specified in the related prospectus supplement, each trust fund will consist
primarily of assets from one of the following categories:

     o    mortgage loans secured by senior or junior liens on one- to
          four-family residential properties;

     o    closed-end and/or revolving home equity loans secured by senior or
          junior liens on one- to four-family residential or mixed-use
          properties;

     o    home improvement installment sales contracts and loan agreements that
          are either unsecured or secured by senior or junior liens on one- to
          four-family residential or mixed-use properties or by purchase money
          security interests in the related home improvements;

     o    installment sales contracts and installment loan agreements secured by
          senior or junior liens on manufactured homes or by mortgages on the
          related real estate;

     o    mortgage-backed securities issued or guaranteed by Ginnie Mae, Freddie
          Mac or Fannie Mae; and

     o    private label mortgage-backed or asset-backed securities.


NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED THESE SECURITIES OR DETERMINED THAT THIS PROSPECTUS IS
ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                            BEAR, STEARNS & CO. INC.
                                FEBRUARY 25, 2003




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

Information about each series of securities is contained in two separate
documents:

     o    this prospectus, which provides general information, some of which may
          not apply to a particular series; and

     o    the accompanying prospectus supplement for a particular series, which
          describes the specific terms of the securities of that series.

Although the accompanying prospectus supplement cannot contradict the
information contained in this prospectus, insofar as the prospectus supplement
contains specific information about a particular series of securities that
differs from the more general information contained in this prospectus, you
should rely on the information in the prospectus supplement.

You should rely only on the information contained in this prospectus and the
accompanying prospectus supplement. We have not authorized anyone to provide you
with information that is different from that contained in this prospectus and
the accompanying prospectus supplement.

Each prospectus supplement generally will include the following information with
respect to the related series of securities:

     o    the principal amount, interest rate and authorized denominations of
          each class of securities;

     o    information concerning the mortgage loans, home equity loans, home
          improvement contracts, manufactured housing contracts, mortgage backed
          securities and/or private securities in the related trust fund;

     o    information concerning the seller or sellers of the mortgage loans,
          home equity loans, home improvement contracts, manufactured housing
          contracts, mortgage backed securities and/or private securities and
          information concerning any servicer;

     o    the terms of any credit enhancement with respect to particular classes
          of the securities;

     o    information concerning other trust fund assets, including any reserve
          fund;

     o    the final scheduled distribution date for each class of securities;

     o    the method for calculating the amount of principal to be paid to each
          class of securities, and the timing and order of priority of principal
          payments;

     o    information about any REMIC or FASIT tax elections for some or all of
          the trust fund assets; and

                                        2




     o    particulars of the plan of distribution for the securities.

         We include cross-references in this prospectus and the accompanying
prospectus supplement to captions in these materials where you can find further
related discussions. The Table of Contents included in the accompanying
prospectus supplement lists the pages on which these captions are located.

         There is also a Glossary of Terms beginning on page 125 where you will
find definitions of certain capitalized terms used in this prospectus.

         If you require additional information, the mailing address of our
principal executive offices is Bear Stearns Asset Backed Securities, Inc., 383
Madison Avenue, New York, New York, 10179 and our telephone number is (212)
272-2000. For other means of acquiring additional information about us or a
series of securities, see "Incorporation of Certain Information by Reference"
beginning on page 122 of this prospectus.

                                        3


                                  RISK FACTORS

         You should consider carefully the following information, together with
the information set forth under "Risk Factors" in the accompanying prospectus
supplement, since it identifies the principal risk factors associated with an
investment in the securities.



                                        
YOU MAY HAVE DIFFICULTY SELLING YOUR
SECURITIES OR OBTAINING YOUR DESIRED
PRICE ..................................   No market will exist for the securities before they are issued. In addition, we
                                           cannot give you any assurance that a resale market will develop following the
                                           issuance and sale of any series of the securities. Even if a resale market does
                                           develop, you may not be able to sell your securities when you wish or at the price
                                           you want.


ONLY THE ASSETS OF THE RELATED TRUST
FUND ARE AVAILABLE TO PAY YOUR
SECURITIES............................     The securities of each series will be payable solely from the assets of the
                                           related trust fund, including any applicable credit enhancement, and will not
                                           have a claim against the assets of any other trust. In the case of securities
                                           that are in the form of notes, the related indenture will require that
                                           noteholders proceed only against the assets of the related trust fund. We cannot
                                           give you any assurance that the market value of the assets in any trust fund
                                           will be equal to or greater than the total principal amount of the related
                                           securities then outstanding, plus accrued interest. Moreover, if the assets of a
                                           trust fund are ever sold, the sale proceeds will be applied first to reimburse
                                           any related trustee, servicer and credit enhancement provider for their unpaid
                                           fees and expenses before any remaining amounts are distributed to
                                           securityholders.

                                           In addition, at the times specified in the related prospectus supplement, assets
                                           of the trust fund and the related security accounts may be released to the
                                           depositor, the servicer, the credit enhancement provider or other persons, if


                                                  o    all payments then due on the related securities have been made, and

                                                  o    any other payments specified in the related prospectus supplement
                                                       have been made.

                                           Once released, such assets will no longer be available to make payments to
                                           securityholders.

                                        4



                                           You will have no recourse against the depositor or any other person if any
                                           required distribution on the securities is not made or for any other default.
                                           The only obligations of the depositor with respect to a trust fund or the
                                           related securities would result from a breach of the representations and
                                           warranties that the depositor may make concerning the trust assets. However,
                                           because of the depositor's very limited assets, even if the depositor should be
                                           required to repurchase a loan from a particular trust fund because of the breach
                                           of a representation or warranty, its sole source of funds for the repurchase
                                           would be:

                                                  o  funds  obtained  from  enforcing  any similar  obligation of the
                                                     originator of the loan, or


                                                  o  monies  from  any  reserve  fund  established  to pay  for  loan
                                                     repurchases.

CREDIT ENHANCEMENT MAY BE INSUFFICIENT
TO PROVIDE AGAINST PARTICULAR RISKS....   Although credit enhancement is intended to reduce the effect of delinquent
                                          payments or loan losses on particular classes of securities, the amount of any
                                          credit enhancement is subject to the limits described in the related prospectus
                                          supplement. In addition, the amount of credit enhancement may decline or be
                                          depleted before the related securities are paid in full. As a result,
                                          securityholders may suffer losses.

PRINCIPAL PAYMENTS ON THE LOANS MAY
ADVERSELY AFFECT THE AVERAGE LIFE OF,
AND RATE OF RETURN ON, YOUR SECURITIES.   You may be unable to reinvest the principal payments on your securities at a
                                          rate of return equal to the rate on your securities. The timing of principal
                                          payments on the securities of a series will be affected by a number of factors,
                                          including the following:

                                                 o    the extent of prepayments on the underlying loans in the trust
                                                      fund or, if the trust fund contains underlying securities, on the
                                                      loans backing the underlying securities;

                                                 o    how payments of principal are allocated among the classes of
                                                      securities of that series as specified in the related prospectus
                                                      supplement;

                                                 o    if any party has an option to terminate the related trust early,
                                                      the effect of the exercise of the option;

                                       5



                                                 o    the rate and timing of defaults and losses on the assets in the
                                                      related trust fund;

                                                 o    repurchases of assets in the related trust fund as a result of
                                                      material breaches of representations and warranties made by the
                                                      depositor or a seller; and

                                                 o    in the case of a trust fund that contains revolving credit line
                                                      loans, any provisions for non-amortization, early amortization or
                                                      scheduled amortization periods described in the related
                                                      prospectus supplement.

                                           All the above factors may affect the yield to maturity of the securities.

THE INTEREST ACCRUAL PERIOD MAY REDUCE
THE EFFECTIVE YIELD ON YOUR SECURITIES...  Interest payable on the securities on any given distribution date will include
                                           all interest accrued during the related interest accrual period. Each prospectus
                                           supplement will specify the interest accrual period for the related securities.
                                           If interest accrues during the calendar month before the related distribution
                                           date, your effective yield will be less than it would be if the interest accrual
                                           period ended the day before the distribution date. As a result, your effective
                                           yield at par may be less than the indicated coupon rate.

LOANS WITH BALLOON PAYMENTS MAY INCREASE
YOUR RISK OF LOSS........................  Certain underlying loans may not be fully amortizing over their terms to
                                           maturity and may require a substantial principal payment (a "balloon" payment)
                                           at their stated maturity. Loans of this type involve greater risk than fully
                                           amortizing loans since the borrower generally must be able to refinance the loan
                                           or sell the related property prior to the loan's maturity date. The borrower's
                                           ability to do so will depend on such factors as the level of available mortgage
                                           rates at the time of sale or refinancing, the relative strength of the local
                                           housing market, the borrower's equity in the property, the borrower's general
                                           financial condition and tax laws.

                                       6



ADJUSTABLE RATE LOANS MAY BE
UNDERWRITTEN TO LESS STRINGENT STANDARDS
THAN FIXED RATE LOANS....................  A trust fund may include adjustable rate loans that were underwritten on the
                                           assumption that the borrowers would be able to make higher monthly payments in a
                                           relatively short period of time. In fact, however, the borrowers' income may not
                                           be sufficient to meet their loan payments as payment amounts increase, thus
                                           increasing the risk of default.


JUNIOR LIEN LOANS GENERALLY ARE RISKIER
THAN SENIOR LIEN LOANS...................  If the mortgage or home equity loans in a trust fund are primarily in a junior
                                           lien position, any proceeds from liquidations, insurance recoveries or
                                           condemnations must be used first to satisfy the claims of the related senior
                                           lien loans (and related foreclosure expenses) before being available to satisfy
                                           the junior lien loans. In addition, a junior mortgage lender may only foreclose
                                           subject to the related senior mortgage. As a result, the junior mortgage lender
                                           must either pay the related senior mortgage lender in full, at or before the
                                           foreclosure sale, or agree to make the regular payments on the senior mortgage.
                                           The trust will not have a source of funds to satisfy any senior mortgages or to
                                           continue making payments on them. As a result, the trust's ability, as a
                                           practical matter, to foreclose on any junior mortgage loan will be quite
                                           limited.


A DECLINE IN PROPERTY VALUES COULD
REDUCE THE AMOUNT AND DELAY THE TIMING
OF RECOVERIES ON DEFAULTED MORTGAGE
LOANS...................................  The following factors, among others, could adversely affect property values in
                                          such a way that the outstanding balance of the related loans, together with any
                                          senior financing on the same properties, would equal or exceed those values:

                                          o  an overall decline in the residential  real estate markets where
                                             the properties are located;

                                          o  failure of borrowers to maintain  their  properties  adequately;
                                             and

                                          o  natural disasters that may not be covered by hazard
                                             insurance, such as earthquakes and floods.

                                          If property values decline, actual rates of delinquencies, foreclosures and
                                          losses on the underlying loans could be higher than those currently experienced
                                          by the mortgage lending industry in general.



                                       7




SOME MORTGAGED PROPERTIES MAY NOT BE
OWNER OCCUPIED...........................  The mortgaged properties in the trust fund may not be owner occupied. Rates of
                                           delinquencies, foreclosures and losses on mortgage loans secured by non-owner
                                           occupied properties may be higher than those on mortgage loans secured by the
                                           borrower's primary residence.



HOME IMPROVEMENT CONTRACTS AND OTHER
LOANS MAY NOT HAVE SUFFICIENT SECURITY...  A trust fund may include home improvement contracts that are not secured by an
                                           interest in real estate or otherwise. A trust fund may also include mortgage or
                                           home equity loans with original loan-to-value ratios (or combined loan-to-value
                                           ratios in the case of junior loans) greater than 100%. In these cases, the trust
                                           fund could be treated as a general unsecured creditor for the unsecured portion
                                           of these loans.

                                           If a loan of this type goes into default, the trust fund will have recourse
                                           only against the borrower's assets generally for the unsecured portion of
                                           the loan, along with the borrower's other general unsecured creditors. In a
                                           bankruptcy proceeding, the unsecured portion of the loan may be discharged,
                                           even if the value of the borrower's assets available to the trust fund
                                           would be insufficient to pay the remaining amounts owing on the loan.

HOME IMPROVEMENT CONTRACTS WILL NOT BE
STAMPED..................................  The depositor will ensure that a UCC-1 financing statement is filed that
                                           identifies as collateral the home improvement contracts included in a trust
                                           fund. However, unless the related prospectus supplement provides otherwise,
                                           the home improvement contracts themselves will not be stamped or marked to
                                           reflect their assignment to the trust fund. Thus, if as a result of
                                           negligence, fraud or otherwise, a subsequent purchaser were able to take
                                           physical possession of the contracts without notice of the assignment to
                                           the trust fund, the interests of the related securityholders in those
                                           contracts could be defeated.



                                       8




IF AMOUNTS IN ANY PRE-FUNDING ACCOUNT
ARE NOT USED TO
PURCHASE TRUST ASSETS, YOU WILL
RECEIVE A PREPAYMENT ON THE
RELATED SECURITIES.......................  The related prospectus supplement may provide that the depositor or seller
                                           will deposit a specified amount in a pre-funding account on the date the
                                           securities are issued. In this case, the deposited funds may be used only
                                           to acquire additional assets for the trust during a specified period after
                                           the initial issuance of the securities. Any amounts remaining in the
                                           account at the end of that period will be distributed as a prepayment of
                                           principal to the holders of the related securities. The resulting
                                           prepayment could adversely affect the yield to maturity on those
                                           securities.


BANKRUPTCY LAWS MAY RESULT IN
ADVERSE CLAIMS AGAINST TRUST
FUND ASSETS............................    The federal bankruptcy code and state debtor relief laws may adversely
                                           affect the ability of the trust fund, as a secured lender, to realize upon
                                           its security. For example, in a federal bankruptcy proceeding, a lender may
                                           not foreclose on mortgaged property without the bankruptcy court's
                                           permission. Similarly, the debtor may propose a rehabilitation plan, in the
                                           case of mortgaged property that is not his principal residence, that would
                                           reduce the amount of the lender's secured indebtedness to the value of the
                                           property as of the commencement of the bankruptcy. As a result, the lender
                                           would be treated as a general unsecured creditor for the reduced amount,
                                           the amount of the monthly payments due on the loan could be reduced, and
                                           the interest rate and loan payment schedule could be changed.

                                           Any such actions could result in delays in receiving payments on the loans
                                           underlying the securities and result in the reduction of total payments.


ENVIRONMENTAL RISKS MAY ADVERSELY AFFECT
TRUST FUND ASSETS........................  Federal, state and local laws and regulations impose a wide range of
                                           requirements on activities that may affect the environment, health and
                                           safety. In certain circumstances, these laws and regulations impose
                                           obligations on owners or operators of residential properties such as those
                                           that secure the loans. Failure to comply with these laws and regulations
                                           can result in fines and penalties that could be assessed against the trust
                                           fund as owner of the related property.



                                       9


                                           In some states, a lien on the property due to contamination has priority
                                           over the lien of an existing mortgage. Further, a mortgage lender may be
                                           held liable as an "owner" or "operator" for costs associated with the
                                           release of petroleum from an underground storage tank under certain
                                           circumstances. If the trust fund is considered the owner or operator of a
                                           property, it will suffer losses as a result of any liability imposed for
                                           environmental hazards on the property.

CONSUMER PROTECTION LAWS MAY ADVERSELY
AFFECT TRUST FUND ASSETS.................  The loans and contracts in each trust fund also may be subject to federal
                                           laws relating to loan origination and underwriting. These laws

                                           o    require certain disclosures to the borrowers regarding the terms of
                                                the loans;

                                           o    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    regulate the use and reporting of information related to the
                                                borrower's credit experience; and

                                           o    require additional application disclosures, limit changes that may be
                                                made to the loan documents without the borrower's consent and restrict
                                                a lender's ability to declare a default or to suspend or reduce a
                                                borrower's credit limit to certain enumerated events.

                                           Loans may also be subject to federal laws that impose additional disclosure
                                           requirements on creditors with respect to non-purchase money mortgage loans
                                           with high interest rates or high up-front fees and charges. These laws can
                                           impose specific liabilities upon creditors that fail to comply and may
                                           affect the enforceability of the related loans. In addition, the trust
                                           fund, as assignee of the creditor, would generally be subject to all claims
                                           and defenses that the borrower could assert against the creditor, including
                                           the right to rescind the loan.




                                       10



                                           Home improvement contracts may be subject to federal laws that protect the
                                           borrower from defective or incomplete work by a contractor. These laws
                                           permit the borrower to withhold payment if the work does not meet the
                                           quality and durability standards agreed to between the borrower and the
                                           contractor. These laws have the effect of subjecting the trust fund, as
                                           assignee of the creditor, to all claims and defenses which the borrower in
                                           a sale transaction could assert against the seller of defective goods.

                                           If certain provisions of these federal laws are violated, the servicer may
                                           be unable to collect all or part of the principal or interest on the loans.
                                           The trust fund also could be subject to damages and administrative
                                           enforcement.

SUBORDINATE SECURITIES ARE SUBJECT TO
ADDITIONAL RISK..........................  If you invest in any class of subordinate securities, your rights as an
                                           investor to receive payments otherwise due you will be subordinate to the
                                           rights of the servicer and the holders of the related senior securities. As
                                           a result, before investing in any subordinate securities, you must be
                                           prepared to bear the risk that payments on your securities may be delayed
                                           and that you might not recover all of your initial investment.



ANY CREDIT SUPPORT PROVIDED BY
FINANCIAL INSTRUMENTS MAY BE
INSUFFICIENT TO PROTECT AGAINST
PARTICULAR RISKS......................
                                           As described under "Credit Enhancement--Financial Instruments" in this
                                           prospectus, a trust fund may include financial instruments to protect against
                                           certain risks or to provide certain cash flow characteristics for particular
                                           classes of the securities of a series. If you invest in one of these classes and
                                           the issuer of the financial instruments fails to perform its obligations, the
                                           yield to maturity, market price and liquidity of your securities could be
                                           materially adversely affected. In addition, if the issuer of the related
                                           financial instruments experiences a credit rating downgrade, the market price
                                           and liquidity of your securities could be reduced. Finally, if the financial
                                           instruments are intended to provide an approximate or partial hedge for certain
                                           risks or cashflow characteristics, the yield to maturity, market price and
                                           liquidity of your securities could be adversely affected to the extent that the
                                           financial instrument does not provide a perfect hedge.




                                       11



REMIC RESIDUAL SECURITIES ARE SUBJECT TO
ADDITIONAL RISK..........................  If you invest in any class of securities that represent the "residual interest"
                                           in a real estate mortgage investment conduit (REMIC), you will be required to
                                           report as ordinary income your pro rata share of the REMIC's taxable income,
                                           whether or not you actually received any cash. Thus, as the holder of a REMIC
                                           residual interest security, you could have taxable income and tax liabilities in
                                           a year that are in excess of your ability to deduct servicing fees and any other
                                           REMIC expenses. In addition, because of their special tax treatment, your
                                           after-tax yield on a REMIC residual interest security may be significantly less
                                           than that of a corporate bond with similar cash-flow characteristics and pre-tax
                                           yield. Transfers of REMIC residual interest securities are also restricted.


FASIT OWNERSHIP SECURITIES ARE SUBJECT
TO ADDITIONAL RISK.......................  If you are a fully taxable domestic corporation that invests in any class of
                                           securities representing the "ownership interest" in a financial asset
                                           securitization investment trust (FASIT), you will be required to report as
                                           ordinary income your pro rata share of the FASIT's taxable income, whether or
                                           not you actually received any cash. Thus, as the holder of a FASIT ownership
                                           interest security, you could have taxable income and tax liabilities in a year
                                           that are in excess of your ability to deduct servicing fees and any other FASIT
                                           expenses. In addition, because of their special tax treatment, your after-tax
                                           yield on a FASIT ownership interest security may be significantly less than that
                                           of a corporate bond with similar cash-flow characteristics and pre-tax yield.
                                           Transfers of FASIT ownership interest securities are also restricted.


BOOK-ENTRY REGISTRATION MAY LIMIT YOUR
ABILITY TO SELL SECURITIES AND DELAY
YOUR RECEIPT OF PAYMENTS.................
                                           Limit on Liquidity of Securities. Securities issued in book-entry form may have
                                           only limited liquidity in the resale market, since investors may be unwilling to
                                           purchase securities for which they cannot obtain physical instruments.

                                           Limit on Ability to Transfer or Pledge. Transactions in book-entry securities
                                           can be effected only through The Depository Trust Company, its participating
                                           organizations, its indirect participants and certain banks. As a result, your
                                           ability to transfer or pledge securities issued in book-entry form may be
                                           limited.


                                       12


                                           Delays in Distributions. You may experience some delay in the receipt of
                                           distributions on book-entry securities since the distributions will be forwarded
                                           by the trustee to DTC for DTC to credit to the accounts of its participants. In
                                           turn, these participants will credit the distributions to your account either
                                           directly or indirectly through indirect participants.


RATINGS OF THE SECURITIES DO NOT ADDRESS
ALL INVESTMENT RISKS AND MUST BE VIEWED
WITH CAUTION.............................  Any class of securities issued under this prospectus and the accompanying
                                           prospectus supplement will be rated in one of the four highest rating categories
                                           of a nationally recognized rating agency. A rating is based on the adequacy of
                                           the value of the trust fund assets and any credit enhancement for that class and
                                           reflects the rating agency's assessment of the likelihood that holders of the
                                           class of securities will receive the payments to which they are entitled. A
                                           rating is not an assessment of the likelihood that principal prepayments on the
                                           underlying loans will be made, the degree to which the rate of prepayments might
                                           differ from that originally anticipated or the likelihood of an early
                                           termination of the securities. You should not view a rating as a recommendation
                                           to purchase, hold or sell securities because it does not address the market
                                           price or suitability of the securities for any particular investor.

                                           There is no assurance that any rating will remain in effect for any given period
                                           or that the rating agency will not lower or withdraw the rating in the future.
                                           The rating agency could lower or withdraw its rating due to:

                                                o    any decrease in the adequacy of the value of the trust fund assets or
                                                     any related credit enhancement, or

                                                o    an adverse change in the financial or other condition of a credit
                                                     enhancement provider.



                                       13


                          DESCRIPTION OF THE SECURITIES

GENERAL

     Bear Stearns Asset Backed Securities, Inc., as depositor, will establish a
trust fund for each series of its securities. A particular series of
certificates will consist of mortgage-backed or asset-backed certificates or
notes or both certificates and notes.

     Each series of certificates will be issued under a pooling and servicing
agreement or a trust agreement among the depositor, the trustee and, if the
trust fund includes loans, the related servicer. A form of pooling and servicing
agreement has been filed as an exhibit to the registration statement of which
this prospectus forms a part.

     Each series of notes will be issued under an indenture between the related
trust fund and the trustee named in the prospectus supplement for that series. A
form of indenture has been filed as an exhibit to the registration statement of
which this prospectus forms a part. If the trust fund includes loans, the trust
fund and the servicer of the loans will also enter into a servicing agreement.

     Each seller named in the related prospectus supplement, from which the
depositor will have purchased assets to be included in the trust fund, may agree
to reimburse the depositor for certain fees and expenses that the depositor
incurs in connection with the offering of the securities.

     The following summaries describe the material provisions which may appear
in each pooling and servicing agreement or trust agreement, in the case of a
series of certificates, and in each indenture and servicing agreement, in the
case of a series of notes. The prospectus supplement for each series of
securities will describe any provision of the pooling and servicing agreement or
trust agreement, in the case of a series of certificates, and of the indenture
and servicing agreement, in the case of a series of notes, which materially
differs from the description contained in this prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the prospectus supplement and the
governing agreements for that series.

     Each series of securities will consist of one or more classes which may be
compound interest securities, variable interest securities, planned balance
(PAC) securities, zero coupon securities, principal only securities, interest
only securities or participating securities. A series may also include one or
more classes of subordinated securities. The securities of each series will be
issued only in fully registered form, without coupons, in the authorized
denominations for each class specified in the related prospectus supplement.
Upon satisfaction of any conditions applicable to a particular class as
described in the related prospectus supplement, the transfer of the securities
may be registered, and the securities may be exchanged, at the office of the
trustee without the payment of any service charge, other than any tax or
governmental charge payable in connection with the registration of transfer or
exchange. If specified in the related prospectus supplement, one or more classes
of a series may be available in book-entry form only.

                                       14


     Unless otherwise provided in the related prospectus supplement, payments of
principal of and interest on a series of securities will be made on each
distribution date specified in the prospectus supplement by check mailed to
holders of that series, registered as such at the close of business on the
record date specified in the prospectus supplement that is applicable to that
distribution date, at their addresses appearing on the security register.
However, payments may be made by wire transfer (at the expense of the holder
requesting payment by wire transfer) in circumstances described in the
prospectus supplement. However, final payments of principal in retirement of
each security will be made only upon presentation and surrender of the security
at the office of the related trustee. Notice of the final payment on a security
will be mailed to each holder before the distribution date on which the final
principal payment is expected to be made.

     Payments of principal of and interest on the securities will be made by the
trustee, or a paying agent on behalf of the trustee, as specified in the related
prospectus supplement. Unless otherwise provided in the related prospectus
supplement, the following amounts will be deposited directly into the collection
account established for a particular series of securities with the trustee (or
with the servicer in the name of the trustee):

     o    all payments with respect to the primary assets for that series (see,
          "--The Primary Assets and Their Valuation" below), together with
          reinvestment income thereon;

     o    amounts withdrawn from any cash, letters of credit, short-term
          investments or other instruments acceptable to the rating agencies
          identified in the prospectus supplement as rating that series and
          deposited in each reserve fund for the series established in the name
          of the trustee; and

     o    amounts available pursuant to any other credit enhancement for the
          series.

     If provided in the related prospectus supplement, the deposits may be net
of certain amounts payable to the servicer and any other person specified in the
prospectus supplement. These amounts thereafter will be deposited into the
separate distribution account established for the series and will be available
to make payments on the related securities on the next distribution date. See
"The Trust Funds--Collection and Distribution Accounts" in this prospectus.

THE PRIMARY ASSETS AND THEIR VALUATION

     The primary assets of each trust fund may include one or more pools of the
following:

     o    Residential Loans,

     o    Home Equity Loans,

     o    Home Improvement Contracts,

     o    Manufactured Housing Contracts,

     o    Agency Securities, and


                                       15



     o    Private Label Securities.

     When we use the term "loans" in this prospectus, we include Residential
Loans, Home Equity Loans, Home Improvement Contracts and Manufactured Housing
Contracts. The residential or mixed-use properties that secure the loans are
collectively referred to in this prospectus as the "mortgaged properties."

     If specified in the related prospectus supplement for a series of notes,
each primary asset included in the related trust fund will be assigned an
initial Asset Value. Unless otherwise specified in the related prospectus
supplement, the initial Asset Value of the primary assets of the trust fund will
be at least equal to the principal amount of the related notes on the date of
issuance.

PAYMENTS OF INTEREST

     The securities of each class that by their terms are entitled to receive
interest will bear interest (calculated, unless otherwise specified in the
related prospectus supplement, on the basis of a 360-day year of twelve 30-day
months) from the date and at the rate specified in the prospectus supplement, or
will be entitled to receive interest payment amounts calculated in the method
described in the prospectus supplement. Interest on the interest-bearing
securities of a series will be payable on the distribution date specified in the
related prospectus supplement. The rate of interest on securities of a series
may be variable or may change with changes in the annual interest rates of the
loans (or underlying loans) included in the related trust fund and/or as
prepayments occur with respect to the loans (or underlying loans). Principal
only securities may not be entitled to receive any interest distributions or may
be entitled to receive only nominal interest distributions. Any interest on zero
coupon securities that is not paid on the related distribution date will accrue
and be added to principal on that date.

     Interest payable on the securities on a distribution date will include all
interest accrued during the period specified in the related prospectus
supplement. In the event interest accrues during the calendar month preceding a
distribution date, the effective yield to holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the securities were to
accrue through the day immediately preceding that distribution date.

PAYMENTS OF PRINCIPAL

     On each distribution date for a series, principal payments will be made to
the holders of the securities on which principal is then payable, to the extent
set forth in the prospectus supplement. The payments will be made in a total
amount determined as specified in the prospectus supplement and will be
allocated among the respective classes of the series in the manner, at the times
and in the priority (which may include allocation by random lot) set forth in
the prospectus supplement.

FINAL SCHEDULED DISTRIBUTION DATE

     The final scheduled distribution date with respect to each class of a
series of notes is the date no later than which the total principal balance of
the class will be fully paid, and the final scheduled distribution date with
respect to each class of a series of certificates is the date on



                                       16



which the principal balance of the class is expected to be reduced to zero, in
each case calculated on the basis of the assumptions applicable to that series
described in the related prospectus supplement. The final scheduled distribution
date for each class of a series will be specified in the related prospectus
supplement.

     Since payments on the primary assets of each trust fund will be used to
make distributions that reduce the outstanding principal amount of the related
securities, it is likely that the actual final distribution date of any class
will occur earlier, and may occur substantially earlier, than its final
scheduled distribution date. Furthermore, with respect to a series of
certificates, unless otherwise specified in the related prospectus supplement,
the actual final distribution date of any certificate may occur later than its
final scheduled distribution date as a result of delinquencies, defaults and
liquidations of the primary assets of the related trust fund. No assurance can
be given as to the actual prepayment experience with respect to any series. See
"--Weighted Average Lives of the Securities" below.

SPECIAL REDEMPTION

     If so specified in the prospectus supplement relating to a series of
securities having other than monthly distribution dates, one or more classes of
the securities may be subject to special redemption, in whole or in part, on the
special redemption date specified in the related prospectus supplement if, as a
consequence of prepayments on the loans (or underlying loans) or low yields then
available for reinvestment, the entity specified in the prospectus supplement
determines, based on assumptions set forth in the applicable agreement, that the
available interest amount that will have accrued on the securities through the
designated interest accrual date specified in the related prospectus supplement
is less than the amount of interest that will have accrued on the securities to
that date. In this event and as further described in the related prospectus
supplement, the trustee will redeem a principal amount of outstanding securities
of the series sufficient to cause the available interest amount to equal the
amount of interest that will have accrued through the designated interest
accrual date for the securities outstanding immediately after the redemption.

OPTIONAL REDEMPTION, PURCHASE OR TERMINATION

     The depositor or the servicer or any other entity that may be designated in
the related prospectus supplement will have the option, on any distribution
date, to purchase one or more classes of certificates of any series or redeem,
in whole or in part, one or more classes of notes of any series under the
circumstances, if any, specified in the related prospectus supplement.
Alternatively, if the prospectus supplement for a series of certificates so
provides, the depositor, the servicer or another entity designated in the
prospectus supplement will have the option to cause an early termination of the
related trust fund by repurchasing all of the primary assets from the trust fund
on or after a date specified in the prospectus supplement, or on or after such
time as the total outstanding principal amount of the certificates or primary
assets (as specified in the prospectus supplement) is equal to or less than the
amount or percentage specified in the prospectus supplement. Notice of the
redemption, purchase or termination must be given by the depositor or the
trustee prior to the related date. The redemption, purchase or repurchase price
will be set forth in the prospectus supplement. If specified in the prospectus
supplement, in the event that a REMIC election has been made, the trustee shall
receive a satisfactory opinion of




                                       17



counsel that the optional redemption, purchase or termination will be conducted
so as to constitute a "qualified liquidation" under Section 860F of the Internal
Revenue Code of 1986, as amended.

     In addition, the prospectus supplement may provide other circumstances
under which holders of securities of a series could be fully paid significantly
earlier than would otherwise be the case if payments or distributions were
solely based on the activity of the related primary assets.

WEIGHTED AVERAGE LIVES OF THE SECURITIES

     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security until each dollar of principal of the
security will be repaid to the investor. Unless otherwise specified in the
related prospectus supplement, the weighted average life of the securities of a
class will be influenced by the rate at which the amount financed under the
loans (or underlying loans relating to the Agency Securities or Private Label
Securities, as applicable), included in the trust fund for a series is paid,
whether in the form of scheduled amortization or prepayments.

     Prepayments on loans and other receivables can be measured relative to a
prepayment standard or model. The prospectus supplement for each series of
securities will describe the prepayment standard or model, if any, that is used
and may contain tables setting forth the projected weighted average life of each
class of securities of the series and the percentage of the original principal
amount of each class of securities of the series that would be outstanding on
specified distribution dates based on the assumptions stated in the prospectus
supplement, including assumptions that prepayments on the loans (or underlying
loans relating to the Agency Securities or Private Label Securities, as
applicable) included in the related trust fund are made at rates corresponding
to various percentages of the prepayment standard or model specified in the
prospectus supplement.

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

     The rate of prepayments of conventional housing loans and other receivables
has fluctuated significantly in recent years. In general, however, if prevailing
interest rates fall significantly below the interest rates on the loans (or
underlying loans) for a series, the loans are


                                       18



likely to prepay at rates higher than if prevailing interest rates remain at or
above the interest rates borne by the loans. In this regard, it should be noted
that the loans (or underlying loans) for a series may have different interest
rates. In addition, the weighted average life of a class of securities may be
affected by the varying maturities of the loans (or underlying loans). If any
loans (or underlying loans) for a series have actual terms to stated maturity
that are less than those that were assumed in calculating the final scheduled
distribution date of the related securities, one or more classes of the series
may be fully paid prior to their respective final scheduled distribution date,
even in the absence of prepayments and a reinvestment return higher than the
Assumed Reinvestment Rate established by the rating agencies named in the
related prospectus supplement.

                                 THE TRUST FUNDS

GENERAL

     The notes of each series will be secured by the pledge of the assets of the
related trust fund, and the certificates of each series will represent interests
in the assets of the related trust fund. Unless otherwise specified in the
related prospectus supplement, the trust fund of each series will include assets
purchased by the depositor from the seller composed of:

     o    the primary assets of the trust fund;

     o    amounts available from the reinvestment of payments on the primary
          assets at any Assumed Reinvestment Rate that may be established by the
          rating agencies specified in the related prospectus supplement;

     o    any credit enhancement in the form of an irrevocable letter of credit,
          surety bond, insurance policy or other form of credit support;

     o    REO property consisting of any mortgaged property or home improvement
          that secured a loan but which is acquired by foreclosure or deed in
          lieu of foreclosure or repossession; and

     o    the amount, if any, initially deposited into the collection account or
          distribution account(s) for the series as specified in the related
          prospectus supplement.

     The securities will be non-recourse obligations of the related trust fund.
Unless the prospectus supplement indicates otherwise, the assets of the trust
fund specified in the related prospectus supplement will serve as collateral
only for that series of securities. Holders of a series of notes may only
proceed against the collateral securing that series in the case of a default
with respect to the notes and may not proceed against any assets of the
depositor or the related trust fund not pledged to secure the notes.

     The primary assets for a series will be sold by the seller to the depositor
or purchased by the depositor in the open market or in privately negotiated
transactions (which may include transactions with affiliates) and will be
transferred by the depositor to the related trust fund. Loans relating to a
series will be serviced by the servicer (which may be the seller) that is


                                       19


specified in the related prospectus supplement. The servicer will service the
loans pursuant to a pooling and servicing agreement with respect to a series of
certificates, or a servicing agreement between the trust fund and servicer with
respect to a series of notes.

     If the prospectus supplement so provides, a trust fund relating to a series
of securities may be a business trust formed under the laws of the state
specified in the prospectus supplement pursuant to a trust agreement between the
depositor and the trustee.

     Each trust fund, prior to the initial offering of the related series of
securities, will have no assets or liabilities. No trust fund is expected to
engage in any activities other than:

     o    to acquire, manage and hold the related primary assets and other
          assets contemplated in this prospectus and in the related prospectus
          supplement, and the proceeds thereof,

     o    to issue the related securities,

     o    to make payments and distributions on the securities, and

     o    to perform certain related activities.

No trust fund is expected to have any source of capital other than its assets
and any related credit enhancement.

     Primary assets included in the trust fund for a series may consist of any
combination of loans, Agency Securities and Private Label Securities, as and to
the extent the related prospectus supplement specifies.

THE LOANS

     General. Loans in each trust fund may consist of Residential Loans, Home
Equity Loans, Home Improvement Contracts or Manufactured Housing Contracts. If
specified in the related prospectus supplement, the loans in the related trust
fund may include cooperative apartment loans secured by security interests in
shares issued by private, non-profit, cooperative housing corporations and in
the related proprietary leases or occupancy agreements granting exclusive rights
to occupy specific dwelling units in the cooperatives' buildings. As more fully
described in the related prospectus supplement, the loans may be either
"conventional" loans or loans that are insured or guaranteed by a governmental
agency like the FHA or VA. The loans will have been originated in accordance
with the underwriting criteria specified in the related prospectus supplement.

     In general, the loans in a pool will have monthly payments due on the first
day of each month. However, as described in the related prospectus supplement,
the loans in a pool may have payments due more or less frequently than monthly.
In addition, payments may be due on any day during a month. The payment terms of
the loans to be included in a trust fund will be described in the related
prospectus supplement and may include any of the following features, all as
described in this prospectus or in the related prospectus supplement:

     o    Interest may be payable at



                                       20


          -    a fixed rate,

          -    a rate that adjusts from time to time in relation to an index
               that will be specified in the related prospectus supplement,

          -    a rate that is fixed for a period of time or under certain
               circumstances and is followed by an adjustable rate,

          -    a rate that otherwise varies from time to time, or

          -    a rate that is convertible from an adjustable rate to a fixed
               rate.

     Changes to an adjustable rate may be subject to periodic limitations,
     maximum rates, minimum rates or a combination of these limitations. As
     specified in the related prospectus supplement, the loans may provide for
     payments in level monthly installments, for balloon payments, or for
     payments that are allocated to principal and interest according to the "sum
     of the digits" or "Rule of 78s" methods. Accrued interest may be deferred
     and added to the principal of a loan for the periods and under the
     circumstances as may be specified in the related prospectus supplement.
     Loans may provide for the payment of interest at a rate lower than the
     specified loan rate for a period of time or for the life of the loan, and
     the amount of any difference may be contributed from funds supplied by the
     seller of the property or another source.

     o    Principal may be

          -    payable on a level debt service basis to fully amortize the loan
               over its term,

          -    calculated on the basis of an assumed amortization schedule that
               is significantly longer than the original term to maturity or on
               an interest rate that is different from the loan rate, or

          -    nonamortizing during all or a portion of the original term.

     Payment of all or a substantial portion of the principal may be due on
     maturity in the form of a balloon payment. Principal may include interest
     that has been deferred and added to the principal balance of the loan.

     o    Monthly payments of principal and interest may

          -    be fixed for the life of the loan,

          -    increase over a specified period of time or

          -    change from period to period.

         Loans may include limits on periodic increases or decreases in the
         amount of monthly payments and may include maximum or minimum amounts
         of monthly payments.

                                       21


     Prepayments of principal may be conditioned on payment of a prepayment fee,
which may be fixed for the life of the loan or may decline over time, and may be
prohibited for the life of the loan or for particular lockout periods. Some
loans may permit prepayments after expiration of the applicable lockout period
and may require the payment of a prepayment fee in connection with any
subsequent prepayment. Other loans may permit prepayments without payment of a
fee unless the prepayment occurs during specified time periods. The loans may
include "due on sale" clauses which permit the mortgagee to demand payment of
the entire loan in connection with the sale or transfers of the related
property. Other loans may be assumable by persons meeting the then applicable
underwriting standards of the related seller.

     A trust fund may contain buydown loans that include provisions for a third
party to subsidize partially the monthly payments of the borrowers on those
loans during the early years of those loans, the difference to be made up from a
buydown fund contributed by that third party at the time of origination of the
loan. A buydown fund will be in an amount equal either to the discounted value
or full aggregate amount of future payment subsidies. The underlying assumption
of buydown plans is that the income of the borrower will increase during the
buydown period as a result of normal increases in compensation and inflation, so
that the borrower will be able to meet the full loan payments at the end of the
buydown period. If assumption of increased income is not fulfilled, the
possibility of defaults on buydown loans is increased. The related prospectus
supplement will contain information with respect to any buydown loan concerning
limitations on the interest rate paid by the borrower initially, on annual
increases in the interest rate and on the length of the buydown period.

     When we use the term "mortgaged property" in this prospectus, we mean the
real property which secures repayment of the related loan. Home Improvement
Contracts and Manufactured Housing Contracts may, and the other loans will, be
secured by mortgages or deeds of trust or other similar security instruments
creating a lien on a mortgaged property. In the case of Home Equity Loans, the
related liens may be subordinated to one or more senior liens on the related
mortgaged properties as described in the prospectus supplement. As specified in
the related prospectus supplement, home improvement contracts and manufactured
housing contracts may be unsecured or secured by purchase money security
interests in the financed home improvements and the financed manufactured homes.
When we use the term "properties" in this prospectus supplement, we mean the
related mortgaged properties, home improvements and manufactured homes. The
properties relating to the loans will consist primarily of single-family
properties, meaning detached or semi-detached one- to four-family dwelling
units, townhouses, rowhouses, individual condominium units, individual units in
planned unit developments and other dwelling units, or mixed-use properties. Any
mixed-use property will not exceed three stories and its primary use will be for
one- to four-family residential occupancy, with the remainder of its space for
retail, professional or other commercial uses. Any non-residential use will be
in compliance with local zoning laws and regulations. Properties may include
vacation and second homes, investment properties and leasehold interests. In the
case of leasehold interests, the term of the leasehold will exceed the scheduled
maturity of the related loan by a time period specified in the related
prospectus supplement. The properties may be located in any one of the fifty
states, the District of Columbia, Guam, Puerto Rico or any other territory of
the United States.

                                       22


     Loans with specified loan-to-value ratios and/or principal balances may be
covered wholly or partially by primary mortgage guaranty insurance policies. The
existence, extent and duration of any coverage provided by primary mortgage
guaranty insurance policies will be described in the related prospectus
supplement.

     Home Equity Loans. The primary assets for a series may consist, in whole or
in part, of, closed-end home equity loans, revolving credit line home equity
loans or certain balances forming a part of the revolving credit line loans,
secured by mortgages creating senior or junior liens primarily on one- to
four-family residential or mixed-use properties. The full principal amount of a
closed-end loan is advanced at origination of the loan and generally is
repayable in equal (or substantially equal) installments of an amount sufficient
to fully amortize the loan at its stated maturity. Unless otherwise described in
the related prospectus supplement, the original terms to stated maturity of
closed-end loans will not exceed 360 months. Principal amounts of a revolving
credit line loan may be drawn down (up to the maximum amount set forth in the
related prospectus supplement) or repaid from time to time, but may be subject
to a minimum periodic payment. Except to the extent provided in the related
prospectus supplement, the trust fund will not include any amounts borrowed
under a revolving credit line loan after the cut-off date designated in the
prospectus supplement. As more fully described in the related prospectus
supplement, interest on each revolving credit line loan, excluding introductory
rates offered from time to time during promotional periods, is computed and
payable monthly on the average daily principal balance of that loan. Under
certain circumstances, a borrower under either a revolving credit line loan or a
closed-end loan may choose an interest-only payment option. In this case only
the amount of interest that accrues on the loan during the billing cycle must be
paid. An interest-only payment option may be available for a specified period
before the borrower must begin making at least the minimum monthly payment of a
specified percentage of the average outstanding balance of the loan.

     The rate of prepayment on Home Equity Loans cannot be predicted. Home
Equity Loans have been originated in significant volume only during the past few
years and the depositor is not aware of any publicly available studies or
statistics on the rate of their prepayment. The prepayment experience of the
related trust fund may be affected by a wide variety of factors, including
general economic conditions, prevailing interest rate levels, the availability
of alternative financing and homeowner mobility and the frequency and amount of
any future draws on any revolving credit line loans. Other factors that might be
expected to affect the prepayment rate of a pool of Home Equity Loans include
the amounts of, and interest rates on, the underlying first mortgage loans, and
the use of first mortgage loans as long-term financing for home purchase and
junior mortgage loans as shorter-term financing for a variety of purposes,
including home improvement, education expenses and purchases of consumer
durables such as automobiles. Accordingly, Home Equity Loans may experience a
higher rate of prepayment than traditional fixed-rate first mortgage loans. On
the other hand, because Home Equity Loans such as the revolving credit line
loans generally are not fully amortizing, the absence of voluntary borrower
prepayments could cause rates of principal payments to be lower than, or similar
to, those of traditional fully-amortizing first mortgage loans. Any future
limitations on the right of borrowers to deduct interest payments on Home Equity
Loans for federal income tax purposes may further increase the rate of
prepayments of the Home Equity Loans. Moreover, the enforcement of a
"due-on-sale" provision (as described below) will have the same effect as a


                                       23



prepayment of the related Home Equity Loans. See "Material Legal Aspects of the
Loans--Due-on-Sale Clauses in Mortgage Loans" in this prospectus.

     Collections on revolving credit line loans may vary for a number of
reasons, including those listed below.

     o    A borrower may make a payment during a month in an amount that is as
          little as the minimum monthly payment for that month or, during the
          interest-only period for certain revolving credit line loans (and, in
          more limited circumstances, closed-end loans with respect to which an
          interest-only payment option has been selected), the interest, fees
          and charges for that month.

     o    A borrower may make a payment that is as much as the entire principal
          balance plus accrued interest and related fees and charges during a
          month.

     o    A borrower may fail to make the required periodic payment.

     o    Collections on the mortgage loans may vary due to seasonal purchasing
          and the payment habits of borrowers.

     Each single family property will be located on land owned in fee simple by
the borrower or on land leased by the borrower for a term at least ten years
(unless otherwise provided in the related prospectus supplement) greater than
the term of the related loan. Attached dwellings may include owner-occupied
structures where each borrower owns the land upon which the unit is built, with
the remaining adjacent land owned in common or dwelling units subject to a
proprietary lease or occupancy agreement in a cooperatively owned apartment
building. Unless otherwise specified in the related prospectus supplement,
mortgages on cooperative dwelling units consist of a lien on the shares issued
by the cooperative dwelling corporation and the proprietary lease or occupancy
agreement relating to the cooperative dwelling.

     The aggregate principal balance of loans secured by single family
properties that are owner-occupied will be disclosed in the related prospectus
supplement. Unless otherwise specified in the prospectus supplement, the sole
basis for a representation that a given percentage of the loans are secured by
single family property that is owner-occupied will be either

     o    a representation by the borrower at origination of the loan either
          that the underlying mortgaged property will be used by the borrower
          for a period of at least six months every year or that the borrower
          intends to use the mortgaged property as a primary residence, or

     o    a finding that the address of the underlying mortgaged property is the
          borrower's mailing address as reflected in the servicer's records.

     To the extent specified in the related prospectus supplement, single family
properties may include non-owner occupied investment properties and vacation and
second homes.

     Home Improvement Contracts. The primary assets for a series may consist, in
whole or in part, of home improvement installment sales contracts and
installment loan agreements


                                       24


originated by home improvement contractors in the ordinary course of business.
As specified in the related prospectus supplement, the Home Improvement
Contracts will be either unsecured or secured by senior or junior mortgages
primarily on single family properties, or by purchase money security interests
in the related home improvements. Unless otherwise specified in the applicable
prospectus supplement, the Home Improvement Contracts will be fully amortizing
and may have fixed interest rates or adjustable interest rates and may provide
for other payment characteristics as described below and in the related
prospectus supplement.

     Unless otherwise specified in the related prospectus supplement, the home
improvements securing the Home Improvement Contracts include, but are not
limited to, replacement windows, house siding, new roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels.

     Manufactured Housing Contracts. The trust fund assets for a series may
consist, in whole or part, of conventional manufactured housing installment
sales contracts and installment loan agreements originated by a manufactured
housing dealer in the ordinary course of business. As specified in the related
prospectus supplement, the Manufactured Housing Contracts will be secured by
manufactured homes, located in any of the fifty states or the District of
Columbia or by mortgages on the real estate on which the manufactured homes are
located.

     The manufactured homes securing the Manufactured Housing Contracts will
consist of manufactured homes within the meaning of 42 United States Code,
Section 5402(6), or manufactured homes meeting those other standards as shall be
described in the related prospectus supplement. Section 5402(6) defines a
"manufactured home" as "a structure, transportable in one or more sections,
which, in the traveling mode, is eight body feet or more in width or forty body
feet or more in length, or, when erected on site, is three hundred twenty or
more square feet, and which is built on a permanent chassis and designed to be
used as a dwelling with or without a permanent foundation when connected to the
required utilities, and includes the plumbing, heating, air conditioning and
electrical systems contained therein; except that the term shall include any
structure which meets all the requirements of [this] paragraph except the size
requirements and with respect to which the manufacturer voluntarily files a
certification required by the Secretary of Housing and Urban Development and
complies with the standards established under [this] chapter."

     Manufactured homes, unlike mortgaged properties, generally depreciate in
value. Consequently, at any time after origination it is possible, especially in
the case of contracts with high loan-to-value ratios at origination, that the
market value of a manufactured home or home improvement may be lower than the
principal amount outstanding under the related contract.

     Additional Information. The selection criteria applicable to the loans will
be specified in the related prospectus supplement. These include, but are not
limited to, the combined loan-to-value ratios or loan-to-value ratios, as
applicable, original terms to maturity and delinquency information.

     The loans for a series of securities may include loans that do not amortize
their entire principal balance by their stated maturity in accordance with their
terms but require a balloon payment of the remaining principal balance at
maturity, as specified in the related prospectus


                                       25


supplement. As further described in the related prospectus supplement, the loans
for a series of securities may include loans that do not have a specified stated
maturity.

     The loans will be either conventional contracts or contracts insured by the
Federal Housing Administration (FHA) or partially guaranteed by the Veterans
Administration (VA). Loans designated in the related prospectus supplement as
insured by the FHA will be insured under various FHA programs as authorized
under the United States Housing Act of 1937, as amended.. These programs
generally limit the principal amount and interest rates of the mortgage loans
insured. Loans insured by the FHA generally require a minimum down payment of
approximately 5% of the original principal amount of the loan. No FHA-insured
loans relating to a series of securities may have an interest rate or original
principal amount exceeding the applicable FHA limits at the time or origination
of such loan.

     The insurance premiums for loans insured by the FHA are collected by
lenders approved by the Department of Housing and Urban Development (HUD) 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 HUD or upon assignment of the defaulted loan to HUD. With respect to
a defaulted FHA-insured 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. Such plans may involve the reduction or suspension of regular mortgage
payments for a specified period, with such payments to be made upon or before
the maturity date of the mortgage, or the recasting of payments due under the
mortgage up to or beyond the maturity date. In addition, when a default caused
by such circumstances is accompanied by certain other criteria, HUD may provide
relief by making payments to the servicer in partial or full satisfaction of
amounts due under the loan (which payments are to be repaid by the borrower to
HUD) or by accepting assignment of the loan from the servicer. With certain
exceptions, at least three full monthly installments must be due and unpaid
under the 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
debenture interest rate. The servicer of each FHA-insured loan will be obligated
to purchase any such debenture issued in satisfaction of a loan upon default for
an amount equal to the principal amount of the debenture.

     The amount of insurance benefits generally paid by the FHA is equal to the
entire unpaid principal amount of the defaulted loan adjusted to reimburse the
servicer for certain costs and expenses and to deduct certain 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 prior
to the date of foreclosure but in general only to the extent it was allowed
pursuant to a forbearance plan approved by HUD.




                                       26


When entitlement to insurance benefits results from assignment of the 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-insured loan, bears interest from a date 30 days after the borrower's
first uncorrected failure to perform any obligation to make any payment due
under the loan 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.

     Loans designated in the related prospectus supplement as guaranteed by the
VA will be partially guaranteed by the VA under the Serviceman's Readjustment
Act of 1944, as amended. The Serviceman's Readjustment Act permits a veteran (or
in certain instances, the spouse of a veteran) to obtain a mortgage loan
guaranty 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 purchaser and permits
the guarantee of mortgage loans of up to 30 years' duration.

     The maximum guaranty that may be issued by the VA under a VA-guaranteed
mortgage loan depends upon the original principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a), as amended. The
liability on the guaranty is reduced or increased pro rata with any reduction or
increase in the amount of indebtedness, but in no event will the amount payable
on the guaranty exceed the amount of the original guaranty. The VA may, at its
option and without regard to its guaranty, make full payment to a mortgage
holder of unsatisfied indebtedness on a mortgage upon its assignment to the VA.

     With respect to a defaulted VA-guaranteed 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
guaranteed amount is submitted to the VA after liquidation of the related
mortgaged property.

     The amount payable under a VA guaranty will be the percentage of the
VA-insured loan originally guaranteed by the VA applied to the indebtedness
outstanding as of the applicable date of computation specified in the VA
regulations. Payments under the guaranty will be equal to the unpaid principal
amount of the loan, interest accrued on the unpaid balance of the loan to the
appropriate date of computation and limited expenses of the mortgagee, but in
each case only to the extent that such amounts have not been recovered through
liquidation of the mortgaged property. The amount payable under the guaranty may
in no event exceed the amount of the original guaranty.

         The prospectus supplement for each series will provide information with
respect to the loans that are primary assets of the related trust fund as of the
cut-off date, including, among other things, and to the extent relevant:

     o    the aggregate unpaid principal balance of the loans;

     o    the range and weighted average interest rates on the loans and, in the
          case of adjustable rate loans, the range and weighted average of the
          current interest rates and the lifetime interest rate caps, if any;

                                       27


     o    the range and average principal balance of the loans;

     o    the weighted average original and remaining terms to stated maturity
          of the loans and the range of original and remaining terms to stated
          maturity, if applicable;

     o    the range and weighted average of combined loan-to-value ratios or
          loan-to-value ratios for the loans, as applicable;

     o    the percentage (by principal balance as of the cut-off date) of loans
          that accrue interest at adjustable or fixed interest rates;

     o    any special hazard insurance policy or bankruptcy bond or other
          enhancement relating to the loans;

     o    the percentage (by principal balance as of the cut-off date) of loans
          that are secured by mortgaged properties or home improvements or that
          are unsecured;

     o    the geographic distribution of any mortgaged properties securing the
          loans;

     o    for loans that are secured by single family properties, the percentage
          (by principal balance as of the cut-off date) secured by shares
          relating to cooperative dwelling units, condominium units, investment
          property and vacation or second homes;

     o    the lien priority of the loans;

     o    the delinquency status and year of origination of the loans;

     o    whether the loans are closed-end loans and/or revolving credit line
          loans; and

     o    in the case of revolving credit line loans, the general payments and
          credit line terms of those loans and other pertinent features.

     The prospectus supplement will also specify any other limitations on the
types or characteristics of the loans in the trust fund for the related series
of securities.

     If information of the nature described above respecting the loans is not
known to the depositor at the time the securities are initially offered, more
general or approximate information of the nature described above will be
provided in the prospectus supplement and additional information will be set
forth in a Current Report on Form 8-K to be available to investors on the date
of issuance of the related series of securities and to be filed with the SEC
within 15 days after the initial issuance of the securities.

PRIVATE LABEL SECURITIES

     General. Primary assets for a series may consist, in whole or in part, of
Private Label Securities or PLS (i.e., private mortgage-backed asset-backed
securities) that include:

                                       28


     o    pass-through certificates representing beneficial interests in
          underlying loans of a type that would otherwise be eligible to be
          loans held directly by the trust fund, or

     o    collateralized obligations secured by underlying loans of a type that
          would otherwise be eligible to be loans held directly by the trust
          fund.

     The Private Label Securities will previously have been

     o    offered and distributed to the public pursuant to an effective
          registration statement, or

     o    purchased in a transaction not involving any public offering from a
          person that is not an affiliate of the Private Label Securities at the
          time of sale (nor its affiliate at any time during the three preceding
          months) and a period of two years has elapsed since the date the
          Private Label Securities were acquired from the issuer or its
          affiliate, whichever is later.

     Although individual underlying loans may be insured or guaranteed by the
United States or one of its agencies or instrumentalities, they need not be, and
the Private Label Securities themselves may be, but need not be, insured or
guaranteed.

     The Private Label Securities will have been issued pursuant to a pooling
and servicing agreement, a trust agreement or similar agreement. The
seller/servicer of the underlying loans will have entered into a PLS agreement
with the PLS trustee. The PLS trustee, its agent or a custodian will take
possession of the underlying loans. The underlying loans will be serviced by the
PLS servicer directly or by one or more sub-servicers subject to the supervision
of the PLS servicer.

     The issuer Private Label Securities will be

     o    a financial institution or other entity engaged generally in the
          business of lending,

     o    a public agency or instrumentality of a state, local or federal
          government, or

     o    a limited purpose corporation organized for the purpose of, among
          other things, establishing trusts and acquiring and selling loans to
          such trusts, and selling beneficial interests in trusts.

If specified in the prospectus supplement, the PLS issuer may be an affiliate of
the depositor. The obligations of the PLS issuer generally will be limited to
certain representations and warranties that it makes with respect to the assets
it conveys to the related trust. Unless otherwise specified in the related
prospectus supplement, the PLS issuer will not have guaranteed any of the assets
conveyed to the related trust or any of the Private Label Securities issued
under the PLS agreement.

     Distributions of principal and interest will be made on the Private Label
Securities on the dates specified in the related prospectus supplement. The
Private Label Securities may be entitled to receive nominal or no principal
distributions or nominal or no interest distributions. Principal and interest
distributions will be made on the Private Label Securities by the PLS


                                       29


trustee or the PLS servicer. The PLS issuer or the PLS servicer may have the
right to repurchase the underlying loans after a certain date or under other
circumstances specified in the related prospectus supplement.

     The loans underlying the Private Label Securities may be fixed rate, level
payment, fully amortizing loans or adjustable rate loans or loans having balloon
or other irregular payment features. The underlying loans will be secured by
mortgages on mortgaged properties.

     Credit Support Relating to Private Label Securities. Credit support in the
form of reserve funds, subordination of other private securities issued under
the PLS agreement, guarantees, cash collateral accounts, security policies or
other types of credit support may be provided with respect to the underlying
loans or with respect to the Private Label Securities themselves. The type,
characteristics and amount of credit support will be a function of the
characteristics of the underlying loans and other factors and will be based on
the requirements of the nationally recognized statistical rating organization
that rated the Private Label Securities.

     Additional Information. If the primary assets of a trust fund include
Private Label Securities, the related prospectus supplement will specify the
items listed below, to the extent relevant and to the extent information is
reasonably available to the depositor and the depositor reasonably believes the
information to be reliable:

     o    the total approximate principal amount and type of the Private Label
          Securities to be included in the trust fund,

     o    the maximum original term to stated maturity of the Private Label
          Securities,

     o    the weighted average term to stated maturity of the Private Label
          Securities,

     o    the pass-through or certificate rate or range of rates of the Private
          Label Securities,

     o    the PLS issuer, the PLS servicer (if other than the PLS issuer) and
          the PLS trustee,

     o    certain characteristics of any credit support such as reserve funds,
          security policies or guarantees relating to the underlying loans or to
          the Private Label Securities themselves;

     o    the terms on which underlying loans may, or are required to, be
          purchased prior to their stated maturity or the stated maturity of the
          Private Label Securities, and

     o    the terms on which underlying loans may be substituted for those
          originally underlying the Private Label Securities.

In addition, the related prospectus supplement will provide information about
the loans underlying the Private Label Securities, including

     o    the payment features of the underlying loans (i.e., whether closed-end
          loans or revolving credit line loans, whether fixed rate or adjustable
          rate, whether level payment or balloon payment loans),

                                       30


     o    the approximate aggregate principal balance, if known, of the
          underlying loans insured guaranteed by a governmental entity,

     o    the servicing fee or range of servicing fees with respect to the
          underlying loans,

     o    the minimum and maximum stated maturities of the underlying loans at
          origination,

     o    the lien priority of the underlying loans, and

     o    the delinquency status and year of origination of the underlying
          loans.

     The above disclosure may be on an approximate basis and will be as of the
date specified in the related prospectus supplement. If information of the
nature described above for the Private Label Securities is not known to the
depositor at the time the securities are initially offered, more general or
approximate information of a similar nature will be provided in the prospectus
supplement and the additional information, if available, will be set forth in a
Current Report on Form 8-K to be available to investors on the date of issuance
of the related series of securities and to be filed with the SEC within 15 days
of the initial issuance of the securities.

AGENCY SECURITIES

     Ginnie Mae. The Government National Mortgage Association (Ginnie Mae) is a
wholly-owned corporate instrumentality of HUD. Section 306(g) of Title II of the
National Housing Act of 1934, as amended, authorizes Ginnie Mae to, among other
things, guarantee the timely payment of principal of and interest on
certificates which represent an interest in a pool of mortgage loans insured by
the FHA under the National Housing Act of 1934 or Title V of the National
Housing Act of 1949, or partially guaranteed by the VA under the Servicemen's
Readjustment Act of 1944, as amended, or Chapter 37 of Title 38 of the United
States Code.

     Section 306 (g) of the National Housing Act of 1934 provides that "the full
faith and credit of the United States is pledged to the payment of all amounts
which may be required to be paid under any guarantee under this subsection." In
order to meet its obligations under any guarantee under Section 306 (g) of the
National Housing Act, Ginnie Mae may, under Section 306(d) of the National
Housing Act, borrow from the United States Treasury in an amount which is at any
time sufficient to enable Ginnie Mae, with no limitations as to amount, to
perform its obligations under its guarantee.

     Ginnie Mae Certificates. Each Ginnie Mae certificate held in a trust fund
for a series of securities will be a "fully modified pass-through"
mortgaged-backed certificate issued and serviced by a mortgage banking company
or other financial concern approved by Ginnie Mae or approved by Fannie Mae as a
seller-servicer of FHA loans and/or VA loans. Each Ginnie Mae certificate may be
a GNMA I certificate or a GNMA II certificate. The mortgage loans underlying the
Ginnie Mae certificates will consist of FHA loans and/or VA loans. Each mortgage
loan of this type is secured by a one- to four-family residential property or a
manufactured home. Ginnie Mae will approve the issuance of each Ginnie Mae
certificate in accordance with a guaranty agreement between Ginnie Mae and the
issuer and servicer of the Ginnie Mae certificate. Pursuant to its guaranty
agreement, a Ginnie Mae servicer will be



                                       31


required to advance its own funds in order to make timely payments of all
amounts due on each of the related Ginnie Mae certificates, even if the payments
received by the Ginnie Mae servicer on the FHA loans or VA loans underlying each
of those Ginnie Mae certificates are less than the amounts due on those Ginnie
Mae certificates.

     The full and timely payment of principal of and interest on each Ginnie Mae
certificate will be guaranteed by Ginnie Mae, which obligation is backed by the
full faith and credit of the United States. Each Ginnie Mae certificate will
have an original maturity of not more than 40 years (but may have original
maturities of substantially less than 40 years). Each Ginnie Mae certificate
will provide for the payment by or on behalf of the Ginnie Mae servicer to the
registered holder of the Ginnie Mae certificate of scheduled monthly payments of
principal and interest equal to the registered holder's proportionate interest
in the aggregate amount of the monthly principal and interest payment on each
FHA loan or VA loan underlying the Ginnie Mae certificate, less the applicable
servicing and guarantee fee which together equal the difference between the
interest on the FHA loans or VA loans and the pass-through rate on the Ginnie
Mae certificate. In addition, each payment will include proportionate
pass-through payments of any prepayments of principal on the FHA loans or VA
loans underlying the Ginnie Mae certificate and liquidation proceeds in the
event of a foreclosure or other disposition of any the related FHA loans or VA
loans.

     If a Ginnie Mae servicer is unable to make the payments on a Ginnie Mae
certificate as it becomes due, it must promptly notify Ginnie Mae and request
Ginnie Mae to make the payment. Upon notification and request, Ginnie Mae will
make payments directly to the registered holder of a Ginnie Mae certificate. In
the event no payment is made by a Ginnie Mae servicer and the Ginnie Mae
servicer fails to notify and request Ginnie Mae to make the payment, the holder
of the related Ginnie Mae certificate will have recourse only against Ginnie Mae
to obtain the payment. The trustee or its nominee, as registered holder of the
Ginnie Mae certificates held in a trust fund, will have the right to proceed
directly against Ginnie Mae under the terms of the guaranty agreements relating
to the Ginnie Mae certificates for any amounts that are not paid when due.

     Except for pools of mortgage loans secured by manufactured homes, all
mortgage loans underlying a particular Ginnie Mae certificate must have the same
interest rate over the term of the loan. The interest rate on a GNMA I
certificate will equal the interest rate on the mortgage loans included in the
pool of mortgage loans underlying the GNMA I certificate, less one-half
percentage point per year of the unpaid principal balance of the mortgage loans.

     Mortgage loans underlying a particular GNMA II certificate may have annual
interest rates that vary from each other by up to one percentage point. The
interest rate on each GNMA II certificate will be between one-half percentage
point and one and one-half percentage points lower than the highest interest
rate on the mortgage loans included in the pool of mortgage loans underlying the
GNMA II certificate (except for pools of mortgage loans secured by manufactured
homes).

     Regular monthly installment payments on each Ginnie Mae certificate will be
comprised of interest due as specified on a Ginnie Mae certificate plus the
scheduled principal payments on the FHA loans or VA loans underlying the Ginnie
Mae certificate due on the first day of the


                                       32



month in which the scheduled monthly installments on the Ginnie Mae certificate
is due. Regular monthly installments on each Ginnie Mae certificate, are
required to be paid to the trustee identified in the related prospectus
supplement as registered holder by the 15th day of each month in the case of a
GNMA I certificate, and are required to be mailed to the trustee by the 20th day
of each month in the case of a GNMA II certificate. Any principal prepayments on
any FHA loans or VA loans underlying a Ginnie Mae certificate held in a trust
fund or any other early recovery of principal on a loan will be passed through
to the trustee identified in the related prospectus supplement as the registered
holder of the Ginnie Mae certificate.

     Ginnie Mae certificates may be backed by graduated payment mortgage loans
or by "buydown" mortgage loans for which funds will have been provided, and
deposited into escrow accounts, for application to the payment of a portion of
the borrowers' monthly payments during the early years of those mortgage loans.
Payments due the registered holders of Ginnie Mae certificates backed by pools
containing "buydown" mortgage loans will be computed in the same manner as
payments derived from other Ginnie Mae certificates and will include amounts to
be collected from both the borrower and the related escrow account. The
graduated payment mortgage loans will provide for graduated interest payments
that, during the early years of the mortgage loans, will be less than the amount
of stated interest on the mortgage loans. The interest not so paid will be added
to the principal of the graduated payment mortgage loans and, together with
interest on that interest, will be paid in subsequent years. The obligations of
Ginnie Mae and of a Ginnie Mae issuer/servicer will be the same irrespective of
whether the Ginnie Mae certificates are backed by graduated payment mortgage
loans or "buydown" mortgage loans. No statistics comparable to the FHA's
prepayment experience on level payment, non-buydown loans are available in
inspect of graduated payment or buydown mortgages. Ginnie Mae certificates
related to a series of certificates may be held in book-entry form.

     Fannie Mae. The Federal National Mortgage Association (Fannie Mae) is a
federally chartered and privately owned corporation organized and existing under
the Federal National Mortgage Association 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 primarily by purchasing
mortgage loans from lenders. Fannie Mae acquires funds to purchase mortgage
loans from many capital market investors that may not ordinarily invest in
mortgages. In so doing, it expands the total amount of funds available for
housing. Operating nationwide, Fannie Mae helps to redistribute mortgage funds
from capital-surplus to capital-short areas.

     Fannie Mae Certificates. Fannie Mae certificates are either guaranteed
mortgage pass-through certificates or stripped mortgage-backed securities. The
following discussion of Fannie Mae certificates applies equally to both types of
Fannie Mae certificates, except as otherwise indicated. Each Fannie Mae
certificate to be included in the trust fund for a series of securities will
represent a fractional undivided interest in a pool of mortgage loans formed by
Fannie Mae. Each pool formed by Fannie Mae will consist of mortgage loans of one
of the following types:

                                       33


     o    fixed-rate level installment conventional mortgage loans,

     o    fixed-rate level installment mortgage loans that are insured by FHA or
          partially guaranteed by the VA,

     o    adjustable rate conventional mortgage loans, or

     o    adjustable rate mortgage loans that are insured by the FHA or
          partially guaranteed by the VA.

Each mortgage loan must meet the applicable standards set forth under the Fannie
Mae purchase program and will be secured by a first lien on a one- to
four-family residential property.

     Each Fannie Mae certificate will be issued pursuant to a trust indenture.
Original maturities of substantially all of the conventional, level payment
mortgage loans underlying a Fannie Mae certificate are expected to be between
either eight to 15 years or 20 to 40 years. The original maturities of
substantially all of the fixed rate level payment FHA loans or VA loans are
expected to be 30 years.

     Mortgage loans underlying a Fannie Mae certificate may have annual interest
rates that vary by as much as two percentage points from one another. The rate
of interest payable on a Fannie Mae guaranteed mortgage-backed certificate and
the series pass-through rate payable with respect to a Fannie Mae stripped
mortgage-backed security is equal to the lowest interest rate of any mortgage
loan in the related pool, less a specified minimum annual percentage
representing servicing compensation and Fannie Mae's guaranty fee. Under a
regular servicing option pursuant to which the mortgagee or other servicer
assumes the entire risk of foreclosure losses, the annual interest rates on the
mortgage loans underlying a Fannie Mae certificate will be between 50 basis
points and 250 basis points greater than the annual pass-through rate, in the
case of a Fannie Mae guaranteed mortgage-backed certificate, or the series
pass-through rate in the case of a Fannie Mae stripped mortgage-backed security.
Under a special servicing option pursuant to which Fannie Mae assumes the entire
risk for foreclosure losses, the annual interest rates on the mortgage loans
underlying a Fannie Mae certificate will generally be between 55 basis points
and 255 basis points greater than the annual pass-through rate, in the case of a
Fannie Mae guaranteed mortgage-backed certificate, or the series pass-through
rate in the case of a Fannie Mae stripped mortgage-backed security.

     Fannie Mae guarantees to each registered holder of a Fannie Mae certificate
that it will distribute on a timely basis amounts representing the holder's
proportionate share of scheduled principal and interest payments at the
applicable pass-through rate provided for by the Fannie Mae certificate on the
underlying mortgage loans, whether or not received, and the holder's
proportionate share of the full principal amount of any foreclosed or other
finally liquidated mortgage loan, whether or not the principal amount is
actually recovered. The obligations of Fannie Mae under its guarantees are
obligations solely of Fannie Mae and are not backed by, or entitled to, the full
faith and credit of the United States. If Fannie Mae were unable to satisfy its
obligations, distributions to holders of Fannie Mae certificates would consist
solely of payments and other recoveries on the underlying mortgage loans and,
accordingly, monthly distributions to


                                       34



holders of Fannie Mae certificates would be affected by delinquent payments and
defaults on those mortgage loans.

     Fannie Mae stripped mortgage-backed securities are issued in series of two
or more classes, with each class representing a specified undivided fractional
interest in principal distributions and interest distributions, adjusted to the
series pass-through rate, on the underlying pool of mortgage loans. The
fractional interests of each class in principal and interest distributions are
not identical, but the classes in the aggregate represent 100% of the principal
distributions and interest distributions, adjusted to the series pass-through
rate, on the respective pool. Because of the difference between the fractional
interests in principal and interest of each class, the effective rate of
interest on the principal of each class of Fannie Mae stripped mortgage-backed
securities may be significantly higher or lower than the series pass-through
rate and/or the weighted average interest rate of the underlying mortgage loans.

     Unless otherwise specified by Fannie Mae, Fannie Mae certificates
evidencing interests in pools of mortgages formed on or after May 1, 1985 will
be available in book-entry form only. Distributions of principal and interest on
each Fannie Mae certificate will be made by Fannie Mae on the 25th day of each
month to the persons in whose name the Fannie Mae certificate is entered in the
books of the Federal Reserve Banks, or registered on the Fannie Mae certificate
register in the case of fully registered Fannie Mae certificates as of the close
of business on the last day of the preceding month. With respect to Fannie Mae
certificates issued in book-entry form, distributions on the Fannie Mae
certificates will be made by wire, and with respect to fully registered Fannie
Mae certificates, distributions on the Fannie Mae certificates will be made by
check.

     Freddie Mac. The Federal Home Loan Mortgage Corporation (Freddie Mac) is a
shareholder-owned, United States government-sponsored enterprise created
pursuant to the Federal Home loan Mortgage Corporation Act, Title III of the
Emergency Home Finance Act of 1970, as amended. The common stock of Freddie Mac
is owned by the Federal Home loan Banks. Freddie Mac was established primarily
for the purpose of increasing the availability of mortgage credit for the
financing of urgently 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 mortgage loans FHA loans, VA loans or participation interests in
those mortgage loans and the sale of the loans or participations so purchased in
the form of mortgage securities, primarily Freddie Mac certificates. Freddie Mac
is confined to purchasing, so far as practicable, mortgage loans that it deems
to be of the quality, type and class which meet generally the purchase standards
imposed by private institutional mortgage investors.

         Freddie Mac Certificates. Each Freddie Mac certificate included in a
trust fund for a series will represent an undivided interest in a pool of
mortgage loans that may consist of first lien conventional loans, FHA loans or
VA loans. Freddie Mac certificates are sold under the terms of a mortgage
participation certificate agreement. A Freddie Mac certificate may be issued
under either Freddie Mac's Cash Program or Guarantor Program. Typically,
mortgage loans underlying the Freddie Mac certificates held by a trust fund will
consist of mortgage loans with original terms to maturity of from ten to 40
years. Each of those mortgage loans must meet the


                                       35



applicable standards set forth in the law governing Freddie Mac. 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. Under the guarantor program, any Freddie
Mac certificate group may include only whole loans or participation interests in
whole loans.

     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 certificate 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 a Freddie Mac
certificate, whether or not received. Freddie Mac also guarantees to each
registered holder of a Freddie Mac certificate ultimate receipt by a holder of
all principal on the underlying mortgage loans, without any offset or deduction,
to the extent of that holder's pro rata share. However, Freddie Mac does not
guarantee, except if and to the extent specified in the prospectus supplement
for a series, the timely payment of scheduled principal. Under Freddie Mac's
Gold PC Program, Freddie Mac guarantees the timely payment of principal based on
the difference between the pool factor published in the month preceding the
month of distribution and the pool factor published in the related month of
distribution. Pursuant to its guarantees, Freddie Mac indemnifies holders of
Freddie Mac certificates against any diminution in principal by reason of
charges for property repairs, maintenance and foreclosure. 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 (x) 30
days following foreclosure sale, (y) 30 days following payment of the claim by
any mortgage insurer, or (z) 30 days following the expiration of any right of
redemption, whichever occurs later, but in any event no later than one year
after demand has been made upon the mortgagor 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
judgment with respect to the mortgage loans in the same manner as for mortgage
loans which 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
standards which 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 its 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.

     Registered holders of Freddie Mac certificates are entitled to receive
their monthly pro rata share of all principal payments on the underlying
mortgage loans received by Freddie Mac, including any scheduled principal
payments, full and partial prepayments of principal and principal received by
Freddie Mac by virtue of condemnation, insurance, liquidation or foreclosure,
and repurchases of the mortgage loans by Freddie Mac or by the party that sold
the


                                       36



related mortgage loans to Freddie Mac. Freddie Mac is required to remit each
registered Freddie Mac certificateholder's pro rata share of principal payments
on the underlying mortgage loans, interest at the Freddie Mac pass-through rate
and any other sums like prepayment fees, within 60 days of the date on which
those payments are deemed to have been received by Freddie Mac.

     Under Freddie Mac's Cash Program, with respect to pools formed prior to
June 1, 1987, there is no limitation on be amount by which interest rates on the
mortgage loans underlying a Freddie Mac certificate may exceed the pass-through
rate on the Freddie Mac certificate. With respect to Freddie Mac certificates
issued on or after June 1, 1987, the maximum interest rate on the mortgage loans
underlying the Freddie Mac certificates may exceed the pass-through rate of the
Freddie Mac certificates by 50 to 100 basis points. Under that program, Freddie
Mac purchases group of whole mortgage loans from sellers at specified
percentages of their unpaid principal balances, adjusted for accrued or prepaid
interest, which when applied to the interest rate of the mortgage loans and
participations purchased, results in the yield expressed as a percentage
required by Freddie Mac. The required yield, which includes a minimum servicing
fee retained by the servicer, is calculated using the outstanding principal
balance. The range of interest rates on the mortgage loans and participations in
a Freddie Mac certificate group under the Cash Program will vary since mortgage
loans and participations are purchased and assigned to a Freddie Mac certificate
group based upon their yield to Freddie Mac rather than on the interest rate on
the underlying mortgage loans.

     Under Freddie Mac's Guarantor Program, the pass-through rate on a Freddie
Mac certificate is established based upon the lowest interest rate on the
underlying mortgage loans, minus a minimum servicing fee and the amount of
Freddie Mac's management and guaranty income as agreed upon between the seller
and Freddie Mac. For Freddie Mac certificate group formed under the Guarantor
Program with certificate numbers beginning with 18-012, the range between the
lowest and the highest annual interest rates on the mortgage loans in a Freddie
Mac certificate group may not exceed two percentage points.

     Freddie Mac certificates duly presented for registration of ownership on or
before the last business day of a month are registered effective as of the first
day of the month. The first remittance to a registered holder of a Freddie Mac
certificate will be distributed so as to be received normally by the 15th day of
the second month following the month in which the purchaser became a registered
holder of the Freddie Mac certificates. Subsequent remittances will be
distributed monthly to the registered holder so as to be received normally by
the 15th day of each month. The Federal Reserve Bank of New York maintains
book-entry accounts with respect to Freddie Mac certificates sold by Freddie Mac
on or after January 2, 1985, and makes payments of principal and interest each
month to the registered holders of Freddie Mac certificates in accordance with
the holders' instructions.

     Stripped Mortgage-Backed Securities. Agency Securities may consist of one
or more stripped mortgage-backed securities, each as described in this
prospectus and in the related prospectus supplement. Each Agency Security of
this type will represent an undivided interest in all or part of either the
principal distributions or the interest distributions, or in some specified
portion of the principal and interest distributions, on particular Freddie Mac,
Fannie Mae, Ginnie Mae or other government agency or government-sponsored agency
certificates. The underlying securities will be held under a trust agreement by
Freddie Mac, Fannie Mae, Ginnie Mae or another government agency or
government-sponsored agency, each as trustee, or by another trustee named in the
related prospectus supplement. Freddie Mac, Fannie Mae, Ginnie Mae or


                                       37


another government agency or government-sponsored agency will guarantee each
stripped agency security to the same extent as the applicable entity guarantees
the underlying securities backing the stripped Agency Security, unless otherwise
specified in the related prospectus supplement.

     Other Agency Securities. If specified in the related prospectus supplement,
a trust fund may include other mortgage pass-through certificates issued or
guaranteed by Ginnie Mae, Fannie Mae, Freddie Mac or other government agencies
or government-sponsored agencies. The characteristics of any other mortgage
pass-through certificates issued or guaranteed by Ginnie Mae, Fannie Mae,
Freddie Mac or other government agencies or government-sponsored agencies will
be described in that prospectus supplement. If so specified, a combination of
different types of Agency Securities may be held in a trust fund.

COLLECTION AND DISTRIBUTION ACCOUNTS

     A separate collection account will be established by the trustee, or by the
servicer in the name of the trustee, for each series of securities for receipt
of

     o    the amount of any cash specified in the related prospectus supplement
          to be initially deposited by the depositor in the collection account,

     o    all amounts received with respect to the primary assets of the related
          trust fund, and

     o    unless otherwise specified in the related prospectus supplement,
          income earned on the foregoing amounts.

As provided in the related prospectus supplement, certain amounts on deposit in
the collection account and certain amounts available under any credit
enhancement for the securities of that series will be deposited into the
applicable distribution account for distribution to the holders of the related
securities. The trustee will establish a separate distribution account for each
series of securities. Unless otherwise specified in the related prospectus
supplement, the trustee will invest the funds in the collection account and the
distribution account in eligible investments including, among other investments,
obligations of the United States and certain of its agencies, federal funds,
certificates of deposit, commercial paper, demand and time deposits and banker's
acceptances, certain repurchase agreements of United States government
securities and certain guaranteed investment contracts, in each case acceptable
to the rating agencies named in the prospectus supplement. With certain
exceptions, all such eligible investments must mature, in the case of funds in
the collection account, not later than the day preceding the date when the funds
are due to be deposited into the distribution account or otherwise distributed
and, in the case of funds in the distribution account, not later than the day
preceding the next distribution date for the related series of securities.

     Notwithstanding any of the foregoing, amounts may be deposited and
withdrawn pursuant to any deposit agreement or minimum principal payment
agreement that may be specified in the related prospectus supplement.

                                       38


     If specified in the related prospectus supplement, a trust fund will
include one or more pre-funding accounts that are segregated trust accounts
established and maintained with the trustee for the related series. If specified
in the prospectus supplement, a portion of the proceeds of the sale of the
securities equal to the pre-funded amount will be deposited into the pre-funding
account on the closing date and may be used to purchase additional primary
assets during the pre-funding period specified in the prospectus supplement. In
no case will the pre-funded amount exceed 50% of the total principal amount of
the related securities, and in no case will the pre-funding period exceed one
year. The primary assets to be purchased generally will be selected on the basis
of the same criteria as those used to select the initial primary assets of the
trust fund, and the same representations and warranties will be made with
respect to them. If any pre-funded amount remains on deposit in the pre-funding
account at the end of the pre-funding period, the remaining amount will be
applied in the manner specified in the related prospectus supplement to prepay
the notes and/or the certificates of that series.

     If a pre-funding account is established, one or more capitalized interest
accounts that are segregated trust accounts may be established and maintained
with the trustee for the related series. On the closing date for the series, a
portion of the proceeds of the sale of the related securities will be deposited
into the capitalized interest account and used to fund the excess, if any, of

     o    the sum of

          o    the amount of interest accrued on the securities of the series,
               and

          o    if specified in the related prospectus supplement, certain fees
               or expenses during the pre-funding period, over

     o    the amount of interest available from the primary assets in the trust
          fund.

     Any amounts on deposit in the capitalized interest account at the end of
the pre-funding period that are not necessary for these purposes will be
distributed to the person specified in the related prospectus supplement.

                               CREDIT ENHANCEMENT

     If so provided in the prospectus supplement relating to a series of
securities, simultaneously with the depositor's assignment of the primary assets
to the trustee, the depositor will obtain from an institution or by other means
acceptable to the rating agencies named in the prospectus supplement one or more
types of credit enhancement in favor of the trustee on behalf of the holders of
the related series or designated classes of the series. The credit enhancement
will support the payment of principal of and interest on the securities, and may
be applied for certain other purposes to the extent and under the conditions set
forth in the prospectus supplement. Credit enhancement for a series may include
one or more of the forms described below or any other form as may be specified
in the related prospectus supplement. If so


                                       39


specified in the related prospectus supplement, the credit enhancement may be
structured so as to protect against losses relating to more than one trust fund.

SUBORDINATED SECURITIES

     If specified in the related prospectus supplement, credit enhancement for a
series may consist of one or more classes of subordinated securities. The rights
of the holders of subordinated securities to receive distributions on any
distribution date will be subordinate in right and priority to the rights of
holders of senior securities of the same series, but only to the extent
described in the related prospectus supplement.

INSURANCE POLICIES, SURETY BONDS AND GUARANTIES

     If so provided in the prospectus supplement for a series of securities,
deficiencies in amounts otherwise payable on the securities or on specified
classes will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Those instruments may cover, with
respect to one or more classes of securities of the related series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related prospectus supplement. In addition, if specified in the
related prospectus supplement, a trust fund may also include bankruptcy bonds,
special hazard insurance policies, other insurance or guaranties for the purpose
of:

     o    maintaining timely payments or providing additional protection against
          losses on the trust fund assets;

     o    paying administrative expenses; or

     o    establishing a minimum reinvestment rate on the payments made in
          respect of those assets or principal payment rate on those assets.

Arrangements may include agreements under which securityholders are entitled to
receive amounts deposited in various accounts held by the trustee upon the terms
specified in the related prospectus supplement. A copy of any arrangement
instrument for a series will be filed with the SEC as an exhibit to a Current
Report on Form 8-K to be filed with the SEC following issuance of the securities
of the related series.

OVER-COLLATERALIZATION

     If so provided in the prospectus supplement for a series of securities, a
portion of the interest payment on each loan included in the trust fund may be
applied as an additional distribution in respect of principal to reduce the
principal balance of a class or classes of securities and, thus, accelerate the
rate of payment of principal on that class or those classes of securities.



                                       40



OTHER INSURANCE POLICIES

     If specified in the related prospectus supplement, credit enhancement for a
series may consist of pool insurance policies, special hazard insurance
policies, bankruptcy bonds and other types of insurance relating to the primary
assets, as described below and in the related prospectus supplement.

     Pool Insurance Policy. If so specified in the related prospectus
supplement, the depositor will obtain a pool insurance policy for the loans in
the related trust fund. The pool insurance policy will cover any loss (subject
to the limitations described in the prospectus supplement) by reason of default,
but will not cover the portion of the principal balance of any loan that is
required to be covered by any primary mortgage insurance policy. The amount and
terms of any pool insurance coverage will be set forth in the related prospectus
supplement.

     Special Hazard Insurance Policy. Although the terms of such policies vary
to some degree, a special hazard insurance policy typically provides that, where
there has been damage to property securing a defaulted or foreclosed loan (title
to which has been acquired by the insured) and to the extent the damage is not
covered by a standard hazard insurance policy (or any flood insurance policy, if
applicable) required to be maintained with respect to the property, or in
connection with partial loss resulting from the application of the coinsurance
clause in a standard hazard insurance policy, the special hazard insurer will
pay the lesser of

     o    the cost of repair or replacement of the property, and

     o    upon transfer of the property to the special hazard insurer, the
          unpaid principal balance of the loan at the time of acquisition of the
          property by foreclosure or deed in lieu of foreclosure, plus accrued
          interest to the date of claim settlement and certain expenses incurred
          by the servicer with respect to the property.

     If the unpaid principal balance of the loan plus accrued interest and
certain expenses is paid by the special hazard insurer, the amount of further
coverage under the special hazard insurance policy will be reduced by that
amount less any net proceeds from the sale of the related property. Any amount
paid as the cost of repair of the property will reduce coverage by that amount.
Special hazard insurance policies typically do not cover losses occasioned by
war, civil insurrection, certain governmental actions, errors in design, faulty
workmanship or materials (except under certain circumstances), nuclear reaction,
flood (if the mortgaged property is in a federally designated flood area),
chemical contamination and certain other risks.

     Restoration of the property with the proceeds described in the first bullet
of the second previous paragraph is expected to satisfy the condition under any
pool insurance policy that the property be restored before a claim under the
pool insurance policy may be validly presented with respect to the defaulted
loan secured by the property. The payment described in the second bullet of the
second previous paragraph will render unnecessary presentation of a claim in
respect of the loan under any pool insurance policy. Therefore, so long as a
pool insurance policy remains in effect, the payment by the special hazard
insurer of the cost of repair or of the unpaid principal balance of the related
loan plus accrued interest and certain expenses will not affect the total amount
in respect of insurance proceeds paid to holders of the securities, but will



                                       41


affect the relative amounts of coverage remaining under the special hazard
insurance policy and pool insurance policy.

     Bankruptcy Bond. In the event of a bankruptcy of a borrower, the bankruptcy
court may establish the value of the property securing the related loan at an
amount less than the then-outstanding principal balance of the loan. The amount
of the secured debt could be reduced to that value, and the holder of the loan
thus would become an unsecured creditor to the extent the principal balance of
the loan exceeds the value assigned to the property by the bankruptcy court. In
addition, certain other modifications of the terms of a loan can result from a
bankruptcy proceeding. See "Material Legal Aspects of the Loans" in this
prospectus. If the related prospectus supplement so provides, the depositor or
other entity specified in the prospectus supplement will obtain a bankruptcy
bond or similar insurance contract covering losses resulting from proceedings
with respect to borrowers under the Federal Bankruptcy Code. The bankruptcy bond
will cover certain losses resulting from a reduction by a bankruptcy court of
scheduled payments of principal of and interest on a loan or a reduction by the
court of the principal amount of a loan and will cover certain unpaid interest
on the amount of any principal reduction from the date of the filing of a
bankruptcy petition.

     The bankruptcy bond will provide coverage in the aggregate amount specified
in the prospectus supplement for all loans in the trust fund for the related
series. The amount will be reduced by payments made under the bankruptcy bond in
respect of the loans, unless otherwise specified in the related prospectus
supplement, and will not be restored.

RESERVE FUNDS

     If the prospectus supplement relating to a series of securities so
specifies, the depositor will deposit into one or more reserve funds cash, a
letter or letters of credit, cash collateral accounts, eligible investments, or
other instruments meeting the criteria of the rating agencies in the amount
specified in the prospectus supplement. Each reserve fund will be established by
the trustee as part of the trust fund for that series or for the benefit of the
credit enhancement provider for that series. In the alternative or in addition
to the initial deposit by the depositor, a reserve fund for a series may be
funded over time through application of all or a portion of the excess cash flow
from the primary assets for the series, to the extent described in the related
prospectus supplement. If applicable, the initial amount of the reserve fund and
the reserve fund maintenance requirements for a series of securities will be
described in the related prospectus supplement.

     Amounts withdrawn from any reserve fund will be applied by the trustee to
make payments on the securities of the related series, to pay expenses, to
reimburse any credit enhancement provider for the series or for any other
purpose, in the manner and to the extent specified in the related prospectus
supplement.

     Amounts deposited into a reserve fund will be invested by the trustee in
eligible investments maturing no later than the day specified in the related
prospectus supplement.


                                       42



CROSS-COLLATERALIZATION

     If specified in the related prospectus supplement, the beneficial ownership
of separate groups of assets included in a trust fund may be evidenced by
separate classes of the related series of securities. In that case, credit
support may be provided by a cross-collateralization feature which requires that
distributions be made with respect to securities evidencing a beneficial
ownership interest in, or secured by, one or more asset groups within the same
trust fund prior to distributions to subordinated securities evidencing a
beneficial ownership interest in, or secured by, one or more other asset groups
within that trust fund. Cross-collateralization may be provided by

     o    the allocation of a portion of excess amounts generated by one or more
          asset groups within the same trust fund to one or more other asset
          groups within the same trust fund, or

     o    the allocation of losses with respect to one or more asset groups to
          one or more other asset groups within the same trust fund.

Excess amounts will be applied and/or losses will be allocated to the class or
classes of subordinated securities of the related series then outstanding having
the lowest rating assigned by any rating agency or the lowest payment priority,
in each case to the extent and in the manner more specifically described in the
related prospectus supplement. The prospectus supplement for a series which
includes a cross-collateralization feature will describe the manner and
conditions for applying the cross-collateralization feature.

     If specified in the related prospectus supplement, the coverage provided by
one or more forms of credit support described in this prospectus may apply
concurrently to two or more related trust funds. If applicable, the related
prospectus supplement will identify the trust funds to which credit support
relates and the manner of determining the amount of coverage the credit support
provides to the identified trust funds.

MINIMUM PRINCIPAL PAYMENT AGREEMENT

     If provided in the prospectus supplement relating to a series of
securities, the depositor will enter into a minimum principal payment agreement
with an entity meeting the criteria of the rating agencies named in the
prospectus supplement under which the entity will provide certain payments on
the securities of the series in the event that aggregate scheduled principal
payments and/or prepayments on the primary assets for the series are not
sufficient to make payments on the securities of the series as provided in the
prospectus supplement.

DEPOSIT AGREEMENT

     If specified in a prospectus supplement, the depositor and the trustee for
a series of securities will enter into a deposit agreement with the entity
specified in the prospectus supplement on or before the sale of the related
series of securities. The deposit agreement is intended to accumulate available
cash for investment so that the cash, together with income thereon, can be
applied to future distributions on one or more classes of securities. The
related prospectus supplement will describe the terms of any deposit agreement.



                                       43



FINANCIAL INSTRUMENTS

     If provided in the related prospectus supplement, the trust fund may
include one or more financial instruments that are intended to meet the
following goals:

     o    to convert the payments on some or all of the loans and Private Label
          Securities from fixed to floating payments, or from floating to fixed,
          or from floating based on a particular index to floating based on
          another index;

     o    to provide payments if any index rises above or falls below specified
          levels; or

     o    to provide protection against interest rate changes, certain types of
          losses or other payment shortfalls to one or more classes of the
          related series.

If a trust fund includes financial instruments of this type, the instruments may
be structured to be exempt from the registration requirements of the Securities
Act of 1933, as amended.

     The related prospectus supplement will include, or incorporate by
reference, material financial and other information about the provider of the
financial instruments.

                               SERVICING OF LOANS

GENERAL

     Under the pooling and servicing agreement or the servicing agreement for a
series of securities, the servicer will provide customary servicing functions
with respect to the loans comprising the primary assets of the related trust
fund.

COLLECTION PROCEDURES; ESCROW ACCOUNTS

     The servicer will make reasonable efforts to collect all payments required
to be made under the loans and will, consistent with the terms of the related
governing agreement for a series and any applicable credit enhancement, follow
such collection procedures as it follows with respect to comparable loans held
in its own portfolio. Consistent with the above, the servicer has the discretion
to

     o    waive any assumption fee, late payment charge, or other charge in
          connection with a loan, and

     o    to the extent provided in the related agreement, arrange with a
          borrower a schedule for the liquidation of delinquencies by extending
          the due dates for scheduled payments on the loan.

     If the related prospectus supplement so provides, the servicer, to the
extent permitted by law, will establish and maintain escrow or impound accounts
with respect to loans in which borrower payments for taxes, assessments,
mortgage and hazard insurance policy premiums and other comparable items will be
deposited. In the case of loans that do not require such payments under the
related loan documents, the servicer will not be required to establish any
escrow or


                                       44



impound account for those loans. The servicer will make withdrawals from the
escrow accounts to effect timely payment of taxes, assessments and mortgage and
hazard insurance, to refund to borrowers amounts determined to be overages, to
pay interest to borrowers on balances in the escrow accounts to the extent
required by law, to repair or otherwise protect the related property and to
clear and terminate the escrow accounts. The servicer will be responsible for
the administration of the escrow accounts and generally will make advances to
the escrow accounts when a deficiency exists.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT

     Unless the related prospectus supplement specifies otherwise, the trustee
or the servicer will establish a separate collection account in the name of the
trustee. Unless the related prospectus supplement provides otherwise, the
collection account will be

     o    an account maintained at a depository institution, the long-term
          unsecured debt obligations of which at the time of any deposit are
          rated by each rating agency named in the prospectus supplement at
          levels satisfactory to the rating agency; or

     o    an account the deposits in which are insured to the maximum extent
          available by the Federal Deposit Insurance Corporation or an account
          secured in a manner meeting requirements established by each rating
          agency named in the prospectus supplement.

     Unless otherwise specified in the related prospectus supplement, the funds
held in the collection account may be invested in eligible investments. If so
specified in the related prospectus supplement, the servicer will be entitled to
receive as additional compensation any interest or other income earned on funds
in the collection account.

     Unless otherwise specified in the related prospectus supplement, the
servicer, the depositor, the trustee or the seller, as appropriate, will deposit
into the collection account for each series, on the business day following the
closing date, all scheduled payments of principal and interest on the primary
assets due after the related cut-off date but received by the servicer on or
before the closing date, and thereafter, within two business days after the date
of receipt thereof, the following payments and collections received or made by
the servicer (other than, unless otherwise provided in the related prospectus
supplement, in respect of principal of and interest on the related primary
assets due on or before the cut-off date):

     o    all payments in respect of principal, including prepayments, on the
          primary assets;

     o    all payments in respect of interest on the primary assets after
          deducting, at the discretion of the servicer (but only to the extent
          of the amount permitted to be withdrawn or withheld from the
          collection account in accordance with the related agreement), related
          servicing fees payable to the servicer;

     o    all Liquidation Proceeds after deducting, at the discretion of the
          servicer (but only to the extent of the amount permitted to be
          withdrawn from the collection account in accordance with the related
          agreement), the servicing fee, if any, in respect of the related
          primary asset;

                                       45


     o    all Insurance Proceeds;

     o    all amounts required to be deposited into the collection account from
          any reserve fund for the series pursuant to the related agreement;

     o    all advances of cash made by the servicer in respect of delinquent
          scheduled payments on a loan and for any other purpose as required
          pursuant to the related agreement; and

     o    all repurchase prices of any primary assets repurchased by the
          depositor, the servicer or the seller pursuant to the related
          agreement.

     Unless otherwise specified in the related prospectus supplement, the
servicer is permitted, from time to time, to make withdrawals from the
collection account for each series for the following purposes:

     o    to reimburse itself for advances that it made in connection with that
          series under the related agreement; provided that the servicer's right
          to reimburse itself is limited to amounts received on or in respect of
          particular loans (including, for this purpose, Liquidation Proceeds
          and proceeds of insurance policies covering the related loans and
          Mortgaged Properties ("Insurance Proceeds")) that represent late
          recoveries of scheduled payments with respect to which the Advance was
          made;

     o    to the extent provided in the related agreement, to reimburse itself
          for any advances that it made in connection with the series which the
          servicer determines in good faith to be nonrecoverable from amounts
          representing late recoveries of scheduled payments respecting which
          the advance was made or from Liquidation Proceeds or Insurance
          Proceeds;

     o    to reimburse itself from Liquidation Proceeds for liquidation expenses
          and for amounts expended by it in good faith in connection with the
          restoration of damaged property and, in the event deposited into the
          collection account and not previously withheld, and to the extent that
          Liquidation Proceeds after such reimbursement exceed the principal
          balance of the related loan, together with accrued and unpaid interest
          thereon to the due date for the loan next succeeding the date of its
          receipt of the Liquidation Proceeds, to pay to itself out of the
          excess the amount of any unpaid servicing fee and any assumption fees,
          late payment charges, or other charges on the related loan;

     o    in the event the servicer has elected not to pay itself the servicing
          fee out of the interest component of any scheduled payment, late
          payment or other recovery with respect to a particular loan prior to
          the deposit of the scheduled payment, late payment or recovery into
          the collection account, to pay to itself the servicing fee, as
          adjusted pursuant to the related agreement, from any scheduled
          payment, late payment or other recovery to the extent permitted by the
          related agreement;



                                       46



     o    to reimburse itself for expenses incurred by and recoverable by or
          reimbursable to it pursuant to the related agreement;

     o    to pay to the applicable person with respect to each primary asset or
          related real property that has been repurchased or removed from the
          trust fund by the depositor, the servicer or the seller pursuant to
          the related agreement, all amounts received thereon and not
          distributed as of the date on which the related repurchase price was
          determined;

     o    to make payments to the trustee of the series for deposit into the
          related distribution account or for remittance to the holders of the
          series in the amounts and in the manner provided for in the related
          agreement; and

     o    to clear and terminate the collection account pursuant to the related
          agreement.

     In addition, if the servicer deposits into the collection account for a
series any amount not required to be deposited therein, the servicer may, at any
time, withdraw the amount from the collection account.

ADVANCES AND LIMITATIONS ON ADVANCES

     The related prospectus supplement will describe the circumstances, if any,
under which the servicer will make advances with respect to delinquent payments
on loans. If specified in the related prospectus supplement, the servicer will
be obligated to make advances. Its obligation to make advances may be limited in
amount, or may not be activated until a certain portion of a specified reserve
fund is depleted. Advances are intended to provide liquidity and, except to the
extent specified in the related prospectus supplement, not to guarantee or
insure against losses. Accordingly, any funds advanced are recoverable by the
servicer out of amounts received on particular loans that represent late
recoveries of scheduled payments, Insurance Proceeds or Liquidation Proceeds
respecting which an advance was made. If an advance is made and subsequently
determined to be nonrecoverable from late collections, Insurance Proceeds or
Liquidation Proceeds from the related loan, the servicer may be entitled to
reimbursement from other funds in the collection account or distribution
account(s), as the case may be, or from a specified reserve fund, as applicable,
to the extent specified in the related prospectus supplement.

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES

     Standard Hazard Insurance; Flood Insurance. Except as otherwise specified
in the related prospectus supplement, the servicer will be required to maintain
(or to cause the borrower under each loan to maintain) a standard hazard
insurance policy providing the standard form of fire insurance coverage with
extended coverage for certain other hazards as is customary in the state in
which the related property is located. The standard hazard insurance policies
will provide for coverage at least equal to the applicable state standard form
of fire insurance policy with extended coverage for property of the type
securing the related loans. In general, the standard form of fire and extended
coverage policy will cover physical damage to, or destruction of, the related
property caused by fire, lightning, explosion, smoke, windstorm, hail, riot,
strike and civil commotion, subject to the conditions and exclusions in each
policy. Because the

                                       47



standard hazard insurance policies relating to the loans will be underwritten by
different hazard insurers and will cover properties located in various states,
the policies will not contain identical terms and conditions. The basic terms,
however, generally will be determined by state law and generally will be
similar. Most such policies typically will not cover any physical damage
resulting from war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides and
mudflows), nuclear reaction, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. The foregoing list is
merely indicative of certain kinds of uninsured risks and is not intended to be
all inclusive. Uninsured risks not covered by a special hazard insurance policy
or other form of credit enhancement will adversely affect distributions to
holders. When a property securing a loan is located in a flood area identified
by HUD pursuant to the Flood Disaster Protection Act of 1973, as amended, the
servicer will be required to cause flood insurance to be maintained with respect
to the property, to the extent available.

     The standard hazard insurance policies covering properties typically will
contain a "coinsurance" clause, which in effect will require that the insured at
all times carry hazard insurance of a specified percentage (generally 80% to
90%) of the full replacement value of the property, including any improvements
on the property, in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, the coinsurance clause
will provide that the hazard insurer's liability in the event of partial loss
will not exceed the greater of

     o    the actual cash value (i.e., replacement cost less physical
          depreciation) of the property, including the improvements, if any,
          damaged or destroyed, and

     o    such proportion of the loss, without deduction for depreciation, as
          the amount of insurance carried bears to the specified percentage of
          the full replacement cost of the property and improvements.

Since the amount of hazard insurance to be maintained on the improvements
securing the loans declines as their principal balances decrease, and since the
value of the properties will fluctuate over time, the effect of this requirement
in the event of partial loss may be that hazard insurance proceeds will be
insufficient to restore fully the damage to the affected property.

     Unless otherwise specified in the related prospectus supplement, coverage
will be in an amount at least equal to the greater of

     o    the amount necessary to avoid the enforcement of any co-insurance
          clause contained in the policy, and

     o    the outstanding principal balance of the related loan.

Unless otherwise specified in the related prospectus supplement, the servicer
will also maintain on REO property a standard hazard insurance policy in an
amount that is at least equal to the maximum insurable value of the REO
property. No earthquake or other additional insurance will be required of any
borrower or will be maintained on REO property other than pursuant to such


                                       48


applicable laws and regulations as shall at any time be in force and shall
require the additional insurance.

     Any amounts collected by the servicer under insurance policies (other than
amounts to be applied to the restoration or repair of the property, released to
the borrower in accordance with normal servicing procedures or used to reimburse
the servicer for amounts to which it is entitled to reimbursement) will be
deposited into the collection account. In the event that the servicer obtains
and maintains a blanket policy insuring against hazard losses on all of the
loans, written by an insurer then acceptable to each rating agency named in the
prospectus supplement, it will conclusively be deemed to have satisfied its
obligations to cause to be maintained a standard hazard insurance policy for
each loan or related REO property. This blanket policy may contain a deductible
clause, in which case the servicer will be required, in the event that there has
been a loss that would have been covered by the policy absent the deductible
clause, to deposit into the collection account the amount not otherwise payable
under the blanket policy because of the application of the deductible clause.

REALIZATION UPON DEFAULTED LOANS

     The servicer will use its reasonable best efforts to foreclose upon,
repossess or otherwise comparably convert the ownership of the properties
securing the related loans that come into and continue in default and as to
which no satisfactory arrangements can be made for collection of delinquent
payments. In this connection, the servicer will follow such practices and
procedures as it deems necessary or advisable and as are normal and usual in its
servicing activities with respect to comparable loans that it services. However,
the servicer will not be required to expend its own funds in connection with any
foreclosure or towards the restoration of the property unless it determines that

     o    the restoration or foreclosure will increase the Liquidation Proceeds
          of the related loan available to the holders after reimbursement to
          itself for its expenses, and

     o    its expenses will be recoverable either through Liquidation Proceeds
          or Insurance Proceeds.

However, in the case of a trust fund for which a REMIC election has been made,
the servicer will be required to liquidate any REO property by the end of the
third calendar year after the trust fund acquires beneficial ownership of the
REO property. While the holder of an REO property can often maximize its
recovery by providing financing to a new purchaser, the trust fund will have no
ability to do so and neither the servicer nor the depositor will be required to
do so.

     The servicer may arrange with the borrower on a defaulted loan a change in
the terms of the loan to the extent provided in the related prospectus
supplement. This type of modification may only be entered into if it meets the
underwriting policies and procedures employed by the servicer in servicing
receivables for its own account and meets the other conditions set forth in the
related prospectus supplement.


                                       49



ENFORCEMENT OF DUE-ON-SALE CLAUSES

     Unless otherwise specified in the related prospectus supplement for a
series, when any property is about to be conveyed by the borrower, the servicer
will, to the extent it has knowledge of the prospective conveyance and prior to
the time of the consummation of the conveyance, exercise its rights to
accelerate the maturity of the related loan under any applicable "due-on-sale"
clause, unless it reasonably believes that the clause is not enforceable under
applicable law or if enforcement of the clause would result in loss of coverage
under any primary mortgage insurance policy. In that event, the servicer is
authorized to accept from or enter into an assumption agreement with the person
to whom the property has been or is about to be conveyed. Under the assumption,
the transferee of the property becomes liable under the loan and the original
borrower is released from liability and the transferee is substituted as the
borrower and becomes liable under the loan. Any fee collected in connection with
an assumption will be retained by the servicer as additional servicing
compensation. The terms of a loan may not be changed in connection with an
assumption.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     Except as otherwise provided in the related prospectus supplement, the
servicer will be entitled to a periodic servicing fee in an amount to be
determined as specified in the related prospectus supplement. The servicing fee
may be fixed or variable, as specified in the related prospectus supplement. In
addition, unless otherwise specified in the related prospectus supplement, the
servicer will be entitled to additional servicing compensation in the form of
assumption fees, late payment charges and similar items, and excess proceeds
following disposition of property in connection with defaulted loans.

     Unless otherwise specified in the related prospectus supplement, the
servicer will pay certain expenses incurred in connection with the servicing of
the loans, including, without limitation, the payment of the fees and expenses
of each trustee and independent accountants, payment of security policy and
insurance policy premiums, if applicable, and the cost of any credit
enhancement, and payment of expenses incurred in preparation of reports to
holders.

     When a borrower makes a principal prepayment in full between due dates on
the related loan, the borrower generally will be required to pay interest on the
amount prepaid only to the date of prepayment. If and to the extent provided in
the related prospectus supplement, in order that one or more classes of the
securities of a series will not be adversely affected by any resulting shortfall
in interest, the amount of the servicing fee may be reduced to the extent
necessary to include in the servicer's remittance to the applicable trustee for
deposit into the related distribution account an amount equal to one month's
interest on the related loan (less the servicing fee). If the total amount of
these shortfalls in a month exceeds the servicing fee for that month, a
shortfall to holders may occur.

     Unless otherwise specified in the related prospectus supplement, the
servicer will be entitled to reimbursement for certain expenses that it incurs
in connection with the liquidation of defaulted loans. The related holders will
suffer no loss by reason of the servicer's expenses to the extent the expenses
are covered under related insurance policies or from excess Liquidation
Proceeds. If claims are either not made or paid under the applicable insurance
policies or if



                                       50


coverage under the policies has been exhausted, the related holders will suffer
a loss to the extent that Liquidation Proceeds, after reimbursement of the
servicer's expenses, are less than the principal balance of and unpaid interest
on the related loan that would be distributable to holders. In addition, the
servicer will be entitled to reimbursement of its expenses in connection with
the restoration of REO property This right of reimbursement is prior to the
rights of the holders to receive any related Insurance Proceeds, Liquidation
Proceeds or amounts derived from other credit enhancement. The servicer
generally is also entitled to reimbursement from the collection account for
advances.

     Unless otherwise specified in the related prospectus supplement, the rights
of the servicer to receive funds from the collection account for a series,
whether as the servicing fee or other compensation, or for the reimbursement of
advances, expenses or otherwise, are not subordinate to the rights of holders of
securities of the series.

EVIDENCE AS TO COMPLIANCE

     If so specified in the related prospectus supplement, the applicable
governing agreement will provide that, each year, a firm of independent public
accountants will furnish a statement to the trustee to the effect that the firm
has examined certain documents and records relating to the servicing of the
loans by the servicer and that, on the basis of the examination, the firm is of
the opinion that the servicing has been conducted in compliance with the
agreement, except for such exceptions as the firm believes to be immaterial and
any other exceptions set forth in the statement.

     If so specified in the related prospectus supplement, the applicable
agreement will also provide for delivery to the trustee of an annual statement
signed by an officer of the servicer to the effect that the servicer has
fulfilled its obligations under the agreement throughout the preceding calendar
year.

CERTAIN MATTERS REGARDING THE SERVICER

     The servicer for each series will be identified in the related prospectus
supplement. The servicer may be an affiliate of the depositor and may have other
business relationships with the depositor and its affiliates.

     If an event of default occurs under either a servicing agreement or a
pooling and servicing agreement, the servicer may be replaced by the trustee or
a successor servicer. Unless otherwise specified in the related prospectus
supplement, the events of default and the rights of a trustee upon a default
under the agreement for the related series will be substantially similar to
those described under "The Agreements--Events of Default; Rights upon Event of
Default--Pooling and Servicing Agreement; Servicing Agreement" in this
prospectus.

     Unless otherwise specified in the prospectus supplement, the servicer does
not have the right to assign its rights and delegate its duties and obligations
under the related agreement unless the successor servicer accepting such
assignment or delegation

     o    services similar loans in the ordinary course of its business;

                                       51


     o    is reasonably satisfactory to the trustee;

     o    has a net worth of not less than the amount specified in the
          prospectus supplement;

     o    would not cause the rating of the related securities by a rating
          agency named in the prospectus supplement, as such rating is in effect
          immediately prior to the assignment, sale or transfer, to be
          qualified, downgraded or withdrawn as a result of the assignment, sale
          or transfer; and

     o    executes and delivers to the trustee an agreement, in form and
          substance reasonably satisfactory to the trustee, that contains an
          assumption by the successor servicer of the due and punctual
          performance and observance of each covenant and condition required to
          be performed or observed by the servicer under the agreement from and
          after the date of the agreement.

     No assignment will become effective until the trustee or a successor
servicer has assumed the servicer's obligations and duties under the related
agreement. To the extent that the servicer transfers its obligations to a
wholly-owned subsidiary or affiliate, the subsidiary or affiliate need not
satisfy the criteria set forth above. In this instance, however, the assigning
servicer will remain liable for the servicing obligations under the agreement.
Any entity into which the servicer is merged or consolidated or any successor
corporation resulting from any merger, conversion or consolidation will succeed
to the servicer's obligations under the agreement provided that the successor or
surviving entity meets the requirements for a successor servicer set forth
above.

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

                                       52


                                 THE AGREEMENTS

     The following summaries describe the material provisions of the pooling and
servicing agreement or trust agreement, in the case of a series of certificates,
and the indenture and servicing agreement, in the case of a series of notes. The
summaries do not purport to be complete and are subject to, and qualified in
their entirety by reference to, the provisions of the agreements applicable to
the particular series of securities. Where particular provisions or terms used
in the agreements are referred to, the provisions or terms are as specified in
the agreements.

ASSIGNMENT OF PRIMARY ASSETS

     General. At the time of issuance of the securities of a series, the
depositor will transfer, convey and assign to the related trust fund all right,
title and interest of the depositor in the primary assets and other property to
be transferred to the trust fund. This assignment will include all principal and
interest due on or with respect to the primary assets after the cut-off date
(except for any retained interests). The trustee will, concurrently with the
assignment, execute and deliver the securities.

     Assignment of Mortgage Loans. Unless otherwise specified in the related
prospectus supplement, the depositor will deliver to the trustee (or, if
specified in the prospectus supplement, a custodian on behalf of the trustee),
as to each Residential Loan and Home Equity Loan, the related note endorsed
without recourse to the order of the trustee or in blank, the original mortgage,
deed of trust or other security instrument with evidence of recording indicated
thereon (except for any mortgage not returned from the public recording office,
in which case a copy of the mortgage will be delivered, together with a
certificate that the original of the mortgage was delivered to such recording
office), and an assignment of the mortgage in recordable form. The trustee or,
if so specified in the related prospectus supplement, the custodian will hold
these documents in trust for the benefit of the holders.

     If so specified in the related prospectus supplement, at the time of
issuance of the securities, the depositor will cause assignments to the trustee
of the mortgages relating to the loans to be recorded in the appropriate public
office for real property records, except in states where, in the opinion of
counsel acceptable to the trustee, recording is not required to protect the
trustee's interest in the related loans. If specified in the prospectus
supplement, the depositor will cause the assignments to be recorded within the
time after issuance of the securities as is specified in the related prospectus
supplement. In this event, the prospectus supplement will specify whether the
agreement requires the depositor to repurchase from the trustee any loan the
related mortgage of which is not recorded within that time, at the price
described below with respect to repurchases by reason of defective
documentation. Unless otherwise provided in the prospectus supplement, the
enforcement of the repurchase obligation would constitute the sole remedy
available to the holders or the trustee for the failure of a mortgage to be
recorded.

     Assignment of Home Improvement Contracts. Unless otherwise specified in the
related prospectus supplement, the depositor will deliver to the trustee or the
custodian each original Home Improvement Contract and copies of related
documents and instruments and, except in the case of unsecured Home Improvement
Contracts, the security interest in the related home improvements. In order to
give notice of the right, title and interest of holders to the Home


                                       53



Improvement Contracts, the depositor will cause a UCC-1 financing statement to
be executed by the depositor or the seller identifying the trustee as the
secured party and identifying all Home Improvement Contracts as collateral.
Unless otherwise specified in the related prospectus supplement, the Home
Improvement Contracts will not be stamped or otherwise marked to reflect their
assignment to the trust fund. Therefore, if, through negligence, fraud or
otherwise, a subsequent purchaser were able to take physical possession of the
Home Improvement Contracts without notice of the assignment, the interest of
holders in the Home Improvement Contracts could be defeated. See "Material Legal
Aspects of the Loans--The Home Improvement Contracts and the Manufactured
Housing Contracts" in this prospectus.

     Assignment of Manufactured Housing Contracts. If specified in the related
prospectus supplement, the depositor or the seller will deliver to the trustee
the original contract as to each Manufactured Housing Contract and copies of
documents and instruments related to each contract and, other than in the case
of unsecured contracts, the security interest in the property securing that
contract. In order to give notice of the right, title and interest of
securityholders to the contracts, if specified in the related prospectus
supplement, the depositor or the seller will cause a UCC-1 financing statement
to be executed by the depositor or the seller identifying the trustee as the
secured party and identifying all contracts as collateral. If so specified in
the related prospectus supplement, the contracts will not be stamped or
otherwise marked to reflect their assignment to the trustee. 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
interest of securityholders in the contracts could be defeated. See "Material
Legal Aspects of the Loans -- The Home Improvement Contracts and the
Manufactured Housing Contracts."

     Loan Schedule. Each loan will be identified in a schedule appearing as an
exhibit to the related agreement and will specify with respect to each loan:

     o    the original principal amount,

     o    its unpaid principal balance as of the cut-off date,

     o    the current interest rate,

     o    the current scheduled payment of principal and interest,

     o    the maturity date, if any, of the related note, and

     o    if the loan is an adjustable rate loan, the lifetime rate cap, if any,
          and the current index.

     Assignment of Agency and Private Label Securities. The depositor will cause
the Agency and Private Label Securities to be registered in the name of the
trustee (or its nominee or correspondent). The trustee (or its nominee or
correspondent) will take possession of any certificated Agency or Private Label
Securities. Unless otherwise specified in the related prospectus supplement, the
trustee will not be in possession of, or be assignee of record of, any loans
underlying the Agency or Private Label Securities. See "The Trust Funds--Private
Label


                                       54


Securities" in this prospectus. Each Agency and Private Label Security will be
identified in a schedule appearing as an exhibit to the related agreement, which
will specify the original principal amount, principal balance as of the cut-off
date, annual pass-through rate or interest rate and maturity date for each
Agency and Private Label Security conveyed to the related trust fund. In the
agreement, the depositor will represent and warrant to the trustee that:

     o    the information contained in the Agency or Private Label Securities
          schedule is true and correct in all material respects,

     o    immediately prior to the conveyance of the Agency or Private Label
          Securities, the depositor had good title and was the sole owner of the
          Agency or Private Label Securities (subject to any retained interest),

     o    there has been no other sale of the Agency or Private Label
          Securities, and

     o    there is no existing lien, charge, security interest or other
          encumbrance on the Agency or Private Label Securities (other than any
          retained interest).

     Repurchase and Substitution of Non-Conforming Primary Assets. Unless
otherwise provided in the related prospectus supplement, if any document in the
file relating to the primary assets delivered by the depositor to the trustee
(or custodian) is found by the trustee, within 90 days of the execution of the
related agreement (or promptly after the trustee's receipt of any document
permitted to be delivered after the closing date), to be defective in any
material respect and the depositor or seller does not cure such defect within 90
days (or within any other period specified in the related prospectus supplement)
the depositor or seller will, not later than 90 days (or within such any period
specified in the related prospectus supplement), after the trustee's notice to
the depositor or the seller, as the case may be, of the defect, repurchase from
the trustee the related primary asset or any property acquired in respect of the
asset. Unless otherwise specified in the related prospectus supplement, the
repurchase shall be effected at a price equal to the sum of:

     o    the lesser of

          o    the principal balance of the primary asset, and

          o    the trust fund's federal income tax basis in the primary asset;
               plus

     o    accrued and unpaid interest to the date of the next scheduled payment
          on the primary asset at the rate set forth in the related agreement.

However, the purchase price shall not be limited to the trust fund's federal
income tax basis in the asset, if the repurchase at a price equal to the
principal balance of the repurchased primary asset will not result in any
prohibited transaction tax under Section 860F(a) of the Code.

     If provided in the related prospectus supplement, the depositor or seller,
as the case may be, may, rather than repurchase the primary asset as described
above, remove the


                                       55



non-conforming primary asset from the trust fund and substitute in its place one
or more other qualifying substitute primary assets. If no REMIC election is made
with respect to the trust fund, the substitution must be effected within 120
days of the date of initial issuance of the securities. If a REMIC election is
made with respect to the trust fund the trustee must have received after a
specified time period a satisfactory opinion of counsel that the substitution
will not cause the trust fund to lose its status as a REMIC or otherwise subject
the trust fund to a prohibited transaction tax.

     Unless otherwise specified in the related prospectus supplement, any
qualifying substitute primary asset will, on the date of substitution, meet the
following criteria:

     o    it has a principal balance, after deduction of all scheduled payments
          due in the month of substitution, not in excess of the principal
          balance of the deleted primary asset (the amount of any shortfall to
          be deposited to the collection account in the month of substitution
          for distribution to holders),

     o    it has an interest rate not less than (and not more than 2% greater
          than) the interest rate of the deleted primary asset,

     o    it has a remaining term-to-stated maturity not greater than (and not
          more than two years less than) that of the deleted primary asset; and

     o    it complies with all of the representations and warranties set forth
          in the applicable agreement as of the date of substitution.

     Unless otherwise provided in the related prospectus supplement, the
above-described cure, repurchase or substitution obligations constitute the sole
remedies available to the holders or the trustee for a material defect in the
documentation for a primary asset.

     The depositor or another entity will make representations and warranties
with respect to primary assets for each series. If the depositor or the other
entity cannot cure a breach of any such representations and warranties in all
material respects within the time period specified in the related prospectus
supplement after notification by the trustee of such breach, and if the breach
is of a nature that materially and adversely affects the value of the primary
asset, the depositor or the other entity will be obligated to repurchase the
affected primary asset or, if provided in the prospectus supplement, provide a
qualifying substitute primary asset, subject to the same conditions and
limitations on purchases and substitutions as described above.

     The depositor's only source of funds to effect any cure, repurchase or
substitution will be through the enforcement of the corresponding obligations,
if any, of the responsible originator or seller of the non-conforming primary
assets. See "Risk Factors--Only the assets of the related trust fund are
available to pay your certificates" in this prospectus.

     No holder of securities of a series, solely by virtue of the holder's
status as a holder, will have any right under the applicable agreement to
institute any proceeding with respect to agreement, unless holder previously has
given to the trustee for the series written notice of default and unless the
holders of securities evidencing not less than 51% of the aggregate voting



                                       56


rights of the securities of the series have made written request upon the
trustee to institute the proceeding in its own name as trustee thereunder and
have offered to the trustee reasonable indemnity, and the trustee for 60 days
has neglected or refused to institute the proceeding.

REPORTS TO HOLDERS

     The applicable trustee or other entity specified in the related prospectus
supplement will prepare and forward to each holder on each distribution date, or
as soon thereafter as is practicable, a statement setting forth, to the extent
applicable to any series, among other things:

     o    the amount of principal distributed to holders of the related
          securities and the outstanding principal balance of the securities
          following the distribution;

     o    the amount of interest distributed to holders of the related
          securities and the current interest on the securities;

     o    the amount of any overdue accrued interest included in such
          distribution, any remaining overdue accrued interest with respect to
          the securities, or any current shortfall in amounts to be distributed
          as accrued interest to holders of the securities;

     o    the amount of any overdue payments of scheduled principal included in
          the distribution, any remaining overdue principal amounts with respect
          to the securities, any current shortfall in receipt of scheduled
          principal payments on the related primary assets, or any realized
          losses or Liquidation Proceeds to be allocated as reductions in the
          outstanding principal balances of the securities;

     o    the amount received under any related credit enhancement, and the
          remaining amount available under the credit enhancement;

     o    the amount of any delinquencies with respect to payments on the
          related primary assets;

     o    the book value of any REO property acquired by the related trust fund;
          and

     o    other information specified in the related agreement.

     In addition, within a reasonable period of time after the end of each
calendar year, the applicable trustee, unless otherwise specified in the related
prospectus supplement, will furnish to each holder of record at any time during
the calendar year:

     o    the total of the amounts reported pursuant to clauses under the first
          and second bullets above and under the last clause of the fourth
          bullet above for the calendar year, and

     o    the information specified in the related agreement to enable holders
          to prepare their tax returns including, without limitation, the amount
          of any original issue discount accrued on the securities.

                                       57


     Information in the distribution date statements and annual statements
provided to the holders will not have been examined and reported upon by an
independent public accountant. However, the servicer will provide to the trustee
a report by independent public accountants with respect to its servicing of the
loans. See "Servicing of Loans--Evidence as to Compliance" in this prospectus.

     If so specified in the prospectus supplement, the related series of
securities (or one or more classes of the series) will be issued in book-entry
form. In that event, owners of beneficial interests in those securities will not
be considered holders and will not receive such reports directly from the
trustee. The trustee will forward reports only to the entity or its nominee that
is the registered holder of the global certificate that evidences the book-entry
securities. Beneficial owners will receive reports from the participants and
indirect participants of the applicable book-entry system in accordance with the
policies and procedures of the participants and indirect participants.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Pooling and Servicing Agreement; Servicing Agreement. Unless otherwise
specified in the related prospectus supplement, "events of default under the
pooling and servicing agreement for each series of certificates include:

     o    any failure by the servicer to deposit amounts in the collection
          account and distribution account(s) to enable the trustee to
          distribute to holders of securities of the series any required
          payment, provided that this failure continues unremedied for the
          number of days specified in the related prospectus supplement after
          the giving of written notice to the servicer by the trustee, or to the
          servicer and the trustee by holders having not less than 25% of the
          total voting rights of the series;

     o    any failure by the servicer duly to observe or perform in any material
          respect any other of its covenants or agreements in the agreement
          provided that this failure continues unremedied for the number of days
          specified in the related prospectus supplement after the giving of
          written to the servicer by the trustee, or to the servicer and the
          trustee by the holders having not less than 25% of the total voting
          rights of the of the series; and

     o    certain events of insolvency, readjustment of debt, marshalling of
          assets and liabilities or similar proceedings and certain actions by
          the servicer indicating its insolvency, reorganization or inability to
          pay its obligations.

     So long as an event of default remains unremedied under the applicable
agreement for a series of securities relating to the servicing of loans, unless
otherwise specified in the related prospectus supplement, the trustee or holders
of securities of the series having not less than 51% of the total voting rights
of the series may terminate all of the rights and obligations of the servicer as
servicer under the applicable agreement (other than its right to recovery of
other expenses and amounts advanced pursuant to the terms of the agreement,
which rights the servicer will retain under all circumstances), whereupon the
trustee will succeed to all the responsibilities, duties and liabilities of the
servicer under the agreement and will be entitled to reasonable


                                       58


servicing compensation not to exceed the applicable servicing fee, together with
other servicing compensation in the form of assumption fees, late payment
charges or otherwise as provided in the agreement.

     In the event that the trustee is unwilling or unable so to act, it may
select (or petition a court of competent jurisdiction to appoint) a finance
institution, bank or loan servicing institution with a net worth specified in
the related prospectus supplement to act as successor servicer under the
provisions of the agreement. The successor servicer would be entitled to
reasonable servicing compensation in an amount not to exceed the servicing fee
as set forth in the related prospectus supplement, together with other servicing
compensation in the form of assumption fees, late payment charges or otherwise,
as provided in the agreement.

     During the continuance of any event of default of a servicer under an
agreement for a series of securities, the trustee will have the right to take
action to enforce its rights and remedies and to protect and enforce the rights
and remedies of the holders of securities of the series, and, unless otherwise
specified in the related prospectus supplement, holders of securities having not
less than 51% of the total voting rights of the series may direct the time,
method and place of conducting any proceeding for any remedy available to the
trustee or exercising any trust or power conferred upon the trustee. However,
the trustee will not be under any obligation to pursue any such remedy or to
exercise any of such trusts or powers unless the holders have offered the
trustee reasonable security or indemnity against the cost, expenses and
liabilities that may be incurred by the trustee as a result. The trustee may
decline to follow any such direction if it determines that the action or
proceeding so directed may not lawfully be taken or would involve it in personal
liability or be unjustly prejudicial to the non-assenting holders.

     Indenture. Unless otherwise specified in the related prospectus supplement,
"events of default" under the indenture for each series of notes include:

     o    a default for thirty (30) days or more in the payment of any principal
          of or interest on any note of the series;

     o    failure to perform any other covenant of the depositor or the trust
          fund in the indenture, provided that the failure continues for a
          period of sixty (60) days after notice is given in accordance with the
          procedures described in the related prospectus supplement;

     o    any representation or warranty made by the depositor or the trust fund
          in the indenture or in any certificate or other writing delivered
          pursuant to it or in connection with it with respect to or affecting
          such series having been incorrect in a material respect as of the time
          made, provided that the breach is not cured within sixty (60) days
          after notice is given in accordance with the procedures described in
          the related prospectus supplement;

     o    certain events of bankruptcy, insolvency, receivership or liquidation
          of the depositor or the trust fund; and

     o    any other event of default specified with respect to notes of that
          series.

                                       59


     If an event of default with respect to the then-outstanding notes of any
series occurs and is continuing, either the indenture trustee or the holders of
a majority of the total amount of those notes may declare the principal amount
of all the notes of the series (or, if the notes of that series are zero coupon
securities, such portion of the principal amount as may be specified in the
related prospectus supplement) to be due and payable immediately. Under certain
circumstances of this type the declaration may be rescinded and annulled by the
holders of a majority of the total amount of those notes.

     If, following an event of default with respect to any series of notes, the
related notes have been declared to be due and payable, the indenture trustee
may, in its discretion, and notwithstanding such acceleration, elect to maintain
possession of the collateral securing the notes and to continue to apply
distributions on the collateral as if there had been no declaration of
acceleration, provided that the collateral continues to provide sufficient funds
for the payment of principal of and interest on the notes as they would have
become due if there had not been a 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 of or interest on any note of the series for thirty (30) days or
more), unless:

     o    the holders of 100% of the total amount of the then-outstanding notes
          of the series consent to the sale; or

     o    the proceeds of the sale or liquidation are sufficient to pay in full
          the principal of and accrued interest due and unpaid on the
          outstanding notes of the series at the date of sale; or

     o    the indenture trustee determines that the collateral would not be
          sufficient on an ongoing basis to make all payments on the notes as
          such 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% of the total amount of the then-outstanding notes
          of the series.

     In the event that the indenture trustee liquidates the collateral in
connection with an event of default involving a default for thirty (30) days or
more in the payment of principal of or interest on the notes of a series, the
indenture provides that the indenture trustee will have a prior lien on the
proceeds of any liquidation for its unpaid fees and expenses. As a result, upon
the occurrence of an event of default of this type, the amount available for
distribution to the noteholders may 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 noteholders
after the occurrence of the event of default.

     Unless otherwise specified in the related prospectus supplement, in the
event that the principal of the notes of a series is declared due and payable as
described above, holders of the notes issued at a discount from par may be
entitled to receive no more than an amount equal to the unpaid principal amount
of those notes less the amount of the discount that remains unamortized.

                                       60


     Subject to the provisions of the indenture relating to the duties of the
indenture trustee, in case an event of default shall occur and be continuing
with respect to a series of notes, the indenture trustee will be under no
obligation to exercise any of its rights or powers under the indenture at the
request or direction of any of the holders of notes of the series, unless the
holders offer security or indemnity satisfactory to the indenture trustee
against the costs, expenses and liabilities it might incur in complying with
their request or direction. Subject to the provisions for indemnification and
certain limitations contained in the indenture, the holders of a majority of
amount of the then-outstanding notes of the series shall 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 those notes, and the holders of a majority
of the amount of the amount of the then- outstanding notes of the series may, in
certain cases, waive any default with respect to the notes, except a default in
the payment of principal or interest or a default in respect of a covenant or
provision of the indenture that cannot be modified without the waiver or consent
of all affected holders of the outstanding notes.

THE TRUSTEES

     The identity of the commercial bank, savings and loan association or trust
company named as the trustee or indenture trustee, as the case may be, for each
series of securities will be set forth in the related prospectus supplement.
Entities serving as trustee may have normal banking relationships with the
depositor or the servicer. In addition, for the purpose of meeting the legal
requirements of certain local jurisdictions, each trustee will have the power to
appoint co-trustees or separate trustees. In the event of an appointment, all
rights, powers, duties and obligations conferred or imposed upon the trustee by
the related agreement will be conferred or imposed upon that trustee and each
separate trustee or co-trustee jointly, or, in any jurisdiction in which the
trustee shall be incompetent or unqualified to perform certain acts, singly upon
the separate trustee or co-trustee who will exercise and perform such rights,
powers, duties and obligations solely at the direction of the trustee. The
trustee may also appoint agents to perform any of its responsibilities, which
agents will have any or all of the rights, powers, duties and obligations of the
trustee conferred on them by their appointment; provided, however, that the
trustee will continue to be responsible for its duties and obligations under the
agreement.

DUTIES OF TRUSTEES

     No trustee will make any representations as to the validity or sufficiency
of the related agreement, the securities or of any primary asset or related
documents. If no event of default (as defined in the related agreement) has
occurred, the applicable trustee will be required to perform only those duties
specifically required of it under the agreement. Upon receipt of the various
certificates, statements, reports or other instruments required to be furnished
to it, the trustee will be required to examine them to determine whether they
are in the form required by the related agreement. However, the trustee will not
be responsible for the accuracy or content of any documents furnished to it by
the holders or the servicer under the agreement.

     Each trustee may be held liable for its own negligent action or failure to
act, or for its own misconduct; provided, however, that no trustee will be
personally liable with respect to any action taken, suffered or omitted to be
taken by it in good faith in accordance with the direction


                                       61


of the related holders in an event of default. No trustee will be required to
expend or risk its own funds or otherwise incur any financial liability in the
performance of any of its duties under the related agreement, or in the exercise
of any of its rights or powers, if it has reasonable grounds for believing that
repayment of such funds or adequate indemnity against such risk or liability is
not reasonably assured to it.

RESIGNATION OF TRUSTEES

     Each trustee may, upon written notice to the depositor, resign at any time,
in which event the depositor will be obligated to use its best efforts to
appoint a successor trustee. If no successor trustee has been appointed and has
accepted such appointment within 30 days after the giving of such notice of
resignation, the resigning trustee may petition any court of competent
jurisdiction for appointment of a successor trustee. Each trustee may also be
removed at any time

     o    if the trustee ceases to be eligible to continue as such under the
          related agreement, or

     o    if the trustee becomes insolvent, or

     o    the holders of securities having more than over 50% of the total
          voting rights of the securities in the trust fund give written notice
          to the trustee and to the depositor.

Any resignation or removal of a trustee and appointment of a successor trustee
will not become effective until the successor trustee accepts its appointment.

AMENDMENT OF AGREEMENT

     Unless otherwise specified in the prospectus supplement, the Agreement for
each series of securities may be amended by the depositor, the servicer (with
respect to a series relating to loans), and the trustee, without notice to or
consent of the holders, for the following purposes:

     o    to cure any ambiguity,

     o    to correct any defective provisions or to correct or supplement any
          provision in the agreement,

     o    to add to the duties of the depositor, the applicable trustee or the
          servicer,

     o    to add any other provisions with respect to matters or questions
          arising under the agreement or related credit enhancement,

     o    to add or amend any provisions of the agreement as required by any
          rating agency named in the prospectus supplement in order to maintain
          or improve the rating of the securities (it being understood that none
          of the depositor, the seller, the servicer or any trustee is obligated
          to maintain or improve the rating), or

     o    to comply with any requirements imposed by the Code.

                                       62


In no event, however, shall any amendment (other than an amendment to comply
with Code requirements) adversely affect in any material respect the interests
of any holders of the series, as evidenced by an opinion of counsel delivered to
the trustee. Unless otherwise specified in the prospectus supplement, an
amendment shall be deemed not to adversely affect in any material respect the
interests of any holder if the trustee receives written confirmation from each
rating agency named in the prospectus supplement that the amendment will not
cause the rating agency to reduce its then-current rating.

     Unless otherwise specified in the prospectus supplement, each agreement for
a series may also be amended by the applicable trustee, the servicer, if
applicable, and the depositor with the consent of the holders possessing not
less than 66 2/3% of the total outstanding principal amount of the securities of
the series (or, if only certain classes are affected by the amendment, 66 2/3%
of the total outstanding principal amount of each affected class), for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the agreement, or modifying in any manner the rights of
holders of the series. In no event, however, shall any amendment

     o    reduce the amount or delay the timing of payments on any security
          without the consent of the holder of the security, or

     o    reduce the percentage of the total outstanding principal amount of
          securities of each class, the holders of which are required to consent
          to any such amendment, without the consent of the holders of 100% of
          the total outstanding principal amount of each affected class.

VOTING RIGHTS

     The prospectus supplement will set forth the method of determining
allocation of voting rights with respect to the related series of securities.

LIST OF HOLDERS

     Upon written request of three or more holders of record of a series for
purposes of communicating with other holders with respect to their rights under
the agreement (which request is accompanied by a copy of the communication such
holders propose to transmit), the trustee will afford them access during
business hours to the most recent list of holders of that series held by the
trustee.

     No agreement will provide for the holding of any annual or other meeting of
holders.

BOOK-ENTRY SECURITIES

     If specified in the related prospectus supplement for a series of
securities, the securities (or one or more of the securities) may be issued in
book-entry form. In that event, beneficial owners of those securities will not
be considered "Holders" under the agreements and may exercise the rights of
holders only indirectly through the participants in the applicable book-entry
system.

                                       63


REMIC ADMINISTRATOR

     For any series with respect to which a REMIC election is made, preparation
of certain reports and certain other administrative duties with respect to the
trust fund may be performed by a REMIC administrator, which may be an affiliate
of the depositor.

TERMINATION

     Pooling and Servicing Agreement; Trust Agreement. The obligations created
by the pooling and servicing agreement or trust agreement for a series will
terminate upon the distribution to holders of all amounts distributable to them
under the agreement in the circumstances described in the related prospectus
supplement. See "Description of the Securities--Optional Redemption, Purchase or
Termination" in this prospectus.

     Indenture. The indenture will be discharged with respect to a series of
notes (except with respect to certain continuing rights specified in the
indenture) upon the delivery to the indenture trustee for cancellation of all
the notes of that series or, with certain limitations, upon deposit with the
indenture trustee of funds sufficient for the payment in full of all of the
notes of the series.

     In addition to such discharge with certain limitations, if so specified
with respect to the notes of any series, the indenture will provide that the
related trust fund will be discharged from any and all obligations in respect of
the notes of that series (except for certain obligations relating to temporary
notes and exchange of notes, registration of the transfer or exchange of those
notes, replacing stolen, lost or mutilated notes, maintaining paying agencies
and holding 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 that, through the payment of interest
and principal 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
on the final scheduled distribution date for the notes and any installment of
interest on the notes in accordance with the terms of the indenture and the
notes. In the event of any such defeasance and discharge of notes of a series,
holders of notes of that series would be able to look only to such money and/or
direct obligations for payment of principal of and interest on, if any, their
notes until maturity.

                       MATERIAL LEGAL ASPECTS OF THE LOANS

     The following discussion contains general summaries of material legal
matters mortgage loans, home improvement installment sales contracts and home
improvement installment loan agreements that are general in nature. Because the
legal matters are determined primarily by applicable state law and because state
laws may differ substantially, the summaries do not purport to be complete, to
reflect the laws of any particular state, or to encompass the laws of all states
in which the properties securing the loans may be situated.


                                       64


MORTGAGES

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

FORECLOSURE ON MORTGAGES

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

     Foreclosure of a deed of trust generally is accomplished by a nonjudicial
trustee's sale under a specific provision in the deed of trust that authorizes
the trustee to sell the property upon any default by the borrower under the
terms of the note or deed of trust. In certain states, foreclosure also may be
accomplished by judicial action in the manner provided for foreclosure of
mortgages. In some states, the trustee must record a notice of default and send
a copy to the


                                       65


borrower-trustor and to any person who has recorded a request for a copy of a
notice of default and notice of sale. In addition, the trustee in some states
must provide notice to any other individual having an interest in the real
property, including any junior lienholders. If the deed of trust is not
reinstated within any applicable cure period, a notice of sale must be posted in
a public place and, in most states, published for a specified period of time in
one or more newspapers. In addition, some state laws require that a copy of the
notice of sale be posted on the property and sent to all parties having an
interest of record in the property. The trustor, borrower or any person having a
junior encumbrance on the real estate may, during a reinstatement period, cure
the default by paying the entire amount in arrears plus the costs and expenses
incurred in enforcing the obligation. Generally, state law controls the amount
of foreclosure expenses and costs, including attorney's fees, which may be
recovered by a lender.

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

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

     In the case of foreclosure under either a mortgage or a deed of trust, a
public sale is conducted by the referee or other designated officer or by the
trustee. However, because of the difficulty potential third party purchasers at
the sale have in determining the exact status of title and because the physical
condition of the property may have deteriorated during the foreclosure
proceedings, it is uncommon for a third party to purchase the property at a
foreclosure sale. Rather, it is common for the lender to purchase the property
from the trustee or referee for an amount that may be equal to the unpaid
principal amount of the mortgage note secured by the mortgage or deed of trust
plus accrued and unpaid interest and the expenses of foreclosure, in which event
the mortgagor's debt will be extinguished. The lender may purchase the property
for a lesser amount in order to preserve its right against the borrower to seek
a deficiency judgment in states where such a judgment is available. Thereafter,
subject to the right of the


                                       66


borrower in some states to remain in possession during the redemption period,
the lender will assume the burdens of ownership, including obtaining hazard
insurance, paying taxes and making such repairs at its own expense as are
necessary to render the 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 upon market conditions, the
ultimate proceeds of the sale of the property may not equal the lender's
investment in the property. Any loss may be reduced by the receipt of any
mortgage guaranty insurance proceeds.

ENVIRONMENTAL RISKS

     Federal, state and local laws and regulations impose a wide range of
requirements on activities that may affect the environment, health and safety.
These include laws and regulations governing air pollutant emissions, hazardous
and toxic substances, impacts to wetlands, leaks from underground storage tanks
and the management, removal and disposal of lead- and asbestos-containing
materials. In certain circumstances, these laws and regulations impose
obligations on the owners or operators of residential properties such as those
subject to the loans. The failure to comply with these laws and regulations may
result in fines and penalties.

     Moreover, under various federal, state and local laws and regulations, an
owner or operator of real estate may be liable for the costs of addressing
hazardous substances on, in or beneath such property and related costs.
Liability may be imposed without regard to whether the owner or operator knew
of, or was responsible for, the presence of hazardous substances, and could
exceed the value of the property and the aggregate assets of the owner or
operator. In addition, persons who transport or dispose of hazardous substances,
or arrange for the transportation, disposal or treatment of hazardous
substances, at off-site locations may also be held liable if there are releases
or threatened releases of hazardous substances at such off-site locations.

     In addition, under the laws of some states and under the Federal
Comprehensive Environmental Response, Compensation and Liability Act (CERCLA),
contamination of property may give rise to a lien on the property to assure the
payment of the costs of clean-up. In several states, such a lien has priority
over the lien of an existing mortgage against the property. Under CERCLA, the
clean-up lien is subordinate to pre-existing, perfected security interests.

     Under the laws of some states, and under CERCLA, there is a possibility
that a lender may be held liable as an "owner or operator" for costs of
addressing releases or threatened releases of hazardous substances at a
property, regardless of whether or not the environmental damage or threat was
caused by the current or prior owner or operator. CERCLA and some state laws
provide an exemption from the definition of "owner or operator" for a secured
creditor who, without "participating in the management" of a facility, holds
indicia of ownership primarily to protect its security interest in the facility.
The Solid Waste Disposal Act (SWDA) provides similar protection to secured
creditors in connection with liability for releases of petroleum from certain
underground storage tanks. However, if a lender "participates in the management"
of the facility in question or is found not to have held its interest primarily
to protect a security interest, the lender may forfeit its secured creditor
exemption status.


                                       67


     A regulation promulgated by the U.S. Environmental Protection Agency (EPA)
in April 1992 attempted to clarify the activities in which lenders could engage
both prior to and subsequent to foreclosure of a security interest without
forfeiting the secured creditor exemption under CERCLA. The rule was struck down
in 1994 by the United States Court of Appeals for the District of Columbia
Circuit in Kelley ex rel State of Michigan v. Environmental Protection Agency,
15 F.3d 1100 (D.C. Cir. 1994), reh'g denied, 25 F.3d 1088, cert. denied sub nom.
Am. Bankers Ass'n v. Kelley, 115 S.Ct. 900 (1995). Another EPA regulation
promulgated in 1995 clarifies the activities in which lenders may engage without
forfeiting the secured creditor exemption under the underground storage tank
provisions of SWDA. That regulation has not been struck down.

     On September 30, 1996, Congress enacted the Asset Conservation, Limited
Liability and Deposit Insurance Protection Act (ACA) which amended both CERCLA
and SWDA to provide additional clarification regarding the scope of the lender
liability exemptions under the two statutes. Among other things, ACA specifies
the circumstances under which a lender will be protected by the CERCLA and SWDA
exemptions, both while the borrower is still in possession of the secured
property and following foreclosure on the secured property.

     Generally, ACA states that a lender who holds indicia of ownership
primarily to protect a security interest in a facility will be considered to
participate in management only if, while the borrower is still in possession of
the facility encumbered by the security interest, the lender

     o    exercises decision-making control over environmental compliance
          related to the facility such that the lender has undertaken
          responsibility for hazardous substance handling or disposal practices
          related to the facility or

     o    exercises control at a level comparable to that of a manager of the
          facility such that the lender has assumed or manifested responsibility
          for (a) overall management of the facility encompassing daily
          decision-making with respect to environmental compliance or (b)
          overall or substantially all of the operational functions (as
          distinguished from financial or administrative functions) of the
          facility other than the function of environmental compliance.

ACA also specifies certain activities that are not considered to be
"participation in management," including monitoring or enforcing the terms of
the extension of credit or security interest, inspecting the facility, and
requiring a lawful means of addressing the release or threatened release of a
hazardous substance.

     ACA also specifies that a lender who did not participate in management of a
facility prior to foreclosure will not be considered an "owner or operator,"
even if the lender forecloses on the facility and after foreclosure sells or
liquidates the facility, maintains business activities, winds up operations,
undertakes an appropriate response action, or takes any other measure to
preserve, protect, or prepare the facility prior to sale or disposition, if the
lender seeks to sell or otherwise divest the facility at the earliest
practicable, commercially reasonable time, on commercially reasonable terms,
taking into account market conditions and legal and regulatory requirements.


                                       68


     ACA specifically addresses the potential liability of lenders who hold
mortgages or similar conventional security interests in real property, such as
the trust fund does in connection with the mortgage loans and the Home
Improvement Contracts.

     If a lender is or becomes liable under CERCLA, it may be authorized to
bring a statutory action for contribution against any other "responsible
parties," including a previous owner or operator. However, these persons or
entities may be bankrupt or otherwise judgment proof, and the costs associated
with environmental cleanup and related actions may be substantial. Moreover,
some state laws imposing liability for addressing hazardous substances do not
contain exemptions from liability for lenders. Whether the costs of addressing a
release or threatened release at a property pledged as collateral for one of the
loans would be imposed on the related trust fund, and thus occasion a loss to
the holders, therefore depends on the specific factual and legal circumstances
at issue.

RIGHTS OF REDEMPTION

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES

     The mortgage loans comprising or underlying the primary assets included in
the trust fund for a series will be secured by mortgages or deeds of trust,
which may be second or more junior mortgages to other mortgages held by other
lenders or institutional investors. The rights of the related trust fund (and
therefore of the security holders), as mortgagee under a junior mortgage, are
subordinate to those of the mortgagee under the senior mortgage, including the
prior rights of the senior mortgagee to receive hazard insurance and
condemnation proceeds and to cause the property securing the mortgage loan to be
sold upon default of the mortgagor, thereby extinguishing the junior mortgagee's
lien unless the junior mortgagee asserts its subordinate interest in the
property in foreclosure litigation and, possibly, satisfies the defaulted senior
mortgage. A junior mortgagee may satisfy a defaulted senior loan in full and, in
some states, may cure the default and bring the senior loan current, in either
event adding the amounts expended to the balance due on the junior loan. In most
states, absent a provision in the mortgage or deed of trust, no notice of
default is required to be given to a junior mortgagee.


                                       69


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

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain states have imposed statutory prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment is a personal judgment against the former
borrower equal in most cases to the difference between the net amount realized
upon the public sale of the real property and the amount due to the lender.
Other statutes require the beneficiary or mortgagee to exhaust the security
afforded under a deed of trust or mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the borrower. In
other states, the lender has the option of bringing a personal action against
the borrower on the debt without first exhausting the security. However, in some
of these states, the lender, following judgment on the personal action, may be
deemed to have elected a remedy and may be precluded from exercising remedies
with respect to the security. Consequently, the practical effect of the election
requirement, when applicable, is that lenders will usually proceed first against
the security rather than bringing a personal action against the borrower.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a foreclosure sale to the excess of the outstanding
debt over the fair market value of the property at the time of the public sale.
The purpose of these statutes is generally to prevent a beneficiary or a
mortgagee from obtaining a large deficiency judgment against the former borrower
as a result of low or no bids at the foreclosure sale.


                                       70


     In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the Federal Bankruptcy Code, the Soldiers'
and Sailors' Relief Act of 1940 and state laws affording relief to debtors, may
interfere with or affect the ability of the secured lender to realize upon
collateral and/or enforce a deficiency judgment. For example, with respect to
Federal Bankruptcy Code, the filing of a petition acts as a stay against the
enforcement of remedies for collection of a debt. Moreover, a court with federal
bankruptcy jurisdiction may permit a debtor through a rehabilitation plan under
chapter 13 of the Federal Bankruptcy Code to cure a monetary default with
respect to a loan on his residence by paying arrearages within a reasonable time
period and reinstating the original loan payment schedule even though the lender
accelerated the loan and the lender has taken all steps to realize upon its
security (provided no sale of the property has yet occurred) prior to the filing
of the debtor's chapter 13 petition. Some courts with federal bankruptcy
jurisdiction have approved plans, based on the particular facts of the
reorganization case, that effected the curing of a loan default by permitting
the obligor to pay arrearages over a number of years.

     Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan may be modified if the borrower has filed a petition
under chapter 13. These courts have suggested that such 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 residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Federal bankruptcy law and limited case law
indicate that the foregoing modifications could not be applied to the terms of a
loan secured by property that is the principal residence of the debtor. In all
cases, the secured creditor is entitled to the value of its security plus
post-petition interest, attorney's fees and costs to the extent the value of the
security exceeds the debt.

     In a chapter 11 case under the Federal Bankruptcy Code, the lender is
precluded from foreclosing without authorization from the bankruptcy court. The
lender's lien may be transferred to other collateral and/or be limited in amount
to the value of the lender's interest in the collateral as of the date of the
bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the priority of the loan may be subordinated to bankruptcy
court-approved financing. The bankruptcy court can, in effect, invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.

     The Federal Bankruptcy Code provides priority to certain tax liens over the
lender's security. This may delay or interfere with the enforcement of rights in
respect of a defaulted mortgage loan. In addition, substantive requirements are
imposed upon lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws. The
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 and regulations. These federal laws impose
specific statutory liabilities upon lenders that originate loans and that fail
to comply with the provisions of the law. In some cases, this liability may
affect assignees of the loans.


                                       71


DUE-ON-SALE CLAUSES IN MORTGAGE LOANS

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

     In addition, under the Federal Bankruptcy Code, due-on-sale clauses may not
be enforceable in bankruptcy proceedings and may, under certain circumstances,
be eliminated in any modified mortgage resulting from bankruptcy proceedings.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

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

EQUITABLE LIMITATIONS ON REMEDIES

     In connection with lenders' attempts to realize upon their security, courts
have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his default
under the loan documents. Examples of judicial remedies that have been fashioned
include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from


                                       72


temporary financial disability. In other cases, courts have limited the right of
a lender to realize upon its security if the default under the security
agreement is not monetary, such as the borrower's failure to adequately maintain
the property or the borrower's execution of secondary financing affecting the
property. Finally, some courts have been faced with the issue of whether or not
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that borrowers under security agreements receive notices
in addition to the statutorily-prescribed minimums. For the most part, these
cases have upheld the notice provisions as being reasonable or have found that,
in cases involving the sale by a trustee under a deed of trust or by a mortgagee
under a mortgage having a power of sale, there is insufficient state action to
afford constitutional protections to the borrower.

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

APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 provides that state usury limitations shall not apply to certain
types of residential first mortgage loans originated by certain lenders after
March 31, 1980. Similar federal statutes were in effect with respect to mortgage
loans made during the first three months of 1980. The Office of Thrift
Supervision, as successor to the Federal Home Loan Bank Board, is authorized to
issue rules and regulations and to publish interpretations governing
implementation of Title V.

     Title V authorizes any state to reimpose interest rate limits by adopting a
state law before April 1, 1983 or by certifying that the voters of such state
have voted in favor of any provision, constitutional or otherwise, which
expressly rejects an application of the federal law. Fifteen states adopted such
a law prior to the April 1, 1983 deadline. In addition, even where Title V is
not 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.

THE HOME IMPROVEMENT CONTRACTS AND THE MANUFACTURED HOUSING CONTRACTS

     General

     The Home Improvement Contracts and Manufactured Housing Contracts, other
than those that are unsecured or secured by mortgages on real estate, generally
are "chattel paper" or constitute "purchase money security interests," each as
defined in the Uniform Commercial Code (UCC) in effect in the applicable
jurisdiction. 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
related agreement, the depositor will transfer physical possession of the
contracts to the trustee or a custodian or may retain possession of the
contracts as custodian for the trustee. In addition, the

                                       73


depositor 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.
Unless otherwise specified in the related prospectus supplement, the contracts
will not be stamped or otherwise marked to reflect their assignment from the
depositor to the trustee. Therefore, if through negligence, fraud or otherwise,
a subsequent purchaser were able to take physical possession of the contracts
without notice of such assignment, the trustee's interest in the contracts could
be defeated.

     Security Interests in Home Improvements

     A Home Improvement Contract that is secured by the related home
improvements grants to the originator of the contract a purchase money security
interest in the related home improvements to secure all or part of the purchase
price of the home improvements and related services. A financing statement
generally is not required to be filed to perfect a purchase money security
interest in consumer goods. Purchase money security interests of this type are
assignable. In general, a purchase money security interest grants to the holder
a security interest that has priority over a conflicting security interest in
the same collateral and the proceeds of the collateral. However, to the extent
that the collateral subject to a purchase money security interest becomes a
fixture, in order for the related purchase money security interest to take
priority over a conflicting interest in the fixture, the holder's interest in
the home improvement must generally be perfected by a timely fixture filing. In
general, under the UCC, a security interest does not exist under the UCC in
ordinary building material incorporated into an improvement on land. Home
Improvement Contracts that finance lumber, bricks, other types of ordinary
building material or other goods that are deemed to lose their characterization,
upon incorporation of the materials into the related property, will not be
secured by a purchase money security interest in the home improvement being
financed.

     Enforcement of Security Interest in Home Improvements

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

     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 property securing the debtor's loan. However, some states impose
prohibitions or limitations on deficiency judgments, and in many cases the
defaulting borrower will have no assets from which to pay a judgment.


                                       74


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

     Security Interests in the Manufactured Homes

     The manufactured homes securing the Manufactured Housing Contracts may be
located in all 50 states and the District of Columbia. 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.
The security interests of the trustee in the manufactured homes will not be
noted on the certificates of title or by delivery of the required documents and
payment of fees to the applicable state motor vehicle authorities unless the
related prospectus supplement so requires. With respect to each transaction, a
decision will be made as to whether or not the security interests of the trustee
in the manufactured homes will be noted on the certificates of title and the
required documents and fees will be delivered to the applicable state motor
vehicle authorities based upon, among other things, the practices and procedures
of the related originator and servicer and after consultation with the
applicable rating agency or rating agencies. In some nontitle states, perfection
pursuant to the provisions of the UCC is required. As manufactured homes have
become large 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 particular circumstances, may become governed by 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 manufactured home under applicable state real estate law. In order to
perfect a security interest in a manufactured home under real estate laws, the
secured party 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 manufactured home is located. If so specified in the
related prospectus supplement, the Manufactured Housing Contracts may contain
provisions prohibiting the borrower from permanently attaching the manufactured
home to its site. So long as the borrower does not violate this agreement, a
security interest in the manufactured home will be governed by the certificate
of title laws or the UCC, and the notation of the security interest on the
certificate of title or the filing of a UCC financing statement will be
effective to maintain the priority of the security interest in the manufactured
home. If, however, a manufactured home is permanently attached to its site, the
related lender may be required to perfect a security interest in the
manufactured home under applicable real estate laws.

     In the event that 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 relocation and, after
expiration of the four months, only if and after the owner re-registers the
manufactured home in the new state. If the owner were to relocate a manufactured
home to another state and not re-register a 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 secured party must surrender
possession if it holds the certificate of title to the manufactured home or, in
the case of manufactured homes registered in states which provide for notation
of lien on the


                                       75


certificate of title, notice of surrender would be given to the secured party
noted on the certificate of title. In states which do not require a certificate
of title for registration of a manufactured home, re-registration could defeat
perfection.

     Under the laws of most states, liens for repairs performed on a
manufactured home and liens for personal property taxes take priority over a
perfected security interest in the manufactured home.

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

     Applicability of Usury Laws

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 provides that, subject to the following conditions, state usury
limitations shall not apply to any contract that is secured by a first lien on
certain kinds of consumer goods. The Home Improvement Contracts or Manufactured
Housing 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 prior to instituting any action
leading to repossession of the related unit.

     Title V authorized any state to reimpose 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 such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.

INSTALLMENT SALES CONTRACTS

     The loans may also consist of installment sales contracts. Under an
installment sales contract the seller/lender retains legal title to the property
and enters into an agreement with the purchaser/borrower for the payment of the
purchase price, plus interest, over the term of the contract. Only after full
performance by the purchaser/borrower of the contract is the seller/lender
obligated to convey title to the property to the borrower. As with mortgage or
deed of trust financing, during the effective period of the installment sales
contract, the borrower is


                                       76


generally responsible for maintaining the property in good condition and for
paying real estate taxes, assessments and hazard insurance policy premiums
associated with the property.

     The method of enforcing the rights of the seller/lender under an
installment sales contract varies on a state-by-state basis depending upon the
extent to which state courts are willing, or able pursuant to state statute, to
enforce the contract strictly according to the terms. The terms of installment
sales contracts generally provide that upon a default by the borrower, the
borrower loses his right to occupy the property, the entire indebtedness is
accelerated, and the borrower's equitable interest in the property is forfeited.
The seller/lender in such a situation does not have to foreclose in order to
obtain title to the property, although in some cases a quiet title action is in
order if the borrower has filed the installment sales contract in local land
records and an ejectment action may be necessary to recover possession. In a few
states, particularly in cases of borrower default during the early years of an
installment sales contract, the courts will permit ejectment of the buyer and a
forfeiture of his interest in the property. However, most state legislatures
have enacted provisions by analogy to mortgage law protecting borrowers under
installment sales contracts from the harsh consequences of forfeiture. Under
these statutes, a judicial or nonjudicial foreclosure may be required, the
lender may be required to give notice of default and the borrower may be granted
some grace period during which the installment sales 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 borrower with significant investment in the property under an
installment sales contract for the sale of real estate to share in 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 lender's
procedures for obtaining possession and clear title under an installment sales
contract in a given state are simpler and less time-consuming and costly than
are the procedures for foreclosing and obtaining clear title to a property
subject to one or more liens.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of all
branches of the military on active duty, including draftees and reservists in
military service,

     o    are entitled to have their interest rates reduced and capped at 6% per
          year, on obligations (including loans) incurred prior to the
          commencement of military service for the duration of military service,
          and

     o    may be entitled to a stay of proceedings on any kind of foreclosure or
          repossession action in the case of defaults on such obligations
          entered into prior to military service for the duration of military
          service, and

     o    may have the maturity of their obligations incurred prior to military
          service extended, the payments lowered and the payment schedule
          readjusted for a period of time after the completion of military
          service.

However, these benefits are subject to challenge by creditors and if, in the
opinion of the court, the ability of a person to comply with his obligations is
not materially impaired by military service, the court may apply equitable
principles accordingly.


                                       77


If a borrower's obligation to repay amounts otherwise due on a loan included in
a trust fund for a series is relieved pursuant to the Relief Act, none of the
trust fund, the servicer, the depositor or the trustee will be required to
advance such amounts, and any related loss may reduce the amounts available to
be paid to the holders of the related securities. Unless otherwise specified in
the related prospectus supplement, any shortfalls in interest collections on
loans (or underlying loans), included in a trust fund for a series resulting
from application of the Relief Act will be allocated to each class of securities
of the series that is entitled to receive interest in respect of the loans (or
underlying loans) in proportion to the interest that each class of securities
would have otherwise been entitled to receive in respect of the loans (or
underlying loans) had the interest shortfall not occurred.

                                  THE DEPOSITOR

     The depositor, Bear Stearns Asset Backed Securities, Inc., was incorporated
in the state of Delaware in June 1995, and is a wholly-owned subsidiary of The
Bear Stearns Companies Inc. The depositor's principal executive offices are
located at 383 Madison Avenue, New York, New York 10179. Its telephone number is
(212) 272-2000.

     The depositor will not engage in any activities other than to authorize,
issue, sell, deliver, purchase and invest in (and enter into agreements in
connection with), and/or to engage in the establishment of one or more trusts,
which will issue and sell, bonds, notes, debt or equity securities, obligations
and other securities and instruments. The depositor securities must be
collateralized or otherwise secured or backed by, or otherwise represent an
interest in, among other things, receivables or pass-through certificates or
participations or certificates of participation or beneficial ownership in one
or more pools of receivables, and the proceeds of the foregoing, that arise in
connection with loans secured by senior or junior mortgages on real estate or
manufactured housing and any and all other commercial transactions and
commercial, sovereign, student or consumer loans or indebtedness. The depositor
may purchase, acquire, own, hold, transfer, convey, service, sell, pledge,
assign, finance and otherwise deal with such receivables, pass-through
certificates, or participations or certificates of participation or beneficial
ownership. Article Third of the depositor's Certificate of Incorporation limits
the depositor's activities to the above activities and certain related
activities, such as credit enhancement with respect to depositor securities, and
to any activities incidental to and necessary or convenient for the
accomplishment of those purposes.

                                 USE OF PROCEEDS

     The depositor will apply all or substantially all of the net proceeds from
the sale of each of the related trust fund series of securities for one or more
of the following purposes:

     o    to purchase the primary assets of the related trust fund,

     o    to repay indebtedness incurred to obtain funds to acquire the primary
          assets of the related trust fund,

     o    to establish any reserve funds described in the related prospectus
          supplement, and


                                       78


     o    to pay costs of structuring and issuing the securities, including the
          costs of obtaining any credit enhancement.

     If specified in the related prospectus supplement, the purchase of the
primary assets for a series may be effected by delivering the securities to the
seller in exchange for the primary assets.

                   MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

     The following summary of the material federal income tax consequences of
the purchase, ownership, and disposition of the securities is based on the
opinion of Sidley Austin Brown & Wood LLP, Stroock & Stroock & Lavan LLP or
other tax counsel designated in the prospectus supplement, as special counsel to
the depositor. This summary is based upon the provisions of the Internal Revenue
Code, the regulations promulgated thereunder, including, where applicable,
proposed regulations, and the judicial and administrative rulings and decisions
now in effect, all of which are subject to change or possible differing
interpretations. The statutory provisions, regulations, and interpretations on
which this interpretation is based are subject to change either prospectively or
retroactively.

     The summary does not purport to deal with all aspects of federal income
taxation that may affect particular investors in light of their individual
circumstances. This summary focuses primarily upon investors who will hold
securities as "capital assets" (generally, property held for investment) within
the meaning of section 1221 of the Code. Prospective investors may wish to
consult their own tax advisers concerning the federal, state, local and any
other tax consequences as relates specifically to such investors in connection
with the purchase, ownership and disposition of the securities.

     The federal income tax consequences to security holders will vary depending
on whether

     o    the securities of a series are classified as indebtedness;

     o    an election is made to treat the trust fund relating to a particular
          series of securities as a real estate mortgage investment conduit or
          REMIC under the Code;

     o    the securities represent an ownership interest in some or all of the
          assets included in the trust fund for a series;

     o    an election is made to treat the trust fund relating to a particular
          series of certificates as a partnership; or

     o    an election is made to treat the trust fund relating to a particular
          series of securities as a financial asset securitization investment
          trust or FASIT under the Code.


                                       79


     The prospectus supplement for each series of securities will specify how
the securities will be treated for federal income tax purposes and will discuss
whether a REMIC election, if any, will be made with respect to the series.

TAXATION OF DEBT SECURITIES

     Status as Real Property Loans. Except to the extent otherwise provided in
the related prospectus supplement, if the securities are regular interests in a
REMIC or represent interests in a grantor trust, in the opinion of tax counsel:

     o    securities held by a domestic building and loan association will
          constitute "loans... secured by an interest in real property" within
          the meaning of section 7701(a)(19)(C)(v) of the Code; and

     o    securities held by a real estate investment trust will constitute
          "real estate assets" within the meaning of section 856(c)(4)(A) of the
          Code and interest on securities will be considered "interest on
          obligations secured by mortgages on real property or on interests in
          real property" within the meaning of section 856(c)(3)(B) of the Code.

     Interest and Acquisition Discount. In the opinion of tax counsel,
securities that are REMIC regular interests are generally taxable to holders in
the same manner as evidences of indebtedness issued by the REMIC. Stated
interest on the securities that are REMIC regular interests will be taxable as
ordinary income and taken into account using the accrual method of accounting,
regardless of the holder's normal accounting method. Interest (other than
original issue discount) on securities (other than securities that are REMIC
regular interests) which are characterized as indebtedness for federal income
tax purposes will be includible in income by holders thereof in accordance with
their usual methods of accounting. When we refer to "debt securities" in this
section, we mean securities characterized as debt for federal income tax
purposes and securities that are REMIC regular interests.

     In the opinion of tax counsel, "compound interest securities" (i.e., debt
securities that permit all interest to accrue for more than one year before
payments of interest are scheduled to begin) will, and certain of the other debt
securities issued at a discount may, be issued with "original issue discount" or
OID. The following discussion is based in part on the OID Regulations. A holder
should be aware, however, that the OID Regulations do not adequately address
certain issues relevant to prepayable securities, such as the debt securities.

     In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a debt security and its issue price. In the
opinion of tax counsel, a holder of a debt security must include OID in gross
income as ordinary interest income as it accrues under a method taking into
account an economic accrual of the discount. In general, OID must be included in
income in advance of the receipt of the cash representing that income. The
amount of OID on a debt security will be considered to be zero if it is less
than a de minimis amount determined under the Code.

     The issue price of a debt security is the first price at which a
substantial amount of debt securities of that class are sold to the public
(excluding bond houses, brokers, underwriters or


                                       80


wholesalers). If less than a substantial amount of a particular class of debt
securities is sold for cash on or prior to the closing date, the issue price for
that class will be treated as the fair market value of that class on the closing
date. The issue price of a debt security also includes the amount paid by an
initial debt security holder for accrued interest that relates to a period prior
to the issue date of the debt security. The stated redemption price at maturity
of a debt security includes the original principal amount of the debt security,
but generally will not include distributions of interest if the distributions
constitute "qualified stated interest."

     Under the OID Regulations, qualified stated interest generally means
interest payable at a single fixed rate or qualified variable rate (as described
below), provided that the interest payments are unconditionally payable at
intervals of one year or less during the entire term of the debt security. The
OID Regulations state that interest payments are unconditionally payable only if
a late payment or nonpayment is expected to be penalized or reasonable remedies
exist to compel payment. Debt securities may provide for default remedies in the
event of late payment or nonpayment of interest. Although the matter is not free
from doubt, the trustee intends to treat interest on such debt securities as
unconditionally payable and as constituting qualified stated interest, not OID.
However, absent clarification of the OID Regulations, where debt securities do
not provide for default remedies, the interest payments will be included in the
debt security's stated redemption price at maturity and taxed as OID. Interest
is payable at a single fixed rate only if the rate appropriately takes into
account the length of the interval between payments. Distributions of interest
on debt securities with respect to which deferred interest will accrue, will not
constitute qualified stated interest payments, in which case the stated
redemption price at maturity of such debt securities includes all distributions
of interest as well as principal thereon. Where the interval between the issue
date and the first distribution date on a debt security is longer than the
interval between subsequent distribution dates, the greater of (i) the interest
foregone and (ii) the excess of the stated principal amount over the issue price
will be included in the stated redemption price at maturity and tested under the
de minimis rule described below. Where the interval between the issue date and
the first distribution date on a debt security is shorter than the interval
between subsequent distribution dates, all of the additional interest will be
included in the stated redemption price at maturity and tested under the de
minimis rule described below. In the case of a debt security with a long first
period that has non-de minimis OID, all stated interest in excess of interest
payable at the effective interest rate for the long first period will be
included in the stated redemption price at maturity and the debt security will
generally have OID. Holders of debt securities should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a debt security.

     Under the de minimis rule, OID on a debt security will be considered to be
zero if the OID is less than 0.25% of the stated redemption price at maturity of
the debt security multiplied by the weighted average maturity of the debt
security. For this purpose, the weighted average maturity of the debt security
is computed as the sum of the amounts determined by multiplying the number of
full years (i.e., rounding down partial years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated redemption price at maturity of the debt security and the
denominator of which is the stated redemption price at maturity of the debt
security. Holders generally must report de minimis OID pro rata as principal
payments are received, and such income will be capital gain if the debt security
is held as a capital asset. However, holders may elect to accrue all de minimis
OID as


                                       81


well as market discount under a constant yield method. See "--Election to Treat
All Interest as Original Issue Discount" below.

     Debt securities may provide for interest based on a qualified variable
rate. Under the OID Regulations, interest is generally treated as payable at a
qualified variable rate and not as contingent interest if

     o    the interest is unconditionally payable at least annually,

     o    the issue price of the debt instrument does not exceed the total
          noncontingent principal payments, and

     o    interest is based on a "qualified floating rate," an "objective rate,"
          or a combination of "qualified floating rates" that do not operate in
          a manner that significantly accelerates or defers interest payments on
          the debt security.

In the case of compound interest securities, certain interest weighted
securities, and certain of the other debt securities, none of the payments under
the instrument will be considered qualified stated interest, and thus the
aggregate amount of all payments will be included in the stated redemption price
at maturity.

     The Internal Revenue Service issued contingent payment regulations
governing the calculation of OID on instruments having contingent interest
payments. These contingent payment regulations represent the only guidance
regarding the views of the IRS with respect to contingent interest instruments
and specifically do not apply for purposes of calculating OID on debt
instruments subject to section 1272(a)(6) of the Code, such as the debt
securities. Additionally, the OID Regulations do not contain provisions
specifically interpreting section 1272(a)(6) of the Code. Until the Treasury
issues guidance to the contrary, trustee intends to base its computation on
section 1272(a)(6) of the Code and the OID Regulations as described in this
prospectus. However, because no regulatory guidance currently exists under
section 1272(a)(6) of the Code, there can be no assurance that such methodology
represents the correct manner of calculating OID.

     The holder of a debt security issued with OID must include in gross income,
for all days during its taxable year on which it holds the debt security, the
sum of the "daily portions" of OID. The amount of OID includible in income by a
holder will be computed by allocating to each day during an accrual period a pro
rata portion of the original issue discount that accrued during the accrual
period. In the case of a debt security that is not a REMIC regular interest
security and the principal payments on which are not subject to acceleration
resulting from prepayments on the loans, the amount of OID includible in income
of a holder for an accrual period (generally the period over which interest
accrues on the debt instrument) will equal the product of the yield to maturity
of the debt security and the adjusted issue price of the debt security, reduced
by any payments of qualified stated interest. The adjusted issue price is the
sum of the debt security's issue price plus prior accruals of OID, reduced by
the total payments made with respect to the debt security in all prior periods,
other than qualified stated interest payments.


                                       82


     Certain classes of the debt securities may be "pay-through securities,"
which are debt instruments that are subject to acceleration due to prepayments
on other debt obligations securing those instruments. The amount of OID to be
included in the income of a holder of a pay-through security is computed by
taking into account the prepayment rate assumed in pricing the debt instrument.
The amount of OID that will accrue during an accrual period on a pay-through
security is the excess, if any, of the

     o    sum of

          (a)  the present value of all payments remaining to be made on the
               pay-through security as of the close of the accrual period and

          (b)  the payments during the accrual period of amounts included in the
               stated redemption price of the pay-through security,

over

     o    the adjusted issue price of the pay-through security at the beginning
          of the accrual period.

The present value of the remaining payments is to be determined on the basis of
three factors:

     o    the original yield to maturity of the pay-through security (determined
          on the basis of compounding at the end of each accrual period and
          properly adjusted for the length of the accrual period),

     o    events that have occurred before the end of the accrual period and

     o    the assumption that the remaining payments will be made in accordance
          with the original prepayment assumption.

The effect of this method is to increase the portions of OID required to be
included in income by a holder of a pay-through security to take into account
prepayments with respect to the loans at a rate that exceeds the prepayment
assumption, and to decrease (but not below zero for any period) the portions of
OID required to be included in income by a holder of a pay-through security to
take into account prepayments with respect to the loans at a rate that is slower
than the prepayment assumption. Although OID will be reported to holders of
pay-through securities based on the prepayment assumption, no representation is
made to holders that loans will be prepaid at that rate or at any other rate.

     The depositor may adjust the accrual of OID on a class of securities that
are REMIC regular interests in a manner that it believes to be appropriate, to
take account of realized losses on the loans, although the OID Regulations do
not provide for such adjustments. If the IRS were to require that OID be accrued
without such adjustments, the rate of accrual of OID for a class of securities
that are REMIC regular interests could increase.

     Certain classes of securities may represent more than one class of REMIC
regular interests. Unless otherwise provided in the related prospectus
supplement, the applicable trustee


                                       83


intends, based on the OID Regulations, to calculate OID on such securities as
if, solely for the purposes of computing OID, the separate regular interests
were a single debt instrument.

     A subsequent holder of a debt security will also be required to include OID
in gross income, but a holder who purchases the debt security for an amount that
exceeds its adjusted issue price will be entitled (as will an initial holder who
pays more than a debt security's issue price) to offset such OID by comparable
economic accruals of portions of the excess.

     Effects of Defaults and Delinquencies. In the opinion of tax counsel,
holders will be required to report income with respect to the related securities
under an accrual method without giving effect to delays and reductions in
distributions attributable to a default or delinquency on the loans, except
possibly to the extent that it can be established that such amounts are
uncollectible. As a result, the amount of income (including OID) reported by a
holder of a security in any period could significantly exceed the amount of cash
distributed to the holder in that period. The holder will eventually be allowed
a loss (or will be allowed to report a lesser amount of income) to the extent
that the aggregate amount of distributions on the securities is reduced as a
result of a loan default. However, the timing and character of losses or
reductions in income are uncertain and, accordingly, holders of securities
should consult their own tax advisors on this point.

     Interest Weighted Securities. An "interest weighted security" is a security
that is a REMIC regular interest or a "stripped" security (as discussed under
"--Tax Status as a Grantor Trust; General" below) the payments on which consist
solely or primarily of a specified portion of the interest payments on qualified
mortgages held by the REMIC or on loans underlying pass-through securities. It
is not clear how income should be accrued with respect to interest weighted
securities. The trustee intends to take the position that all of the income
derived from an interest weighted security should be treated as OID and that the
amount and rate of accrual of such OID should be calculated by treating the
interest weighted security as a compound interest security. However, in the case
of interest weighted securities that are entitled to some payments of principal
and are REMIC regular interests, the IRS could assert that income derived from
the interest weighted security should be calculated as if the security were a
security purchased at a premium equal to the excess of the price paid by the
holder for the security over its stated principal amount, if any. Under this
approach, a holder would be entitled to amortize such premium only if it has in
effect an election under section 171 of the Code with respect to all taxable
debt instruments held by such holder, as described below. Alternatively, the IRS
could assert that an interest weighted security should be taxable under the
rules governing bonds issued with contingent payments. This treatment may be
more likely in the case of interest weighted securities that are stripped
securities as described below. See "--Tax Status as a Grantor Trust--Discount or
Premium on Pass-Through Securities" below.

     Variable Rate Debt Securities. In the opinion of tax counsel, in the case
of debt securities bearing interest at a rate that varies directly, according to
a fixed formula, with an objective index, it appears that the yield to maturity
of the debt securities and, in the case of pay-through securities, the present
value of all payments remaining to be made on the debt securities, should be
calculated as if the interest index remained at its value as of the issue date
of the securities. Because the proper method of adjusting accruals of OID on a
variable rate debt security is


                                       84


uncertain, holders of variable rate debt securities should consult their own tax
advisers regarding the appropriate treatment of such securities for federal
income tax purposes.

     Market Discount. In the opinion of tax counsel, a purchaser of a security
may be subject to the market discount rules of sections 1276 through 1278 of the
Code. A holder that acquires a debt security with more than a prescribed de
minimis amount of "market discount" (generally, the excess of the principal
amount of the debt security over the purchaser's purchase price) will be
required to include accrued market discount in income as ordinary income in each
month, but limited to an amount not exceeding the principal payments on the debt
security received in that month and, if the securities are sold, the gain
realized. This market discount would accrue in a manner to be provided in
Treasury regulations but, until such regulations are issued, market discount
would in general accrue either

     o    on the basis of a constant yield (in the case of a pay-through
          security, taking into account a prepayment assumption) or

     o    in the ratio of (a) in the case of securities (or, in the case of a
          pass-through security, as set forth below, the loans underlying the
          security) not originally issued with OID, stated interest payable in
          the relevant period to total stated interest remaining to be paid at
          the beginning of the period or (b) in the case of securities (or, in
          the case of a pass-through security, as described below, the loans
          underlying the security) originally issued at a discount, OID in the
          relevant period to total OID remaining to be paid.

     Section 1277 of the Code provides that, regardless of the origination date
of the debt security (or, in the case of a pass-through security, the loans),
the excess of interest paid or accrued to purchase or carry the security (or, in
the case of a pass-through security, as described below, the underlying loans)
with market discount over interest received on the security is allowed as a
current deduction only to the extent such excess is greater than the market
discount that accrued during the taxable year in which such interest expense was
incurred. In general, the deferred portion of any interest expense will be
deductible when such market discount is included in income, including upon the
sale, disposition, or repayment of the security (or, in the case of a
pass-through security, an underlying loan). A holder may elect to include market
discount in income currently as it accrues, on all market discount obligations
acquired by such holder during the taxable year such election is made and
thereafter, in which case the interest deferral rule will not apply.

     Premium. In the opinion of tax counsel, a holder who purchases a debt
security (other than an interest weighted security to the extent described
above) at a cost greater than its stated redemption price at maturity, generally
will be considered to have purchased the security at a premium, which it may
elect to amortize as an offset to interest income on the security (and not as a
separate deduction item) on a constant yield method. Although no regulations
addressing the computation of premium accrual on comparable securities have been
issued, the legislative history of The Tax Reform Act of 1986 indicates that
premium is to be accrued in the same manner as market discount. Accordingly, it
appears that the accrual of premium on a class of pay-through securities will be
calculated using the prepayment assumption used in pricing the class. If a
holder makes an election to amortize premium on a debt security, the election
will


                                       85


apply to all taxable debt instruments (including all REMIC regular interests and
all pass-through certificates representing ownership interests in a trust
holding debt obligations) held by the holder at the beginning of the taxable
year in which the election is made, and to all taxable debt instruments acquired
thereafter by the holder, and will be irrevocable without the consent of the
IRS. Purchasers who pay a premium for the securities should consult their tax
advisers regarding the election to amortize premium and the method to be
employed.

     On December 30, 1997, the IRS issued final amortizable bond premium
regulations dealing with amortizable bond premium. The regulations specifically
do not apply to prepayable debt instruments subject to section 1272(a)(6) of the
Code. Absent further guidance from the IRS, the trustee intends to account for
amortizable bond premium in the manner described above. Prospective purchasers
of the debt securities should consult their tax advisors regarding the possible
application of the amortizable bond premium regulations.

     Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit the holder of a debt security to elect to accrue all
interest, discount (including de minimis market discount or OID) and premium as
interest, based on a constant yield method for debt securities acquired on or
after April 4, 1994. If such an election were to be made with respect to a debt
security with market discount, the holder of the debt security would be deemed
to have made an election to include in income currently market discount with
respect to all other debt instruments having market discount that such holder of
the debt security acquires during the year of the election or thereafter.
Similarly, the holder of a debt security that makes this election for a debt
security that is acquired at a premium will be deemed to have made an election
to amortize bond premium with respect to all debt instruments having amortizable
bond premium that the holder owns or acquires. The election to accrue interest,
discount and premium on a constant yield method with respect to a debt security
is irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

     General. In the opinion of tax counsel, if a REMIC election is made with
respect to a series of securities, then the arrangement by which the securities
of that series are issued will be treated as a REMIC as long as all of the
provisions of the applicable governing agreement are complied with and the
statutory and regulatory requirements are satisfied. Securities will be
designated as "regular interests" or "residual interests" in a REMIC, as
specified in the related prospectus supplement.

     Except to the extent specified otherwise in a prospectus supplement, if a
REMIC election is made with respect to a series of securities, in the opinion of
tax counsel:

     o    securities held by a domestic building and loan association will
          constitute "a regular or a residual interest in a REMIC" within the
          meaning of Section 7701(a)(19)(C)(xi) of the Code (assuming that at
          least 95% of the REMIC's assets consist of cash, government
          securities, "loans secured by an interest in real property," and other
          types of assets described in Code Section 7701(a)(19)(C)); and

     o    securities held by a real estate investment trust will constitute
          "real estate assets" within the meaning of Section 856(c)(4)(A) of the
          Code, and income with respect to


                                       86


          the securities will be considered "interest on obligations secured by
          mortgages on real property or on interests in real property" within
          the meaning of Section 856(c)(3)(B) of the Code (assuming, for both
          purposes, that at least 95% of the REMIC's assets are qualifying
          assets).

If less than 95% of the REMIC's assets consist of assets described in the
immediately preceding bullets, then a security will qualify for the tax
treatment described in the previous sentence in the proportion that such REMIC's
assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

     As a general rule, in the opinion of tax counsel, all of the expenses of a
REMIC will be taken into account by holders of the residual interest securities.
In the case of a "single class REMIC," however, the expenses will be allocated
under Treasury regulations among the holders of the REMIC regular interest
securities and the holders of the REMIC residual interest securities on a daily
basis in proportion to the relative amounts of income accruing to each holder on
that day. In the case of a holder of a REMIC regular interest security who is an
individual or a "pass-through interest holder" (including certain pass-through
entities but not including real estate investment trusts), the expenses will be
deductible only to the extent that the expenses, plus other "miscellaneous
itemized deductions" of the holder, exceed 2% of the holder's adjusted gross
income. The amount of itemized deductions otherwise allowable for the taxable
year for an individual whose adjusted gross income exceeds the applicable amount
(which amount will be adjusted for inflation for taxable years beginning after
1990) will be reduced by the lesser of

     o    3% of the excess of adjusted gross income over the applicable amount,
          or

     o    80% of the amount of itemized deductions otherwise allowable for the
          taxable year.

This reduction is scheduled to be phased-out over a five-year period beginning
in 2006. The reduction or disallowance of this deduction may have a significant
impact on the yield of the REMIC regular interest security to the holder. In
general terms, a single class REMIC is one that either

     o    would qualify, under existing Treasury regulations, as a grantor trust
          if it were not a REMIC (treating all interests as ownership interests,
          even if they would be classified as debt for federal income tax
          purposes), or

     o    is similar to such a trust and is structured with the principal
          purpose of avoiding the single class REMIC rules.

Unless otherwise specified in the related prospectus supplement, the expenses of
the REMIC will be allocated to holders of the related REMIC residual interest
securities.

TAXATION OF THE REMIC

     General. Although a REMIC is a separate entity for federal income tax
purposes, in the opinion of tax counsel, a REMIC is not generally subject to
entity-level tax. Rather, the taxable income or net loss of a REMIC is taken
into account by the holders of the REMIC residual


                                       87


interests. As described above, the REMIC regular interests are generally taxable
as debt of the REMIC. Qualification as a REMIC requires ongoing compliance with
certain conditions. Although a REMIC is not generally subject to federal income
tax, the Code provides that failure to comply with one or more of the ongoing
requirements of the Code for REMIC status during any taxable year, including the
implementation of restrictions on the purchase and transfer of the residual
interests in a REMIC as described below under "--Taxation of Owners of Residual
Interest Securities", would cause the trust not to be treated as a REMIC for
that year and thereafter. In this event, the entity may be taxable as a separate
corporation and the related certificates may not be accorded the status or given
the tax treatment described below.

     Calculation of REMIC Income. In the opinion of tax counsel, the taxable
income or net loss of a REMIC is determined under an accrual method of
accounting and in the same manner as in the case of an individual, with certain
adjustments. In general, the taxable income or net loss will be the difference
between

     o    the gross income produced by the REMIC's assets, including stated
          interest and any OID or market discount on loans and other assets, and

     o    deductions, including stated interest and original issue discount
          accrued on the REMIC regular interest securities, amortization of any
          premium with respect to loans, and servicing fees and other expenses
          of the REMIC.

A holder of a REMIC residual interest security that is an individual or a
"pass-through interest holder" (including certain pass-through entities, but not
including real estate investment trusts) will be unable to deduct servicing fees
payable on the loans or other administrative expenses of the REMIC for a given
taxable year, to the extent that these expenses, when aggregated with the
holder's other miscellaneous itemized deductions for that year, do not exceed 2%
of the holder's adjusted gross income.

     For purposes of computing its taxable income or net loss, the REMIC should
have an initial aggregate tax basis in its assets equal to the aggregate fair
market value of the regular interests and the residual interests on the startup
day (generally, the day that the interests are issued). That aggregate basis
will be allocated among the assets of the REMIC in proportion to their
respective fair market values.

     The OID provisions of the Code apply to loans of individuals originated on
or after March 2, 1984, and the market discount provisions apply to loans
originated after July 18, 1984. Subject to possible application of the de
minimis rules, the method of accrual by the REMIC of OID income on such loans
will be equivalent to the method under which holders of pay-through securities
accrue OID (i.e., under the constant yield method taking into account the
prepayment assumption). The REMIC will deduct OID on the regular interest
securities in the same manner that the holders of the regular interest
securities include such discount in income, but without regard to the de minimis
rules. See "--Taxation of Debt Securities" above. However, a REMIC that acquires
loans at a market discount must include such market discount in income
currently, as it accrues, on a constant interest basis.


                                       88


     To the extent that the REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (taking into account the prepayment assumption) on a constant yield
method. Although the law is somewhat unclear regarding recovery of premium
attributable to loans originated on or before that date, it is possible that the
premium may be recovered in proportion to payments of loan principal.

     Prohibited Transactions and Contributions Tax. The REMIC will be subject to
a 100% tax on any net income derived from a "prohibited transaction." For this
purpose, net income will be calculated without taking into account any losses
from prohibited transactions or any deductions attributable to any prohibited
transaction that resulted in a loss. In general, prohibited transactions
include:

     o    subject to limited exceptions, the sale or other disposition of any
          qualified mortgage transferred to the REMIC;

     o    subject to a limited exception, the sale or other disposition of a
          cash flow investment;

     o    the receipt of any income from assets not permitted to be held by the
          REMIC pursuant to the Code; or

     o    the receipt of any fees or other compensation for services rendered by
          the REMIC.

It is anticipated that a REMIC will not engage in any prohibited transactions in
which it would recognize a material amount of net income. In addition, subject
to a number of exceptions, a tax is imposed at the rate of 100% on amounts
contributed to a REMIC after the close of the three-month period beginning on
the startup day. The holders of REMIC residual interest securities will
generally be responsible for the payment of any taxes imposed on the REMIC.
However, to the extent not paid by the holders of the REMIC residual interest
securities or otherwise, taxes will be paid out of the trust fund and will be
allocated pro rata to all outstanding classes of securities of the REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

     In the opinion of tax counsel, the holder of a certificate representing a
REMIC residual interest will take into account the "daily portion" of the
taxable income or net loss of the REMIC for each day during the taxable year on
which the holder held the residual interest security. The daily portion is
determined by allocating to each day in any calendar quarter its ratable portion
of the taxable income or net loss of the REMIC for that quarter, and by
allocating that amount among the holders (on that day) of the residual interest
securities in proportion to their respective holdings on that day.

     In the opinion of tax counsel, the holder of a residual interest security
must report its proportionate share of the taxable income of the REMIC whether
or not it receives cash distributions from the REMIC attributable to income or
loss. The reporting of taxable income without corresponding distributions could
occur, for example, if the loans held by the REMIC were issued or acquired at a
discount, since mortgage prepayments cause recognition of discount


                                       89


income, while the corresponding portion of the prepayment could be used in whole
or in part to make principal payments on REMIC regular interests securities
issued without any discount or at an insubstantial discount. (If this occurs, it
is likely that cash distributions will exceed taxable income in later years.)
The taxable income of a REMIC may also be greater in earlier years as a result
of the fact that interest expense deductions, as a percentage of outstanding
principal on the REMIC regular interest securities, will typically increase over
time as lower yielding securities are paid, whereas interest income with respect
to loans will generally remain constant over time as a percentage of loan
principal.

     In any event, because the holder of a REMIC residual interest security is
taxed on the net income of the REMIC, the taxable income derived from the
residual interest security in a given taxable year will not be equal to the
taxable income associated with investment in a corporate bond or stripped
instrument having similar cash flow characteristics and pretax yield. Therefore,
the after-tax yield on a residual interest security may be less than that of a
corporate bond or stripped instrument.

     Limitation on Losses. In the opinion of tax counsel, the amount of the
REMIC's net loss that a holder may take into account currently is limited to the
holder's adjusted basis at the end of the calendar quarter in which the loss
arises. A holder's basis in a REMIC residual interest security will initially
equal the holder's purchase price, and will subsequently be increased by the
amount of the REMIC's taxable income allocated to the holder, and decreased (but
not below zero) by the amount of distributions made and the amount of the
REMIC's net loss allocated to the holder. Any disallowed loss may be carried
forward indefinitely, but may be used only to offset income generated by the
same REMIC. The ability of holders of residual interest securities to deduct net
losses may be subject to additional limitations under the Code. Holders should
consult their tax advisers with respect to such additional limitations.

     Distributions. In the opinion of tax counsel, distributions on a REMIC
residual interest security (whether at their scheduled times or as a result of
prepayments) will generally not result in any additional taxable income or loss
to a holder of the residual interest security. If the amount of the payment
exceeds the holder's adjusted basis in the residual interest security, however,
the holder will recognize gain (treated as gain from the sale of the residual
interest security) to the extent of the excess.

     Sale or Exchange. In the opinion of tax counsel, the holder of a residual
interest security will recognize gain or loss on the sale or exchange of the
residual interest security equal to the difference, if any, between the amount
realized and the holder's adjusted basis in the residual interest security at
the time of sale or exchange. A holder's adjusted basis in a residual interest
security generally equals the cost of the residual interest security increased
by the taxable income of the REMIC that was included in the income of the holder
and decreased by distributions received thereon by the holder and amounts of the
REMIC net loss allocated to the holder. Except to the extent provided in
regulations which have not yet been issued, any loss upon disposition of a
residual interest security will be disallowed if the selling holder acquires any
residual interest in a REMIC or similar mortgage pool within six months before
or after disposition. In that event, the loss will be used to increase the
residual interest security holder's adjusted basis in the newly acquired asset.


                                       90


     Excess Inclusions. In the opinion of tax counsel, the portion of the REMIC
taxable income of a holder of a residual interest security consisting of "excess
inclusion" income may not be offset by other deductions or losses, including net
operating losses, on the holder's federal income tax return. Further, if the
holder of a residual interest security is an organization subject to the tax on
unrelated business income imposed by Section 511 of the Code, the holder's
excess inclusion income will be treated as unrelated business taxable income of
the holder. In addition, under Treasury regulations yet to be issued, if a real
estate investment trust, a regulated investment company, a common trust fund, or
certain cooperatives were to own a residual interest security, a portion of
dividends (or other distributions) paid by the real estate investment trust (or
other entity) would be treated as excess inclusion income. If a residual
interest security is owned by a foreign person, excess inclusion income is
subject to tax at a rate of 30%, which may not be reduced by treaty, is not
eligible for treatment as "portfolio interest" and is subject to certain
additional limitations. See "--Tax Treatment of Foreign Investors" below. The
Small Business Job Protection Act of 1996 has eliminated the special rule
permitting Section 593 thrift institutions to use net operating losses and other
allowable deductions to offset their excess inclusion income from residual
interest securities that have "significant value" within the meaning of the
REMIC Regulations, effective for taxable years beginning after December 31,
1995, except with respect to residual interest securities continuously held by a
thrift institution since November 1, 1995.

     There are three rules for determining the effect of excess inclusions on
the alternative minimum taxable income of a residual holder.

     o    First, alternative minimum taxable income for the residual holder is
          determined without regard to the special rule that taxable income
          cannot be less than excess inclusions.

     o    Second, the residual holder's alternative minimum taxable income for a
          tax year cannot be less than excess inclusions for the year.

     o    Third, the amount of any alternative minimum tax net operating loss
          deductions must be computed without regard to any excess inclusions.

These rules are effective for tax years beginning after December 31, 1986,
unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

     The excess inclusion portion of a REMIC's income is generally equal to the
excess, if any, of

     o    REMIC taxable income for the quarterly period allocable to a residual
          interest security,

over

     o    the daily accruals for such quarterly period of (i) 120% of the long
          term applicable federal rate on the startup day multiplied by (ii) the
          adjusted issue price of the residual interest security at the
          beginning of the quarterly period.


                                       91


The adjusted issue price of a residual interest security at the beginning of
each calendar quarter will equal its issue price (calculated in a manner
analogous to the determination of the issue price of a regular interest
security), increased by the aggregate of the daily accruals for prior calendar
quarters, and decreased (but not below zero) by the amount of loss allocated to
a holder and the amount of distributions made on the residual interest security
before the beginning of the quarter. The long-term federal rate, which is
announced monthly by the Treasury Department, is an interest rate that is based
on the average market yield of outstanding marketable obligations of the United
States government having remaining maturities in excess of nine years.

     Under the REMIC Regulations, transfers of residual interest securities may
be disregarded in certain circumstances. See "--Restrictions on Ownership and
Transfer of Residual Interest Securities" and "--Tax Treatment of Foreign
Investors" below.

     Restrictions on Ownership and Transfer of Residual Interest Securities. As
a condition to qualification as a REMIC, reasonable arrangements must be made to
prevent the ownership of a REMIC residual interest by any "disqualified
organization" including the United States, any State or political subdivision
thereof, any foreign government, any international organization, or any agency
or instrumentality of any of the foregoing, a rural electric or telephone
cooperative described in Section 1381(a)(2)(C) of the Code, or any entity exempt
from the tax imposed by sections 1 through 1399 of the Code, if the entity is
not subject to tax on its unrelated business income. Accordingly, the applicable
pooling and servicing agreement will prohibit disqualified organizations from
owning a residual interest security. In addition, no transfer of a residual
interest security will be permitted unless the proposed transferee shall have
furnished to the trustee an affidavit representing and warranting that it is
neither a disqualified organization nor an agent or nominee acting on behalf of
a disqualified organization.

     If a residual interest security is transferred to a disqualified
organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of the residual
interest security at the time of the transfer. In addition, if a disqualified
organization holds an interest in a pass-through entity after March 31, 1988
(including, among others, a partnership, trust, real estate investment trust,
regulated investment company, or any person holding as nominee an interest in a
pass-through entity), that owns a residual interest security, the pass-through
entity will be required to pay an annual tax on its allocable share of the
excess inclusion income of the REMIC.

     The REMIC Regulations disregard certain transfers of Residual Certificates,
in which case the transferor continues to be treated as the owner of the
Residual Certificates and thus continues 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 in
"Tax Treatment of Foreign Investors") is disregarded for all federal income tax
purposes if a significant purpose of the transferor 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, (i) 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 (ii)
the transferor reasonably expects that the transferee


                                       92


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 present value of the anticipated
excess inclusions and the present value of the expected futures distributions
are determined in the manner set forth in Regulation 1.860E-2(a)(4). 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 (i) 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, (ii) the transferee represents to
the transferor that it understands that, as the holder of the non-economic
residual interest, the transferee may incur tax 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, (iii)
the transferee represents to the transferor that it will not cause income from
the Residual Certificate to be attributable to a foreign permanent establishment
or fixed base (within the meaning of an applicable income tax treaty) of the
transferee or any other person, and (iv) one of the two following tests is
satisfied: either

         (a) the present value of the anticipated tax liabilities associated
with the holding the noneconomic residual interest will not exceed the sum of:

              (1)  the present value of any consideration given to the
                   transferee to acquire the residual interest;

              (2)  the present value of the expected future distributions on
                   the residual; and

              (3)  the present value of the anticipated tax savings associated
                   with holding the residual interest as the REMIC generates
                   losses; or

         (b)  (1)  the transferee must be a domestic "C" corporation (other than
                   a corporation exempt from taxation or a regulated investment
                   company or real estate investment trust);

              (2)  the transferee must agree in writing that any subsequent
                   transfer of the residual interest would be to an eligible
                   "C" corporation and would meet the requirements for a safe
                   harbor transfer; and

              (3)  the facts and circumstances known to the transferor on or
                   before the date of the transfer must not reasonably indicate
                   that the taxes associated with ownership of the residual
                   interest will not be paid by the transferee.

     For purposes of the computation in clause (a), the transferee is assumed to
pay tax at the highest corporate rate of tax specified in the Code or, in
certain circumstances, the alternative minimum tax rate. Further, present values
generally are computed using a discount rate equal to the short-term Federal
rate set forth in Section 1274(d) of the Code for the month of the transfer and
the compounding period used by the transferee.


                                       93


     Mark-to-Market Rules. A REMIC residual interest security acquired after
January 3, 1995 cannot be marked-to-market.

ADMINISTRATIVE MATTERS

     The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit, by the IRS in a unified
administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

     General. As further specified in the related prospectus supplement, if a
REMIC election is not made and the trust fund is not structured as a
partnership, then, in the opinion of tax counsel, the trust fund relating to a
series of securities will be classified for federal income tax purposes as a
grantor trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association taxable as a corporation. We refer to the securities of a series of
this type as "pass-through securities". In some series there will be no
separation of the principal and interest payments on the loans. In these
circumstances, a holder will be considered to have purchased a pro rata
undivided interest in each of the loans. In the case of "stripped securities",
sale of the securities will produce a separation in the ownership of all or a
portion of the principal payments from all or a portion of the interest payments
on the loans.

     In the opinion of tax counsel, each holder must report on its federal
income tax return its share of the gross income derived from the loans (not
reduced by the amount payable as trust expense fees to the applicable trustee
and the servicer and similar fees), at the same time and in the same manner as
the items would have been reported under the holder's tax accounting method had
it held its interest in the loans directly, received directly its share of the
amounts received with respect to the loans, and paid directly its share of the
trust expense fees. In the case of pass-through securities other than stripped
securities, income will consist of a pro rata share of all of the income derived
from all of the loans and, in the case of stripped securities, income will
consist of a pro rata share of the income derived from each stripped bond or
stripped coupon in which the holder owns an interest. The holder of a security
will generally be entitled to deduct trust expense fees under section 162 or
section 212 of the Code to the extent that such fees represent "reasonable"
compensation for the services rendered by the applicable trustee and the
servicer (or third parties that are compensated for the performance of
services). In the case of a noncorporate holder, however, trust expense fees (to
the extent not otherwise disallowed, e.g., because they exceed reasonable
compensation) will be deductible in computing the holder's regular tax liability
only to the extent that the fees, when added to other miscellaneous itemized
deductions, exceed 2% of adjusted gross income and may not be deductible to any
extent in computing the holder's alternative minimum tax liability. In addition,
for taxable years beginning after December 31, 1990, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount (which amount will be
adjusted for inflation in taxable years beginning after 1990) will be reduced by
the lesser of:


                                       94


     o    3% of the excess of adjusted gross income over the applicable amount,
          or

     o    80% of the amount of itemized deductions otherwise allowable for that
          taxable year.

     This reduction is scheduled to be phased-out over a five-year period
beginning in 2006.

     Discount or Premium on Pass-Through Securities. In the opinion of tax
counsel, the holder's purchase price of a pass-through security is to be
allocated among the loans in proportion to their fair market values, determined
as of the time of purchase of the securities. In the typical case, the trustee
(to the extent necessary to fulfill its reporting obligations) will treat each
loan as having a fair market value proportional to the share of the aggregate
principal balances of all of the loans that it represents, since the securities,
unless otherwise specified in the related prospectus supplement, will have a
relatively uniform interest rate and other common characteristics. To the extent
that the portion of the purchase price of a pass-through security allocated to a
loan (other than to a right to receive any accrued interest thereon and any
undistributed principal payments) is less than or greater than the portion of
the principal balance of the loan allocable to the security, the interest in the
loan allocable to the pass-through security will be deemed to have been acquired
at a discount or premium, respectively.

     The treatment of any discount will depend on whether the discount
represents OID or market discount. In the case of a loan with OID in excess of a
prescribed de minimis amount or a stripped security, a holder of the security
will be required to report as interest income in each taxable year its share of
the amount of OID that accrues during that year in the manner described above.
OID with respect to a loan could arise, for example, by virtue of the financing
of points by the originator of the loan, or by virtue of the charging of points
by the originator of the loan in an amount greater than a statutory de minimis
exception, in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a loan
will be includible in income, generally in the manner described above, except
that in the case of pass-through securities, market discount is calculated with
respect to the loans underlying the security, rather than with respect to the
security itself. A holder that acquires an interest in a loan originated after
July 18, 1984 with more than a de minimis amount of market discount (generally,
the excess of the principal amount of the loan over the purchaser's allocable
purchase price) will be required to include accrued market discount in income in
the manner set forth above. See "--Taxation of Debt Securities --Market
Discount" and "--Premium" above.

     In the case of market discount on a pass-through security attributable to
loans originated on or before July 18, 1984, the holder generally will be
required to allocate the portion of the discount that is allocable to a loan
among the principal payments on the loan and to include the discount allocable
to each principal payment in ordinary income at the time the principal payment
is made. This treatment would generally result in discount being included in
income at a slower rate than discount would be required to be included in income
using the method described in the preceding paragraph.

     Stripped Securities. A stripped security may represent a right to receive
only a portion of the interest payments on the loans, a right to receive only
principal payments on the loans, or a right to receive certain payments of both
interest and principal. Ratio stripped securities may represent a right to
receive differing percentages of both the interest and principal on each loan.


                                       95


Pursuant to section 1286 of the Code, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. Section 1286 of the Code applies the
OID rules to stripped bonds and stripped coupons. For purposes of computing OID,
a stripped bond or a stripped coupon is treated as a debt instrument issued on
the date that such stripped interest is purchased with an issue price equal to
its purchase price or, if more than one stripped interest is purchased, the
ratable share of the purchase price allocable to the stripped interest.

     Servicing fees in excess of reasonable servicing fees will be treated under
the stripped bond rules. If the excess servicing fee is less than 100 basis
points (i.e., 1% interest on the loan's principal balance) or the securities are
initially sold with a de minimis discount (assuming no prepayment assumption is
required), any non-de minimis discount arising from a subsequent transfer of the
securities should be treated as market discount. The IRS appears to require that
reasonable servicing fees be calculated on a loan by loan basis, which could
result in some loans being treated as having more than 100 basis points of
interest stripped off.

     The Code, OID Regulations and judicial decisions provide no direct guidance
as to how the interest and OID rules are to apply to stripped securities and
other pass-through securities. Under the cash flow bond method described above
for pay-through securities, a prepayment assumption is used and periodic
recalculations are made that take into account with respect to each accrual
period the effect of prepayments during such period. However, the Tax Reform Act
of 1986 does not, absent Treasury regulations, appear specifically to cover
instruments such as stripped securities, which technically represent ownership
interests in the underlying loans, rather than being debt instruments "secured
by" those loans. Nevertheless, it is believed that the cash flow bond method is
a reasonable method of reporting income for such securities, and it is expected
that OID will be reported on that basis unless otherwise specified in the
related prospectus supplement. In applying the calculation to pass-through
securities, the trustee will treat all payments to be received by a holder with
respect to the underlying loans as payments on a single installment obligation.
The IRS could, however, assert that OID must be calculated separately for each
loan underlying a security.

     Under certain circumstances, if the loans prepay at a rate faster than the
prepayment assumption, the use of the cash flow bond method may accelerate the
holder's recognition of income. If, however, the loans prepay at a rate slower
than the Prepayment Assumption, in some circumstances the use of this method may
decelerate the holder's recognition of income.

     In the case of a stripped security that is an interest weighted security,
the applicable trustee intends, absent contrary authority, to report income to
holders as OID, in the manner described above for interest weighted securities.

         Possible Alternative Characterizations. The characterizations of the
stripped securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that:


                                       96


     o    in certain series, each non-interest weighted security is composed of
          an unstripped undivided ownership interest in loans and an installment
          obligation consisting of stripped principal payments;

     o    the non-interest weighted securities are subject to the contingent
          payment provisions of the regulations; or

     o    each interest weighted stripped security is composed of an unstripped
          undivided ownership interest in loans and an installment obligation
          consisting of stripped interest payments.

     Given the variety of alternatives for treatment of the stripped securities
and the different federal income tax consequences that result from each
alternative, potential purchasers are urged to consult their own tax advisers
regarding the proper treatment of the securities for federal income tax
purposes.

     Character as Qualifying Loans. In the case of stripped securities, there is
no specific legal authority existing regarding whether the character of the
securities, for federal income tax purposes, will be the same as the loans. The
IRS could take the position that the loans' character is not carried over to the
securities in such circumstances. Pass-through securities will be, and, although
the matter is not free from doubt, stripped securities should be considered to
represent:

     o    "real estate assets" within the meaning of section 856(c)(4)(A) of the
          Code; and

     o    "loans secured by an interest in real property" within the meaning of
          section 7701(a)(19)(C)(v) of the Code.

Interest income attributable to pass-through securities and stripped securities
should be considered to represent "interest on obligations secured by mortgages
on real property or on interests in real property" within the meaning of section
856(c)(3)(B) of the Code. Reserves or funds underlying the securities may cause
a proportionate reduction in the above-described qualifying status categories of
securities.

SALE OR EXCHANGE

     Subject to the discussion below with respect to any trust fund as to which
a partnership election is made, in the opinion of tax counsel, a holder's tax
basis in a security is the price the holder pays for the security, increased by
amounts of OID or market discount included in income, and reduced by any
payments received (other than qualified stated interest payments) and any
amortized premium. Gain or loss recognized on a sale, exchange, or redemption of
a security, measured by the difference between the amount realized and the
security's basis as so adjusted, will generally be capital gain or loss,
assuming that the security is held as a capital asset and will generally be
long-term capital gain or loss if the holding period of the security is more
than one year and short-term capital gain or loss if the holding period of the
Security is one year or less. Non-corporate taxpayers are subject to reduced
maximum rates on long-term capital gains and are generally subject to tax at
ordinary income rates on short-term capital gains.


                                       97


The deductibility of capital losses is subject to certain limitations.
Prospective investors should consult their own tax advisors concerning these tax
law provisions.

     In the case of a security held by a bank, thrift, or similar institution
described in section 582 of the Code, however, gain or loss realized on the sale
or exchange of a REMIC regular interest security will be taxable as ordinary
income or loss. In addition, gain from the disposition of a regular interest
security that might otherwise be capital gain will be treated as ordinary income
to the extent of the excess, if any, of:

     o    the amount that would have been includible in the holder's income if
          the yield on the regular interest security had equaled 110% of the
          applicable federal rate as of the beginning of such holder's holding
          period,

over

     o    the amount of ordinary income actually recognized by the holder with
          respect to the regular interest security.

MISCELLANEOUS TAX ASPECTS

     Backup Withholding. Subject to the discussion below with respect to any
trust fund as to which a partnership election is made, a holder, other than a
holder of a REMIC residual interest security, may, under certain circumstances,
be subject to "backup withholding" with respect to distributions or the proceeds
of a sale of certificates to or through brokers that represent interest or
original issue discount on the securities. The backup withholding rate for 2003
is 30%. This rate is scheduled to adjust in future periods. This withholding
generally applies if the holder of a security:

     o    fails to furnish the applicable trustee with its taxpayer
          identification number;

     o    furnishes the applicable trustee an incorrect taxpayer identification
          number;

     o    fails to report properly interest, dividends or other "reportable
          payments" as defined in the Code; or

     o    under certain circumstances, fails to provide the applicable trustee
          or such holder's securities broker with a certified statement, signed
          under penalty of perjury, that the taxpayer identification number
          provided is its correct number and that the holder is not subject to
          backup withholding.

     Backup withholding will not apply, however, with respect to certain
payments made to holders, including payments to certain exempt recipients (such
as exempt organizations) and to certain nonresident alien individuals, foreign
partnerships or foreign corporations. Holders should consult their tax advisers
as to their qualification for exemption from backup withholding and the
procedure for obtaining the exemption.


                                       98


     The applicable trustee will report to the holders and to the servicer for
each calendar year the amount of any "reportable payments" during such year and
the amount of tax withheld, if any, with respect to payments on the securities.

TAX TREATMENT OF FOREIGN INVESTORS

     Subject to the discussion below with respect to any trust fund as to which
a partnership election is made, under the Code, unless interest (including OID)
paid on a security (other than a residual interest security) is considered to be
"effectively connected" with a trade or business conducted in the United States
by a nonresident alien individual, foreign partnership or foreign corporation,
in the opinion of tax counsel, interest will normally qualify as portfolio
interest, and will be exempt from federal income tax. However, interest will not
qualify as portfolio interest where:

     o    the recipient is a holder, directly or by attribution, of 10% or more
          of the capital or profits interest in the issuer, or

     o    the recipient is a controlled foreign corporation to which the issuer
          is a related person.

     For interest to qualify for the portfolio interest exemption from U.S.
withholding tax, the holder must generally complete a Form W-8BEN indicating
that the holder is a non-U.S. Person. The Form W-8BEN, or in certain
circumstances other documentation, must be provided to the person otherwise
required to withhold U.S. tax. If a foreign holder is a partnership or other
type of pass-through entity that is not treated for U.S. withholding tax
purposes as the beneficial owner of the income with respect to the security, the
holder generally must receive the Form W-8BEN as described in the previous
sentence from the holder's partners or other beneficial owners of the income
with respect to the security and may be required to provide the forms, and
certain additional information, to the person through whom the holder holds the
security. The forms provided by the holder or its interestholders regarding
status as a non-U.S. Person must generally be passed through the ownership chain
to the person otherwise required to withhold tax in order for the exemption to
apply. The Form W-8BEN, if it is provided without a U.S. taxpayer identification
number, will remain in effect until the earlier of (a) the last day of the third
succeeding calendar year following the year in which the form is signed and (b)
a change in circumstances makes any information on the form incorrect. If,
however, the form is provided with a U.S. taxpayer identification number, it
generally will remain in effect until a change in circumstances makes any
information on the form incorrect. These provisions supersede the generally
applicable provisions of United States law that would otherwise require the
issuer to withhold at a 30% rate (unless such rate were reduced or eliminated by
an applicable tax treaty) on, among other things, interest and other fixed or
determinable, annual or periodic income paid to nonresident alien individuals,
foreign partnerships or foreign corporations. Holders of pass-through securities
and stripped securities, including ratio strip securities, however, may be
subject to withholding to the extent that the loans were originated on or before
July 18, 1984.

     Interest and OID of holders who are foreign persons are not subject to
withholding if they are effectively connected with a United States business
conducted by the holder and appropriate documentation is provided to the person
otherwise required to withhold. They will, however, generally be subject to the
regular United States income tax.


                                       99


     Payments to holders of REMIC residual interest securities who are foreign
persons will generally be treated as interest for purposes of the 30% (or lower
treaty rate) United States withholding tax. Holders should assume that such
income does not qualify for exemption from United States withholding tax as
"portfolio interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes excess inclusion income, the
holder of a residual interest security will not be entitled to an exemption from
or reduction of the 30% (or lower treaty rate) withholding tax rule. If the
payments are subject to United States withholding tax, they generally will be
taken into account for withholding tax purposes only when paid or distributed
(or when the residual interest security is disposed of). The Treasury has
statutory authority, however, to promulgate regulations that would require such
amounts to be taken into account at an earlier time in order to prevent the
avoidance of tax. Regulations could, for example, require withholding prior to
the distribution of cash in the case of residual interest securities that do not
have significant value. Under the REMIC Regulations, if a residual interest
security has tax avoidance potential, a transfer of a residual interest security
to a nonresident alien individual, foreign partnership or foreign corporation
will be disregarded for all federal tax purposes. A residual interest security
has tax avoidance potential unless, at the time of the transfer the transferor
reasonably expects that the REMIC will distribute to the transferee residual
interest holder amounts that will equal at least 30% of each excess inclusion,
and that such amounts will be distributed at or after the time at which the
excess inclusions accrue and not later than the calendar year following the
calendar year of accrual. If a nonresident alien individual, foreign partnership
or foreign corporation transfers a residual interest security to a U.S. Person,
and if the transfer has the effect of allowing the transferor to avoid tax on
accrued excess inclusions, then the transfer is disregarded and the transferor
continues to be treated as the owner of the residual interest security for
purposes of the withholding tax provisions of the Code. See "--Excess
Inclusions" above.

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP

     Tax counsel is of the opinion that a trust fund structured as a partnership
will not be an association (or publicly traded partnership) taxable as a
corporation for federal income tax purposes. This opinion is based on the
assumption that the terms of the trust agreement and related documents will be
complied with, and on counsel's conclusions that the nature of the income of the
trust fund will exempt it from the rule that certain publicly traded
partnerships are taxable as corporations or the issuance of the certificates has
been structured as a private placement under an IRS safe harbor, so that the
trust fund will not be characterized as a publicly traded partnership taxable as
a corporation.

     If the trust fund were taxable as a corporation for federal income tax
purposes, in the opinion of tax counsel, the trust fund would be subject to
corporate income tax on its taxable income. The trust fund's taxable income
would include all its income, possibly reduced by its interest expense on the
notes. Any such corporate income tax could materially reduce cash available to
make payments on the notes and distributions on the certificates, and holders of
certificates could be liable for any such tax that is unpaid by the trust fund.


                                      100


TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     Treatment of the Notes as Indebtedness. The trust fund will agree, and the
noteholders will agree by their purchase of notes, to treat the notes as debt
for federal income tax purposes. As a result, tax counsel is, (except as
otherwise provided in the related prospectus supplement,) of the opinion that
the notes will be classified as debt for federal income tax purposes. The
discussion below assumes this characterization of the notes is correct.

     OID, Indexed Securities, etc. The discussion below assumes that all
payments on the notes are denominated in U.S. dollars, and that the notes are
not "indexed securities" or "strip notes." Moreover, the discussion assumes that
the interest formula for the notes meets the requirements for "qualified stated
interest" under the OID Regulations, and that any OID on the notes (i.e., any
excess of the principal amount of the notes over their issue price) does not
exceed a de minimis amount (i.e., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID Regulations. If these conditions are not satisfied with respect to any given
series of notes, additional tax considerations with respect to the notes will be
disclosed in the applicable prospectus supplement.

     Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, in the opinion of tax counsel, the notes
will not be considered issued with OID. The stated interest on the notes will be
taxable to a noteholder as ordinary interest income when received or accrued in
accordance with the noteholder's method of tax accounting. Under the OID
Regulations, a holder of a note issued with a de minimis amount of OID must
include the OID in income, on a pro rata basis, as principal payments are made
on the note. It is believed that any prepayment premium paid as a result of a
mandatory redemption will be taxable as contingent interest when it becomes
fixed and unconditionally payable. A purchaser who buys a note for more or less
than its principal amount will generally be subject, respectively, to the
premium amortization or market discount rules of the Code.

     A holder of a note that is a "short-term note" (i.e., it has a fixed
maturity date of not more than one year from the issue date) may be subject to
special rules. An accrual basis holder of a short-term note (and certain cash
method holders, including regulated investment companies, as set forth in
section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis holders of a short-term note would, in general, be
required to report interest income as interest is paid (or, if earlier, upon the
taxable disposition of the short-term note). However, a cash basis holder of a
short-term note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the short-term note until the taxable disposition of the
short-term note. A cash basis taxpayer may elect under section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
short-term note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a short-term note is purchased for more or less than its
principal amount.

     Sale or Other Disposition. In the opinion of tax counsel, if a noteholder
sells a note, the holder will recognize gain or loss in an amount equal to the
difference between the amount


                                      101


realized on the sale and the holder's adjusted tax basis in the note. The
adjusted tax basis of a note to a particular noteholder will equal the holder's
cost for the note, increased by any market discount, acquisition discount, OID
and gain previously included by the noteholder in income with respect to the
note and decreased by the amount of bond premium (if any) previously amortized
and by the amount of principal payments previously received by the noteholder
with respect to the note. Any such gain or loss will be capital gain or loss if
the note was held as a capital asset, except for gain representing accrued
interest and accrued market discount not previously included in income. Capital
losses generally may be used only to offset capital gains.

     Foreign Holders. In the opinion of tax counsel, interest payments made (or
accrued) to a noteholder who is a "foreign person" (i.e., nonresident alien,
foreign corporation or other non-U.S. Person) generally will be considered
"portfolio interest," and generally will not be subject to United States federal
income tax and withholding tax, if the interest is not effectively connected
with the conduct of a trade or business within the United States by the foreign
person and the foreign person:

     o    is not actually or constructively a "10 percent shareholder" of the
          trust fund or the seller (including a holder of 10% of the outstanding
          certificates) or a "controlled foreign corporation" with respect to
          which the trust fund or the seller is a "related person" within the
          meaning of the Code; and

     o    provides the trustee or other person who is otherwise required to
          withhold U.S. tax with respect to the notes with an appropriate
          statement (on Form W-8BEN), signed under penalties of perjury,
          certifying that the beneficial owner of the note is a foreign person
          and providing the foreign person's name and address.

If a foreign holder is a partnership or other type of pass-through entity that
is not treated for U.S. withholding tax purposes as the beneficial owner of the
income with respect to the certificate, the holder generally must receive the
Form W-8BEN as described in the previous sentence from the holder's partners or
other beneficial owners of the income with respect to the certificate and may be
required to provide the forms, and certain additional information, to the person
through whom the holder holds the certificates. The forms provided by the holder
or its interestholders regarding status as a non-U.S. Person must generally be
passed through the ownership chain to the person otherwise required to withhold
tax in order for the exemption to apply. If a note is held through a securities
clearing organization or certain other financial institutions, the foreign
person that owns the note should furnish such organization or institution with a
Form W-8BEN or a similar form. The organization or institution may then be
required to forward the Form W-8BEN to the withholding agent. If interest is not
portfolio interest and is not effectively connected with the conduct of a U.S.
trade or business, then it will be subject to United States federal income and
withholding tax at a rate of 30%, unless reduced or eliminated pursuant to an
applicable tax treaty.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax; provided, that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign


                                      102


person, the foreign person is not present in the United States for 183 days or
more in the taxable year.

     Backup Withholding. Each holder of a note (other than an exempt holder such
as a corporation, tax-exempt organization, qualified pension and profit-sharing
trust, individual retirement account or nonresident alien who provides
certification as to status as a nonresident) will be required to provide, under
penalties of perjury, a certificate containing the holder's name, address,
correct federal taxpayer identification number and a statement that the holder
is not subject to backup withholding. Should a nonexempt noteholder fail to
provide the required certification, the trust fund will be required to backup
withhold from the amount otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.
The backup withholding rate for 2003 is 30%. This rate is scheduled to adjust in
future periods.

     Possible Alternative Treatments of the Notes. If, contrary to the opinion
of tax counsel, the IRS successfully asserted that one or more of the notes did
not represent debt for federal income tax purposes, the notes might be treated
as equity interests in the trust fund. If so treated, the trust fund might be
taxable as a corporation with the adverse consequences described above (and the
taxable corporation would not be able to reduce its taxable income by deductions
for interest expense on notes recharacterized as equity). Alternatively, and
most likely in the view of tax counsel, the trust fund might be treated as a
publicly traded partnership that would not be taxable as a corporation because
it would meet certain qualifying income tests. Nonetheless, treatment of the
notes as equity interests in such a publicly traded partnership could have
adverse tax consequences to certain holders. For example, income to certain
tax-exempt entities (including pension funds) may be "unrelated business taxable
income," income to foreign holders generally would be subject to U.S. tax and
U.S. tax return filing and withholding requirements, and individual holders
might be subject to certain limitations on their ability to deduct their share
of the trust fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     Treatment of the Trust Fund as a Partnership. The trust fund and the
servicer will agree, and the certificateholders will agree by their purchase of
certificates, to treat the trust fund as a partnership for purposes of federal
and state income tax, franchise tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
trust fund, the partners of the partnership being the certificateholders, and
the notes being debt of the partnership. However, the proper characterization of
the arrangement involving the trust fund, the certificates, the notes, the trust
fund and the servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

     A variety of alternative characterizations are possible. For example,
because the certificates have certain features characteristic of debt, the
certificates might be considered debt of the trust fund. Any such
characterization would not result in materially adverse tax consequences to
certificateholders as compared to the consequences from treatment of the
certificates as equity in a partnership, described below. The following
discussion assumes that the certificates represent equity interests in a
partnership.


                                      103


     Indexed Securities, etc. The following discussion assumes that all payments
on the certificates are denominated in U.S. dollars, none of the certificates is
an indexed security or a stripped certificate, and that a series of securities
includes a single class of certificates. If these conditions are not satisfied
with respect to any given series of certificates, additional tax considerations
with respect to such certificates will be disclosed in the applicable prospectus
supplement.

     Partnership Taxation. If the trust fund is a partnership, in the opinion of
tax counsel, the trust fund will not be subject to federal income tax. Rather,
in the opinion of tax counsel, each certificateholder will be required to
separately take into account the holder's allocated share of income, gains,
losses, deductions and credits of the trust fund. The trust fund's income will
consist primarily of interest and finance charges earned on the loans (including
appropriate adjustments for market discount, OID and bond premium) and any gain
upon collection or disposition of loans. The trust fund's deductions will
consist primarily of interest accruing with respect to the notes, servicing and
other fees, and losses or deductions upon collection or disposition of loans.

     In the opinion of tax counsel, the tax items of a partnership are allocable
to the partners in accordance with the Code, Treasury regulations and the
partnership agreement (here, the trust agreement and related documents). The
trust agreement will provide, in general, that the certificateholders will be
allocated taxable income of the trust fund for each month equal to the sum of:

     o    the interest that accrues on the certificates in accordance with their
          terms for such month, including interest accruing at the pass-through
          rate for that month and interest on amounts previously due on the
          certificates but not yet distributed;

     o    any trust fund income attributable to discount on the loans that
          corresponds to any excess of the principal amount of the certificates
          over their initial issue price;

     o    prepayment premium payable to the certificateholders for that month;
          and

     o    any other amounts of income payable to the certificateholders for that
          month.

     This allocation will be reduced by any amortization by the trust fund of
premium on loans that corresponds to any excess of the issue price of
certificates over their principal amount. All remaining taxable income of the
trust fund will be allocated to the depositor. Based on the economic arrangement
of the parties, in the opinion of tax counsel, this approach for allocating
trust fund income should be permissible under applicable Treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to certificateholders. Moreover, in the opinion
of tax counsel, even under the foregoing method of allocation,
certificateholders may be allocated income equal to the entire pass-through rate
plus the other items described above even though the trust fund might not have
sufficient cash to make current cash distributions of that amount. Thus, cash
basis holders will in effect be required to report income from the certificates
on the accrual basis and certificateholders may become liable for taxes on trust
fund income even if they have not received cash from the trust fund to pay
taxes. In addition, because tax allocations and tax reporting will be done on a


                                      104


uniform basis for all certificateholders but certificateholders may be
purchasing certificates at different times and at different prices,
certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the trust fund.

     In the opinion of tax counsel, all of the taxable income allocated to a
certificateholder that is a pension, profit sharing or employee benefit plan or
other tax-exempt entity (including an individual retirement account) may
constitute "unrelated business taxable income" generally taxable to the holder
under the Code.

     In the opinion of tax counsel, an individual taxpayer's share of expenses
of the trust fund (including fees to the servicer but not interest expense)
would be miscellaneous itemized deductions. Such deductions might be disallowed
to the individual in whole or in part and might result in such holder being
taxed on an amount of income that exceeds the amount of cash actually
distributed to the holder over the life of the trust fund.

     The trust fund intends to make all tax calculations relating to income and
allocations to certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each loan, the trust fund
might be required to incur additional expense but it is believed that there
would not be a material adverse effect on certificateholders.

     Discount and Premium. It is believed that the loans were not issued with
OID, and, therefore, the trust fund should not have OID income. However, the
purchase price paid by the trust fund for the loans may be greater or less than
the remaining principal balance of the loans at the time of purchase. If so, in
the opinion of tax counsel, the loan will have been acquired at a premium or
discount, as the case may be. (As indicated above, the trust fund will make this
calculation on an aggregate basis, but might be required to recompute it on a
loan-by-loan basis.)

     If the trust fund acquires the loans at a market discount or premium, the
trust fund will elect to include any discount in income currently as it accrues
over the life of the loans or to offset any premium against interest income on
the loans. As indicated above, a portion of market discount income or premium
deduction may be allocated to certificateholders.

     Section 708 Termination. In the opinion of tax counsel, under section 708
of the Code, the trust fund will be deemed to terminate for federal income tax
purposes if 50% or more of the capital and profits interests in the trust fund
are sold or exchanged within a 12-month period. Pursuant to final Treasury
regulations issued May 9, 1997 under section 708 of the Code, if such a
termination occurs, the trust fund would be deemed to contribute its assets to a
new partnership in exchange for interests in the new partnership. Such interests
would be deemed distributed to the partners of the original trust fund in
liquidation thereof, which would not constitute a sale or exchange.

     Disposition of Certificates. Generally, in the opinion of tax counsel,
capital gain or loss will be recognized on a sale of certificates in an amount
equal to the difference between the amount realized and the seller's tax basis
in the certificates sold. A certificateholder's tax basis in a certificate will
generally equal the holder's cost increased by the holder's share of trust fund
income (includible in income) and decreased by any distributions received with
respect to the certificate. In addition, both the tax basis in the certificates
and the amount realized on a sale of


                                      105


a certificate would include the holder's share of the notes and other
liabilities of the trust fund. A holder acquiring certificates at different
prices may be required to maintain a single aggregate adjusted tax basis in the
certificates, and, upon sale or other disposition of some of the certificates,
allocate a portion of the aggregate tax basis to the certificates sold (rather
than maintaining a separate tax basis in each certificate for purposes of
computing gain or loss on a sale of that certificate).

     Any gain on the sale of a certificate attributable to the holder's share of
unrecognized accrued market discount on the loans would generally be treated as
ordinary income to the holder and would give rise to special tax reporting
requirements. The trust fund does not expect to have any other assets that would
give rise to such special reporting requirements. Thus, to avoid those special
reporting requirements, the trust fund will elect to include market discount in
income as it accrues.

     If a certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the certificates that exceeds the aggregate
cash distributions with respect thereto, this excess will generally give rise to
a capital loss upon the retirement of the certificates.

     Allocations Between Transferors and Transferees. In general, the trust
fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the certificateholders
in proportion to the principal amount of certificates owned by them as of the
close of the last day of such month. As a result, a holder purchasing
certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

     The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the trust fund might be reallocated among the certificateholders. The trust
fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.

     Section 754 Election. In the event that a certificateholder sells its
certificates at a profit (loss), the purchasing certificateholder will have a
higher (lower) basis in the certificates than the selling certificateholder had.
The tax basis of the trust fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the trust fund were to file an election under
section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information reporting requirements, the trust fund will not make such
election. As a result, certificateholders might be allocated a greater or lesser
amount of trust fund income than would be appropriate based on their own
purchase price for certificates.

     Administrative Matters. The trustee is required to keep or have kept
complete and accurate books of the trust fund. Books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the trust fund will be the calendar year. The trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
trust fund and will report each certificateholder's allocable share of items of
trust fund


                                      106


income and expense to holders and the IRS on Schedule K-1. The trust fund will
provide the Schedule K-l information to nominees that fail to provide the trust
fund with the information statement described below and such nominees will be
required to forward such information to the beneficial owners of the
certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the trust fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.

     Under section 6031 of the Code, any person that holds certificates as a
nominee at any time during a calendar year is required to furnish the trust fund
with a statement containing certain information on the nominee, the beneficial
owners and the certificates so held. Such information includes:

     o    the name, address and taxpayer identification number of the nominee;
          and

     o    as to each beneficial owner (a) the name, address and identification
          number of such person, (b) whether such person is a U.S. 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 (c) certain information on certificates that
          were held, bought or sold on behalf of such person throughout the
          year.

     In addition, brokers and financial institutions that hold certificates
through a nominee are required to furnish directly to the trust fund information
as to themselves and their ownership of certificates. A clearing agency
registered under section 17A of the Securities Exchange Act of 1934 is not
required to furnish any such information statement to the trust fund. The
information referred to above for any calendar year must be furnished to the
trust fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the trust fund with the information
described above may be subject to penalties.

     The depositor will be designated as the tax matters partner in the related
trust agreement and, as such, will be responsible for representing the
certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the trust fund by the appropriate taxing authorities
could result in an adjustment of the returns of the certificateholders, and,
under certain circumstances, a certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the trust fund. An
adjustment could also result in an audit of a certificateholder's returns and
adjustments of items not related to the income and losses of the trust fund.

     Tax Consequences to Foreign Certificateholders. It is not clear whether the
trust fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
Persons because there is no clear authority dealing with that issue under facts
substantially similar to those described herein. Although it is not expected
that the trust fund would be engaged in a trade or business in the United States
for such purposes, the trust fund will withhold as if it were so engaged in
order to protect the trust fund from possible adverse consequences of a failure
to withhold. The trust fund expects to


                                      107


withhold on the portion of its taxable income that is allocable to foreign
certificateholders pursuant to section 1446 of the Code, as if such income were
effectively connected to a U.S. trade or business, at a rate of 35% for foreign
holders that are taxable as corporations and 38.6% (subject to adjustment in
future periods) for all other foreign holders. Subsequent adoption of Treasury
regulations or the issuance of other administrative pronouncements may require
the trust fund to change its withholding procedures. In determining a holder's
withholding status, the trust fund may rely on IRS Form W-8BEN or a similar
form, IRS Form W-9 or the holder's certification of nonforeign status signed
under penalties of perjury.

     Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the trust fund's income. Each foreign holder must
obtain a taxpayer identification number from the IRS and submit that number to
the trust fund on Form W-8BEN in order to assure appropriate crediting of the
taxes withheld. A form W-8BEN furnished with a taxpayer identification number
generally will remain in effect until a change in circumstances makes any
information on the form incorrect. A foreign holder generally would be entitled
to file with the IRS a claim for refund with respect to taxes withheld by the
trust fund taking the position that no taxes were due because the trust fund was
not engaged in a U.S. trade or business. However, interest payments made (or
accrued) to a certificateholder who is a foreign person generally will be
considered guaranteed payments to the extent such payments are determined
without regard to the income of the trust fund. If these interest payments are
properly characterized as guaranteed payments, then the interest will not be
considered "portfolio interest." As a result, certificateholders will be subject
to United States federal income tax and withholding tax at a rate of 30%, unless
reduced or eliminated pursuant to an applicable treaty. In such case, a foreign
holder would only be entitled to claim a refund for that portion of the taxes in
excess of the taxes that should be withheld with respect to the guaranteed
payments.

     Backup Withholding. Distributions made on the certificates and proceeds
from the sale of the certificates will be subject to "backup" withholding tax
if, in general, the certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code. The backup withholding rate for 2003 is 30%.
This rate is scheduled to adjust in future periods.

                             REPORTABLE TRANSACTIONS

     Recent Treasury Regulations (the "New Regulations") meant to require the
reporting of abusive tax shelters ("Reportable Transactions") could be read to
cover transactions generally not regarded as tax shelters, including certain
securitizations of financial assets. Under the New Regulations, transactions may
be characterized as Reportable Transactions for a variety of reasons, one or
more of which may apply to an investment in the Securities. You should be aware
that Bear Stearns and others may be required to disclose information with
respect to your securities. Investors should consult their own tax advisers to
determine their tax return disclosure obligations, if any, with respect to their
investment in the Securities, including any requirement to file IRS Form 8886
(Reportable Transaction Disclosure Statement).


                                      108


                            STATE TAX CONSIDERATIONS

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

                                FASIT SECURITIES

     General. The FASIT provisions of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed securities effective on
September 1, 1997. On February 4, 2000, the IRS and Treasury issued proposed
Treasury regulations for FASITs. The regulations generally would not be
effective until final regulations are filed with the federal register. However,
it appears that certain anti-abuse rules would apply as of February 4, 2000.
Investors also should note that the FASIT discussions contained herein
constitutes only a summary of the federal income tax consequences to holders of
FASIT securities. With respect to each series of FASIT securities, the related
prospectus supplement will provide a detailed discussion regarding the federal
income tax consequences associated with the particular transaction.

     FASIT securities will be classified as either FASIT "regular securities,"
which generally will be treated as debt for federal income tax purposes, or
FASIT "ownership securities," which generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the taxable income or loss of the related series. The prospectus supplement for
each series of securities will indicate whether one or more FASIT elections will
be made for the series, and which securities of the series will be designated as
regular securities, and which, if any, will be designated as ownership
securities.

     Qualification as a FASIT. The trust fund underlying a series (or one or
more designated pools of assets held in the trust fund) will qualify under the
Code as a FASIT in which the FASIT regular securities and the FASIT ownership
securities will constitute the "regular interests" and the "ownership
interests," respectively, if

     o    a FASIT election is in effect,

     o    certain tests concerning the composition of the FASIT's assets and the
          nature of the holders' interests in the FASIT are met on a continuing
          basis, and

     o    the trust fund is not a regulated investment company or RIC as defined
          in section 851(a) of the Code.

     However, the qualification as a FASIT of any trust fund for which a FASIT
election is made depends on the trust's ability to satisfy the requirements of
the FASIT provisions on an ongoing basis, including, without limitation, the
requirements of any final Treasury regulations


                                      109


that may be promulgated in the future under the FASIT provisions or as a result
of any change in applicable law. Thus, no assurances can be made regarding the
qualification as a FASIT of any trust for which a FASIT election is made at any
particular time after the issuance of securities by the trust.

     Asset Composition. In order for a trust fund (on one or more designated
pools of assets held by a trust fund) to be eligible for FASIT status,
substantially all of the assets of the trust fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter. Permitted assets include

     o    cash or cash equivalents,

     o    debt instruments with fixed terms that would qualify as REMIC regular
          interests if issued by a REMIC (generally, instruments that provide
          for interest at a fixed rate, a qualifying variable rate, or a
          qualifying interest-only type rate,

     o    foreclosure property,

     o    certain hedging instruments (generally, interest and currency rate
          swaps and credit enhancement contracts) that are reasonably required
          to guarantee or hedge against the FASIT's risks associated with being
          the obligor on FASIT interests,

     o    contract rights to acquire qualifying debt instruments or qualifying
          hedging instruments,

     o    FASIT regular interests, and

     o    REMIC regular interests.

     o    Permitted assets do not include any debt instruments issued by the
          holder of the FASIT's ownership interest or by any person related to
          the holder.

     Interests in a FASIT. In addition to the foregoing asset qualification
requirements, the interests in a FASIT must meet certain requirements. All of
the interests in a FASIT must belong to either

     o    one or more classes of regular interests or

     o    a single class of ownership interest that is held by a fully taxable
          domestic corporation. In the case of series that include FASIT
          ownership securities, the ownership interest will be represented by
          the FASIT ownership securities.

     A FASIT interest generally qualifies as a regular interest if

     o    it is designated as a regular interest,

     o    it has a stated maturity no greater than thirty years,


                                      110


     o    it entitles its holder to a specified principal amount,

     o    the issue price of the interest does not exceed 125% of its stated
          principal amount,

     o    the yield to maturity of the interest is less than the applicable
          Treasury rate published by the IRS plus 5%, and

     o    if it pays interest, such interest is payable either at a fixed rate
          with respect to the principal amount of the regular interest or at a
          permissible variable rate with respect to the principal amount.

Permissible variable rates for FASIT regular interests are the same as those for
REMIC regular interest (i.e., certain qualified floating rates and weighted
average rates). See "Material Federal Income Tax Considerations--Taxation of
Debt Securities--Variable Rate Debt Securities" in this prospectus.

     If a FASIT security fails to meet one or more of the requirements set out
in the third, fourth or fifth bullet in the preceding paragraph, but otherwise
meets the above requirements, it may still qualify as a type of regular interest
known as a "high-yield interest." In addition, if a FASIT security fails to meet
the requirements of the final bullet in the preceding paragraph, but the
interest payable on the security consists of a specified portion of the interest
payments on permitted assets and that portion does not vary over the life of the
security, the security also will qualify as a high-yield interest. A high-yield
interest may be held only by domestic corporations that are fully subject to
corporate income tax, other FASITs and dealers in securities who acquire such
interests as inventory, rather than for investment. In addition, holders of
high-yield interests are subject to limitations on offset of income derived from
such interest. See "--Tax Treatment of FASIT Regular Securities" and
"--Treatment of High-Yield Interests" below.

     Anti-Abuse Rule. Under proposed Treasury regulations, the IRS Commissioner
may make appropriate adjustments with regard to the FASIT and any arrangement or
transaction involving the FASIT if a principal purpose of forming or using the
FASIT is to achieve results inconsistent with the intent of the FASIT provisions
and the FASIT regulations. This determination would be based on all of the facts
and circumstances, including a comparison of the purported business purpose for
a transaction and the claimed tax benefits resulting from the transaction.

     Consequences of the Failure of the FASIT Trust to Qualify as a FASIT. If a
FASIT trust fails to comply with one or more of the Code's ongoing requirements
for FASIT status during any taxable year, proposed Treasury regulations provide
that its FASIT status would be lost for that year and the FASIT trust would be
unable to elect FASIT status without the Commissioner's approval. If FASIT
status is lost, under proposed Treasury regulations the entity classification of
the former FASIT would be determined under general federal income tax
principles. The holder of the FASIT ownership security would be treated as
exchanging the assets of the former FASIT for an amount equal to their value and
gain recognized would be treated as gain from a prohibited transaction that is
subject to the 100% tax, without exception. Loss, if any, would be disallowed.
In addition, the holder of the FASIT ownership security must recognize
cancellation of indebtedness income, on a regular interest by regular interest
basis, in an amount equal to the adjusted issue price of each FASIT regular
security outstanding immediately before the loss of


                                      111


FASIT status over its fair market value. If the holder of the FASIT ownership
security has a continuing economic interest in the former FASIT, the
characterization of this interest is determined under general federal income tax
principles. Holders of FASIT regular securities are treated as exchanging their
securities for interests in the new entity classification of the former FASIT,
which classification is determined under general federal income tax principles.
Gain is recognized to the extent the new interest either does not qualify as
debt or differs either in kind or extent. The basis of the interest in the new
entity classification of the former FASIT equals the basis in the FASIT regular
security increased by any gain recognized on the exchange.

     Tax Treatment of FASIT Regular Securities. Payments received by holders of
FASIT regular securities generally should be accorded the same tax treatment
under the Code as payments received on other taxable corporate debt instruments
and on REMIC regular securities. As in the case of holders of REMIC regular
securities, holders of FASIT regular securities must report income from such
securities under an accrual method of accounting, even if they otherwise would
have used the cash receipts and disbursements method. Except in the case of
FASIT regular securities issued with original issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT regular security
generally will be treated as ordinary income to the holder and a principal
payment on the security will be treated as a return of capital to the extent
that the holder's basis is allocable to that payment. Holders of FASIT regular
securities issued with original issue discount or acquired with market discount
or premium generally will be required to treat interest and principal payments
on the securities in the same manner described for REMIC regular securities. See
"Material Federal Income Tax Considerations--Taxation of Debt Securities,"
"--Market Discount," and "--Premium" in this prospectus. High-yield interests
may be held only by fully taxable domestic corporations, other FASITs, and
certain securities dealers. Holders of high-yield interests are subject to
limitations on their ability to use current losses or net operating loss
carryforwards or carrybacks to offset any income derived from those securities.

     If a FASIT regular security is sold or exchanged, the holder generally will
recognize gain or loss upon the sale in the manner described above for
securities other than REMIC regular interest securities. See "Material Federal
Income Tax Considerations--Sale or Exchange" in this prospectus. In addition, if
a FASIT regular security becomes wholly or partially worthless as a result of
default and delinquencies of the underlying assets, the holder of the security
should be allowed to deduct the loss sustained (or alternatively be able to
report a lesser amount of income). See "Material Federal Income Tax
Considerations--Taxation of Debt Securities--Effects of Default and
Delinquencies" in this prospectus.

     FASIT regular securities held by a real estate investment trust or REIT
will qualify as "real estate assets" within the meaning of section 856(c) (4)(A)
of the Code, and interest on such securities will be considered "interest on
obligations secured by mortgages on real property or on interests in real
property" within the meaning of section 856(c)(3)(B) of the Code to the same
extent that REMIC securities would be so considered. FASIT regular securities
held by a thrift institution taxed as a "domestic building and loan association"
will represent qualifying assets for purposes of the qualification requirements
set forth in section 7701(a)(19) of the Code to the same extent that REMIC
securities would be so considered. See "Material Federal Income Tax
Considerations--Taxation of Debt Securities--Status as Real Property Loans" in
this prospectus. In addition, FASIT regular securities held by a financial
institution to which section


                                      112


585 of the Code applies will be treated as evidences of indebtedness for
purposes of section 582(c)(1) of the Code. FASIT securities will not qualify as
"government securities" for either REIT - or RIC - qualification purposes.

     Treatment of High-Yield Interests. High-yield interests are subject to
special rules regarding the eligibility of holders of such interests, and the
ability of such holders to offset income derived from their FASIT security with
losses. High-yield interests may be held only by eligible corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities dealer (other than an eligible corporation) initially acquires a
high-yield interest as inventory, but later begins to hold it for investment,
the dealer will be subject to an excise tax equal to the income from the
high-yield interest multiplied by the highest corporate income tax rate. In
addition, transfers of high-yield interests to disqualified holders will be
disregarded for federal income tax purposes, and the transferor still will be
treated as the holder of the high-yield interest.

     The holder of a high-yield interest may not use non-FASIT current losses or
net operating loss carryforwards or carrybacks to offset any income derived from
the high-yield interest, for either regular federal income tax purposes or for
alternative minimum tax purposes. In addition, the FASIT provisions contain an
anti-abuse rule that imposes corporate income tax on income derived from a FASIT
regular security that is held by a pass-through entity (other than another
FASIT) that issues debt or equity securities backed by the FASIT regular
security and that have the same features as high-yield interests.

     Tax Treatment of FASIT Ownership Securities. A FASIT ownership security
represents the residual equity interest in a FASIT. As such, the holder of a
FASIT ownership security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit of
a FASIT. In general, the character of the income to the holder of a FASIT
ownership interest will be the same as the character of such income of the
FASIT, except that any tax-exempt interest income taken into account by the
holder of a FASIT ownership interest is treated as ordinary income. In
determining that taxable income, the holder of a FASIT ownership security must
determine the amount of interest, original issue discount, market discount and
premium recognized with respect to the FASIT's assets and the FASIT regular
securities issued by the FASIT according to a constant yield methodology and
under an accrual method of accounting. In addition, holders of FASIT ownership
securities are subject to the same limitations on their ability to use losses to
offset income from their FASIT security as are the holders of high-yield
interests. See "FASIT Securities--Treatment of High-Yield Interests."

     Rules similar to the wash sale rules applicable to REMIC residual
securities also will apply to FASIT ownership securities. Accordingly, losses on
dispositions of a FASIT ownership security generally will be disallowed where,
within six months before or after the disposition, the seller of such security
acquires any other FASIT ownership security or, in the case of a FASIT holding
mortgage assets, any interest in a taxable mortgage pool described in section
7701 of the Code that is economically comparable to a FASIT Ownership Security.
In addition, if any security that is sold or contributed to a FASIT by the
holder of the related FASIT ownership security was required to be
marked-to-market under section 475 of the Code by such holder, then section 475
will continue to apply to such securities, except that the amount realized under
the


                                      113


mark-to-market rules will be a greater of the securities' value under present
law or the securities' value after applying special valuation rules contained in
the FASIT provisions. Those special valuation rules generally require that the
value of debt instruments that are not traded on an established securities
market be determined by calculating the present value of the reasonably expected
payments under the instrument using a discount rate of 120% of the applicable
federal rate, compounded semiannually.

     The holder of a FASIT ownership security will be subject to a tax equal to
100% of the net income derived by the FASIT from any "prohibited transactions."
Prohibited transactions include (i) the receipt of income derived from assets
that are not permitted assets, (ii) certain dispositions of permitted assets,
(iii) the receipt of any income derived from any loan originated by a FASIT and
(iv) in certain cases, the receipt of income representing a servicing fee or
other compensation. Any series for which a FASIT election is made generally will
be structured in order to avoid application of the prohibited transaction tax.

     Backup Withholding, Reporting and Tax Administration. Holders of FASIT
securities will be subject to backup withholding to the same extent holders of
REMIC securities would be subject. See "Certain Federal Income Tax
Considerations--Miscellaneous Tax Aspects--Backup Withholding." For purposes of
reporting and tax administration, holders of record of FASIT securities
generally will be treated in the same manner as holders of REMIC securities.

     Under proposed Treasury regulations, if a non-U.S. Person holds (either
directly or through a vehicle which itself is not subject to U.S. federal income
tax, such as a partnership or a trust) a FASIT regular security and a "conduit
debtor" pays or accrues interest on a debt instrument held by such FASIT, any
interest received or accrued by the non-U.S. Person FASIT regular security
holder is treated as received or accrued from the conduit debtor. The proposed
Treasury regulations state that a debtor is a conduit debtor if the debtor is a
U.S. Person or the United States branch of a non-U.S. Person and the non-U.S.
Person FASIT regular security holder is (1) a "10 percent shareholder" of the
debtor, (2) a "controlled foreign corporation" and the debtor is a related
person with respect to the controlled foreign corporation or (3) related to the
debtor. As set forth above, the proposed Treasury regulations would not be
effective until final regulations are filed with the federal register.

     Due to the complexity of the federal income tax rules applicable to holders
and the considerable uncertainty that exists with respect to many aspects of
those rules, potential investors should consult their own tax advisors regarding
the tax treatment of the acquisition, ownership, and disposition of the
securities.

                              ERISA CONSIDERATIONS

     The following describes certain considerations under the Employee
Retirement Income Security Act of 1974, as amended and the Code, which apply
only to securities of a series that are not divided into subclasses. If
securities are divided into subclasses, the related prospectus supplement will
contain information concerning considerations relating to ERISA and the Code
that are applicable to the related subclasses.


                                      114


     ERISA and section 4975 of the Code impose requirements on employee benefit
plans - and on certain other retirement plans and arrangements, including
individual retirement accounts and annuities, Keogh plans and collective
investment funds and separate accounts in which plans, accounts or arrangements
are invested - and on persons who are fiduciaries with respect to these types of
plans and arrangements. In this prospectus we refer to these types of plans and
arrangements as "Plans." Generally, ERISA applies to investments made by Plans.
Among other things, ERISA requires that the assets of Plans be held in trust and
that the trustee, or other duly authorized fiduciary, have exclusive authority
and discretion to manage and control the assets of such Plans. ERISA also
imposes certain duties on persons who are fiduciaries of Plans, such as the duty
to invest prudently, to diversify investments unless it is prudent not to do so,
and to invest in accordance with the documents governing the Plan. Under ERISA,
any person who exercises any authority or control respecting the management or
disposition of the assets of a Plan, or who renders investment advice for a fee,
is considered to be a fiduciary of such Plan (subject to certain exceptions not
here relevant). Certain employee benefit plans, such as governmental plans (as
defined in section 3(32) of ERISA) and, if no election has been made under
section 410(d) of the Code, church plans (as defined in section 3(33) of ERISA),
are not subject to ERISA's requirements. Accordingly, assets of such plans may
be invested in securities without regard to the ERISA considerations described
above and below, subject to the provisions of applicable federal or state law.
Any such plan that is qualified and exempt from taxation under sections 401(a)
and 501(a) of the Code, however, is subject to the prohibited transaction rules
set forth in section 503 of the Code.

     The United States Department of Labor (DOL) has issued final regulations
under section 401(c) of ERISA describing a safe harbor for insurers that issued
certain nonguaranteed policies supported by their general accounts to Plans, and
under which an insurer would not be considered an ERISA fiduciary with respect
to its general account by virtue of a Plan's investment in such a policy. In
general, to meet the safe harbor, an insurer must:

     o    disclose certain specified information to investing Plan fiduciaries
          initially and on an annual basis;

     o    allow Plans to terminate or discontinue a policy on 90 days' notice to
          the insurer, and to elect, without penalty, either a lump-sum payment
          or annual installment payments over a ten-year period, with interest;
          and

     o    give Plans written notice of "insurer-initiated amendments" 60 days
          before the amendments take effect.

     In addition to the imposition of general fiduciary standards of investment
prudence and diversification, ERISA and section 4975 of the Code prohibit a
broad range of transactions involving Plan assets and persons having certain
specified relationships to a Plan ("parties in interest"), and impose additional
prohibitions where parties in interest are fiduciaries with respect to a Plan.
Certain parties in interest that participate in a prohibited transaction may be
subject to excise taxes imposed pursuant to section 4975 of the Code, or
penalties imposed pursuant to section 502(i) of ERISA, unless a statutory,
regulatory or administrative exemption is available.


                                       115


     The DOL has issued plan asset regulations defining what constitutes the
assets of a Plan (Department of Labor Reg. Section 2510.3-101). Under these
regulations, the underlying assets and properties of corporations, partnerships,
trusts and certain other entities in which a Plan makes an "equity" investment
could be deemed for purposes of ERISA to be assets of the investing Plan in
certain circumstances.

     Under the plan asset regulations, the term "equity" interest is defined as
any interest in an entity other than an instrument that is treated as
indebtedness under "applicable local law" and which has no "substantial equity
features." If the trust issues notes that are not treated as equity interests in
the trust for purposes of the plan asset regulations, a Plan's investment in
such notes would not cause the assets of the trust to be deemed Plan assets.
However, the seller, the servicer, the backup servicer, the indenture trustee,
the owner trustee, the underwriter and the depositor may be the sponsor of or
investment advisor with respect to one or more Plans. Because such parties may
receive certain benefits in connection with the sale of the notes, the purchase
of notes using Plan assets over which any of these parties (or their affiliates)
has investment authority might be deemed to be a violation of the prohibited
transaction rules of ERISA and the Code for which no exemption may be available.
Accordingly, a prospective purchaser should consult with counsel before
purchasing a note using the assets of any Plan if the seller, the servicer, the
backup servicer, the indenture trustee, the owner trustee, the underwriter, the
depositor or any of their affiliates:

     o    has investment or administrative discretion with respect to such Plan
          assets;

     o    has authority or responsibility to give, or regularly gives,
          investment advice with respect to such Plan assets for a fee and
          pursuant to an agreement or understanding that the advice will serve
          as a primary basis for investment decisions with respect to the Plan
          assets and will be based on the particular investment needs for the
          Plan; or

     o    is an employer maintaining or contributing to such Plan.

     In addition, the trust, any underwriter, the trustee or their affiliates
might be considered or might become "parties in interest" with respect to a
Plan. Also, any holder of certificates of the trust, because of its activities
or the activities of its respective affiliates, may be deemed to be a "party in
interest" with respect to certain Plans, including but not limited to Plans
sponsored by the holder. In either case, whether nor not the assets of the trust
are considered to be Plan assets, the acquisition or holding of notes by or on
behalf of a Plan could give rise to a prohibited transaction within the meaning
of ERISA and the Code, unless it is subject to one or more exemptions such as:

     o    Prohibited Transaction Class Exemption ("PTCE") 84-14, which exempts
          certain transactions effected on behalf of a Plan by a "qualified
          professional asset manager;"

     o    PTCE 90-1, which exempts certain transactions involving insurance
          company pooled separate accounts;

     o    PTCE 91-38, which exempts certain transactions involving bank
          collective investment funds;


                                      116


     o    PTCE 95-60, which exempts certain transactions involving insurance
          company general accounts; or

     o    PTCE 96-23, which exempts certain transactions effected on behalf of a
          Plan by certain "in-house asset managers."

There can be no assurance that any of these class exemptions will apply with
respect to any particular Plan's investment in notes, or, even if it did apply,
that any exemption would apply to all prohibited transactions that may occur in
connection with such an investment. Unless a different requirement is imposed in
the prospectus supplement, each prospective purchaser or transferee of a note
that is a Plan or a person acting on behalf or investing the assets of a Plan
shall be required to represent (or, with respect to any transfer of a beneficial
interest in a global note, shall be deemed to represent) to the indenture
trustee and the note registrar that the relevant conditions for exemptive relief
under at least one of the foregoing exemptions have been satisfied.

     The plan asset regulations provide that, generally, the assets of an entity
in which a Plan invests will not be deemed to be assets of the Plan for purposes
of ERISA if the equity interest acquired by the investing Plan is a
publicly-offered security, or if equity participation by benefit plan investors
is not significant. In general, a publicly-offered security, as defined in the
plan asset regulations, is a security that is widely held, freely transferable
and registered under the Securities Exchange Act of 1934, as amended. Equity
participation in an entity by benefit plan investors is not significant if,
after the most recent acquisition of an equity interest in the entity, less than
25% of the value of each class of equity interest in the entity is held by
"benefit plan investors," which include benefit plans described in ERISA or
under section 4975 of the Code, whether or not they are subject to Title I of
ERISA, as well as entities whose underlying assets include assets of a Plan by
reason of a Plan's investment in the entity.

     If no exception under the plan asset regulations applies and if a Plan (or
a person investing Plan assets, such as an insurance company general account)
acquires an equity interest in the trust, then the assets of the trust would be
considered to be assets of the Plan. Because the loans held by the trust may be
deemed assets of each Plan that purchases an equity interest, an investment by a
Plan in an equity interest issued by the trust might be a prohibited transaction
under ERISA and subject to an excise tax under section 4975 of the Code, and may
cause transactions undertaken in the course of operating the trust to constitute
prohibited transactions, unless a statutory, regulatory or administrative
exemption applies.

     The DOL issued to Bear, Stearns & Co. Inc. (Bear, Stearns") an individual
underwriter exemption (Prohibited Transaction Exemption 90-30, 55 Fed. Reg.
21461 (1990)), which, as amended, is set forth in Prohibited Transaction
Exemption 2002-41, 67 Fed. Reg. 54487 (2002). It exempts from the application of
certain of the prohibited transaction rules transactions relating to the
acquisition, sale and holding by Plans of certain asset-backed securities,
including both certificates and notes, issued by entities, including trusts,
that hold certain types of receivables or obligations and with respect to which
Bear, Stearns or certain of its affiliates, is the underwriter, or the manager
or co-manager of an underwriting syndicate.


                                      117


     The underwriter exemption sets forth the following general conditions which
must be satisfied before a transaction involving the acquisition, sale and
holding of the securities or a transaction in connection with the servicing,
operation and management of the trust fund may be eligible for exemptive relief
thereunder:

     o    The acquisition of the securities by a Plan is on terms (including the
          price for the securities) that are at least as favorable to the
          investing Plan as they would be in an arm's-length transaction with an
          unrelated party.

     o    The rights and interests evidenced by the securities acquired by the
          Plan are not subordinated to the rights and interests evidenced by
          other securities of the same trust fund, other than in the case of a
          "designated transaction" (as defined below).

     o    The securities acquired by the Plan have received a rating at the time
          of such acquisition that is in one of the three (or in the case of a
          designated transaction, four) highest generic rating categories from
          any of Fitch Ratings, Moody's Investors Service, Inc. and Standard &
          Poor's, a division of the McGraw-Hill Companies, Inc.

     o    The trustee is not an affiliate of the depositor, the servicer, any
          borrower whose obligations under one or more mortgage loans constitute
          more than 5% of the aggregate unamortized principal balance of the
          assets in the trust, the counterparty in a permitted notional
          principal transaction, or any of their respective affiliates (together
          with the trustee and the underwriters, the "restricted group").

     o    The sum of all payments made to and retained by the underwriters in
          connection with the distribution of the securities represents not more
          than reasonable compensation for underwriting or placing such
          securities; the sum of all payments made to and retained by the
          depositor pursuant to the sale of the mortgage loans to the trust
          represents not more than the fair market value of such mortgage loans;
          and the sum of all payments made to and retained by the servicers
          represent not more than reasonable compensation for the servicers'
          services under the pooling and servicing agreements and reimbursement
          of the servicers' reasonable expenses in connection therewith.

     o    The Plan investing in the securities is 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.

     For purposes of the underwriter exemption, a "designated transaction" means
a transaction in which the assets underlying the securities consist of
single-family residential, multi-family residential, home equity, manufactured
housing and/or commercial mortgage obligations that are fully secured by
single-family residential, multi-family residential or commercial real property
or leasehold interests in the foregoing.

     Moreover, the underwriter exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when a
fiduciary causes a Plan to acquire securities in a trust containing receivables
on which such person (or its affiliate) is an obligor; provided, that among
other requirements:


                                      118


     o    the person (or its affiliate) is not an obligor with respect to more
          than 5% of the fair market value of the obligations or receivables
          contained in the trust;

     o    the Plan is not a plan with respect to which any member of the
          restricted group is the "plan sponsor" (as defined in section 3(16)(B)
          of ERISA);

     o    in the case of an acquisition in connection with the initial issuance
          of securities, at least 50% of each class of securities in which Plans
          have invested is acquired by persons independent of the restricted
          group and at least 50% of the aggregate interest in the trust fund is
          acquired by persons independent of the restricted group;

     o    a Plan's investment in securities of any class does not exceed 25% of
          all of the securities of that class outstanding at the time of the
          acquisition; and

     o    immediately after the acquisition, no more than 25% of the assets of
          any Plan with respect to which such person has discretionary authority
          or renders investment advice are invested in securities representing
          an interest in one or more trusts containing assets sold or serviced
          by the same entity.

     The underwriter exemption also provides exemptive relief to certain
mortgage-backed and asset-backed securities transactions that utilize
pre-funding accounts and that otherwise satisfy the requirements of the
underwriter exemption. Mortgage loans or other secured receivables supporting
payments to securityholders, and having a value equal to no more than 25% of the
total principal amount of the securities being offered by the trust, may be
transferred to the trust within a 90-day or three-month funding period following
the closing date instead of being required to be either identified or
transferred on or before the closing date. The relief is available when the
following conditions are met:

     o    The funding limit (i.e., the ratio of the amount allocated to the
          pre-funding account to the total principal amount of the securities
          being offered) must not exceed 25%.

     o    All the additional obligations transferred after the closing date must
          meet the same terms and conditions for eligibility as the original
          obligations used to create the trust, which terms and conditions have
          been approved by a rating agency; provided, that the terms and
          conditions for determining the eligibility of an obligation may be
          changed if such changes receive prior approval either by a majority
          vote of the outstanding securityholders or by a rating agency.

     o    The transfer of additional obligations to the trust during the funding
          period must not result in the securities to be covered by the
          underwriter exemption receiving a lower credit rating from a rating
          agency upon termination of the funding period than the rating that was
          obtained at the time of the initial issuance of the securities by the
          trust.

     o    Solely as a result of the use of pre-funding, the weighted average
          annual percentage interest rate for all of the obligations in the
          trust at the end of the funding period must not be more than 100 basis
          points lower than the average interest rate for the obligations
          transferred to the trust on the closing date.


                                      119


     o    In order to insure that the characteristics of the additional
          obligations are substantially similar to the original obligations
          which were transferred to the trust fund:

          1.   the characteristics of the additional obligations must be
               monitored by an insurer or other credit support provider that is
               independent of the depositor; or

          2.   an independent accountant retained by the depositor must provide
               the depositor with a letter (with copies provided to each rating
               agency rating the securities, the related underwriter and the
               related trustee) stating whether or not the characteristics of
               the additional obligations conform to the characteristics
               described in the related prospectus or prospectus supplement
               and/or pooling and servicing agreement. In preparing the letter,
               the independent accountant must use the same type of procedures
               as were applicable to the obligations transferred to the trust as
               of the closing date.

     o    The period of pre-funding must end no later than three months or 90
          days after the closing date or earlier in certain circumstances if the
          pre-funding account falls below the minimum level specified in the
          pooling and servicing agreement or an event of default occurs.

     o    Amounts transferred to any pre-funding account and/or capitalized
          interest account used in connection with the pre-funding may be
          invested only in certain permitted investments.

     o    The related prospectus or prospectus supplement must describe:

          1.   any pre-funding account and/or capitalized interest account used
               in connection with a pre-funding account;

          2.   the duration of the period of pre-funding;

          3.   the percentage and/or dollar amount of the funding limit for the
               trust; and

          4.   that the amounts remaining in the pre-funding account at the end
               of the funding period will be remitted to securityholders as
               repayments of principal.

     o    The related pooling and servicing agreement must describe the
          permitted investments for the pre-funding account and/or capitalized
          interest account and, if not disclosed in the related prospectus or
          prospectus supplement, the terms and conditions for eligibility of
          additional obligations.

     The underwriter exemption also permits Plans to purchase securities,
including subordinated securities underwritten by Bear, Stearns, rated in any of
the four highest ratings categories (provided that all other requirements of the
underwriter exemption are met).

     In general, neither PTCE 83-1, which exempts certain transactions involving
Plan investments in mortgage trusts, nor the underwriter exemption applies to a
trust which contains unsecured obligations. However, under the underwriter
exemption, residential and home equity loan receivables issued in designated
transactions may be less than fully secured if:


                                       120


     o    the rights and interests evidenced by the securities issued in the
          designated transaction are not subordinated to the rights and
          interests evidenced by other securities of the same trust,

     o    the securities have received a rating at the time of acquisition that
          is in one of the two highest generic rating categories from a rating
          agency, and

     o    the receivables are secured by collateral whose fair market value on
          the closing date of the designated transaction is at least 80% of the
          sum of the outstanding principal balance due under the receivable and
          the outstanding principal balance of any other receivable of higher
          priority which is secured by the same collateral.

Any Plan fiduciary that proposes to cause a Plan to purchase securities should
consult with counsel concerning the impact of ERISA and the Code, the
applicability of PTCE 83-1, the underwriter exemption, or any other exemption
and the potential consequences in their specific circumstances, prior to making
an investment. Moreover, each Plan fiduciary should determine whether, under the
general fiduciary standards of investment prudence and diversification, an
investment in the securities is appropriate for the Plan, taking into account
the overall investment policy of the Plan and the composition of the Plan's
investment portfolio.

                                  LEGAL MATTERS

     The legality of the securities of each series, including the material
federal income tax consequences with respect to the securities, will be passed
upon for the depositor by Sidley Austin Brown & Wood LLP, New York, New York,
Stroock & Stroock & Lavan LLP, New York, New York, or other counsel designated
in the prospectus supplement.

                              FINANCIAL INFORMATION

     A new trust fund will be formed for each series of securities. No trust
fund will engage in any business activities or have any assets or obligations
prior to the issuance of the related series of securities. Accordingly, no
financial statements with respect to any trust fund will be included in this
prospectus or in the related prospectus supplement.

                              AVAILABLE INFORMATION

     The depositor has filed with the SEC a registration statement under the
Securities Act of 1933, as amended, with respect to the securities. This
prospectus, which forms a part of the registration statement, and the prospectus
supplement relating to each series of securities contain summaries of the
material terms of the documents referred to herein and therein, but do not
contain all of the information set forth in the registration statement pursuant
to the Rules and Regulations of the SEC. For further information, reference is
made to the registration statement and its exhibits. The registration statement
and exhibits can be inspected and copied at prescribed rates at the public
reference facilities maintained by the SEC at its Public Reference Section, 450
Fifth Street, N.W., Washington, D.C. 20549, and at its Regional Offices located
as follows: Midwest Regional Office, 500 West Madison Street, Suite 1400,
Chicago, Illinois


                                      121


60661-2511; and Northeast Regional Office, 7 World Trade Center, Suite 1300, New
York, New York 10048. In addition, the SEC maintains a Web site at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding registrants, including the depositor, that file
electronically with the SEC.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     This prospectus incorporates by reference all documents and reports filed
by the depositor, Bear Stearns Asset Backed Securities, Inc., with respect to a
trust fund pursuant to Section 13(a), 14 or 15(d) of the Securities Exchange Act
of 1934, as amended, prior to the termination of the offering of the related
securities. Upon request by any person to whom this prospectus is delivered in
connection with the offering of one or more classes securities, the depositor
will provide or cause to be provided without charge a copy of any of the
documents and/or reports incorporated herein by reference, in each case to the
extent the documents or reports relate to those classes of securities, other
than the exhibits to the documents (unless the exhibits are specifically
incorporated by reference in such documents). Requests to the depositor should
be directed in writing to: Bear Stearns Asset Backed Securities, Inc., 383
Madison Avenue, New York, New York 10179, telephone number (212) 272-2000. The
depositor has determined that its financial statements are not material to the
offering of any securities.

     Investors may read and copy the documents and/or reports incorporated
herein by reference at the Public Reference Room of the Securities and Exchange
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Investors may
obtain information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330. In addition, the SEC maintains a website at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding issuers, including each trust fund, that file
electronically with the SEC.

                                     RATINGS

     It is a condition to the issuance of the securities of each series offered
by this prospectus and the accompanying prospectus supplement that they shall
have been rated in one of the four highest rating categories by the nationally
recognized statistical rating agency or agencies specified in the prospectus
supplement.

     Each such rating will be based on, among other things, the adequacy of the
value of the trust fund assets and any credit enhancement with respect to the
related class and will reflect the rating agency's assessment solely of the
likelihood that the related holders will receive payments to which they are
entitled. No rating will constitute an assessment of the likelihood that
principal prepayments on the related loans will be made, the degree to which the
rate of prepayments might differ from that originally anticipated or the
likelihood of early optional termination of the securities. A rating should not
be deemed a recommendation to purchase, hold or sell securities, inasmuch as it
does not address market price or suitability for a particular investor. A rating
will not address the possibility that prepayment at higher or lower rates than
anticipated by an investor may cause such investor to experience a lower than
anticipated yield or that an investor purchasing a security at a significant
premium might fail to recoup its initial investment under certain prepayment
scenarios.


                                      122


     There is also no assurance that any rating will remain in effect for any
given period of time or that it may not be lowered or withdrawn entirely by the
applicable rating agency in the future if in its judgment circumstances so
warrant. In addition to being lowered or withdrawn due to any erosion in the
adequacy of the value of trust fund assets or any credit enhancement with
respect to a series, a rating might also be lowered or withdrawn because of,
among other reasons, an adverse change in the financial or other condition of a
credit enhancement provider or a change in the rating of the credit enhancement
provider's long-term debt.

     The amount, type and nature of any credit enhancement established with
respect to a series of securities will be determined on the basis of criteria
established by each rating agency named in the related prospectus supplement.
These criteria are sometimes based upon an actuarial analysis of the behavior of
mortgage loans in a larger group. Such analysis is often the basis upon which
each rating agency determines the amount of credit enhancement required with
respect to each class of securities. There can be no assurance that the
historical data supporting any such actuarial analysis will accurately reflect
future experience nor any assurance that the data derived from a large pool of
mortgage loans will accurately predict the delinquency, foreclosure or loss
experience of any particular pool of loans. No assurance can be given that
values of any properties have remained or will remain at their levels on the
respective dates of origination of the related loans. If residential real estate
markets should experience an overall decline in property values such that the
principal balances of the loans in a particular trust fund and any secondary
financing on the related properties become equal to or greater than the value of
those properties, the rates of delinquencies, foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
additional, adverse economic conditions (which may or may not affect real
property values) may affect the timely payment by borrowers of scheduled
payments of principal of and interest on the loans and, accordingly, the rates
of delinquencies, foreclosures and losses with respect to any trust fund. To the
extent that losses are not covered by credit enhancement, losses will be borne,
at least in part, by the holders of one or more classes of the securities of the
related series.

                         LEGAL INVESTMENT CONSIDERATIONS

     Unless otherwise specified in the related prospectus supplement, the
securities will not constitute "mortgage-related securities" within the meaning
of the Secondary Market Mortgage Credit Enhancement Act of 1984, as amended.
Accordingly, investors whose investment authority is subject to legal
restrictions should consult their own legal advisors to determine whether and to
what extent the securities constitute legal investments for them.

                              PLAN OF DISTRIBUTION

     The depositor may offer each series of securities through Bear, Stearns &
Co. Inc. (BS&Co.) or one or more other firms that may be designated at the time
of the related offering. The participation of BS&Co. in any offering will comply
with Schedule E to the By-Laws of the National Association of Securities
Dealers, Inc. The prospectus supplement relating to each series of securities
will set forth the specific terms of the offering of the series and of each
class within the series, the names of the underwriters, the purchase price of
the securities, the proceeds to the depositor from the sale, any securities
exchange on which the securities may be listed, and, if applicable, the initial
public offering prices, the discounts and commissions to the


                                      123


underwriters and any discounts and concessions allowed or reallowed to dealers.
The place and time of delivery of each series of securities will also be set
forth in the related prospectus supplement. BS&Co. is an affiliate of the
depositor.


                                      124


                                GLOSSARY OF TERMS

     Agency Securities. Mortgage-backed securities issued or guaranteed by
Ginnie Mae, Fannie Mae or Freddie Mac.

     Asset Value. Unless otherwise specified in the related prospectus
supplement with respect to the primary assets in the trust fund, the product of
the Asset Value percentage set forth in the related indenture multiplied by the
lesser of

     o    the stream of remaining regularly scheduled payments in the primary
          assets net of certain amounts payable as expenses, together with
          income earned on each regularly scheduled payment received through the
          day preceding the next distribution date at the Assumed Reinvestment
          Rate, if any, discounted to present value at the highest interest rate
          on the notes of the series over periods equal to the interval between
          payments on the notes and

     o    the then outstanding principal balance of the primary assets.

     Assumed Reinvestment Rate. With respect to a series of securities, the
highest rate permitted by the rating agencies named in the related prospectus
supplement or a rate insured by means of a surety bond, guaranteed investment
contract, reinvestment agreement or other arrangement satisfactory to the rating
agencies.

     Home Equity Loans. Closed-end loans and/or revolving credit line loans
secured by mortgages, deeds of trust or other similar security instruments
creating senior or junior liens on one- to four-family residential properties or
mixed-use properties.

     Home Improvement Contracts. Home Improvement installment sales contracts
and installment loan agreements which are either unsecured or secured by
mortgages, deeds of trust or similar security instruments creating generally
junior liens on one- to four-family residential properties or mixed-use
properties or secured by purchase money security interests in the related home
improvements.

     Insurance Proceeds. Amounts received by the related servicer under any
title insurance policy, hazard insurance policy or other insurance policy
covering any primary asset in a trust fund, other than amounts to be applied to
the restoration or repair of the related property or released to the borrower
under the related agreement.

     Liquidation Proceeds. Amounts received by the related servicer in
connection with the liquidation of the primary assets or related real property
in a trust fund, whether through foreclosure sale, repossession or otherwise,
including payments in connection with the primary assets received from the
borrower, other than amounts required to be paid or refunded to the borrower
under the applicable loan documents or pursuant to law, net of the related
liquidation expenses.


                                      125


     OID Regulations. Sections 1271 through 1275 of the Internal Revenue Code of
1986, as amended, and the Treasury regulations issued thereunder on February 2,
1994 and amended on June 11, 1996.

     Manufactured Housing Contracts. Manufactured housing installment sales
contracts and installment loan agreements secured by senior or junior liens on
the related manufactured homes or secured by mortgages, deeds of trust or other
similar security instruments creating senior or junior liens on the real estate
on which the related manufactured homes are located.

     Private Label Securities. Private mortgage-backed securities, other than
Agency Securities, backed or secured by underlying loans that may be Residential
Loans, Home Equity Loans, Home Improvement Contracts and/or Manufactured Housing
Contracts.

     Residential Loans. Loans secured by mortgages, deeds of trust or other
similar security instruments creating senior or junior liens on one- to
four-family residential properties.

     U.S. Person: Any of the following:

     o    a citizen or resident of the United States;

     o    a corporation or a partnership (including an entity treated as a
          corporation or partnership for U.S. 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 are adopted that provide otherwise);

     o    an estate whose income from sources outside the United States is
          includible in gross income for federal income tax purposes regardless
          of its connection with the conduct of a trade or business within the
          United States; or

     o    a trust if a court within the United States is able to exercise
          primary supervision of the administration of the trust and one or more
          U.S. Persons have the authority to control all substantial decisions
          of the trust.

In addition, certain trusts which would not qualify as U.S. Persons under the
above definition but which are eligible to and make an election to be treated as
U.S. Persons will also be treated as U.S. Persons.


                                      126








                     [THIS PAGE INTENTIONALLY LEFT BLANK.]








                     [THIS PAGE INTENTIONALLY LEFT BLANK.]




                                  $300,425,000
                                  (APPROXIMATE)

                         HOME EQUITY LOAN-BACKED NOTES,
                                  SERIES 2003-1

                       IRWIN HOME EQUITY LOAN TRUST 2003-1
                                     ISSUER

                   BEAR STEARNS ASSET BACKED SECURITIES, INC.
                                    DEPOSITOR

                       IRWIN UNION BANK AND TRUST COMPANY
                                 MASTER SERVICER

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

                              PROSPECTUS SUPPLEMENT

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

                            BEAR, STEARNS & CO. INC.

                           CREDIT SUISSE FIRST BOSTON

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

                                  MARCH 5, 2003



No person has been authorized to give any information or to make any
representation other than those contained in this prospectus supplement or the
prospectus and, if given or made, such information or representation must not be
relied upon. This prospectus supplement and the prospectus do not constitute an
offer to sell or a solicitation of an offer to buy any securities other than the
notes offered hereby, nor an offer of the notes in any State or jurisdiction in
which, or to any person to whom, such offer would be unlawful. The delivery of
this prospectus supplement or the prospectus at any time does not imply that
information herein or therein is correct as of any time subsequent to its date;
however, if any material change occurs while this prospectus supplement or the
prospectus is required by law to be delivered, this prospectus supplement or the
prospectus will be amended or supplemented accordingly.