Filed Pursuant to Rule 424(b)(5)
                                               Registration File No.: 333-108551
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED NOVEMBER 21, 2003)

                                  $420,385,000
                                  (APPROXIMATE)
                ABFC ASSET-BACKED CERTIFICATES, SERIES 2003-WMC1

                        ASSET BACKED FUNDING CORPORATION
                                    Depositor

                              BANK OF AMERICA, N.A.
                                     Seller

                           HOMEQ SERVICING CORPORATION
                                    Servicer

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

[SIDEBAR]
- --------------------------------------------------------------------------------
CAREFULLY CONSIDER THE "RISK FACTORS BEGINNING ON PAGE S-12 OF THIS PROSPECTUS
SUPPLEMENT AND ON PAGE 10 IN THE ACCOMPANYING PROSPECTUS.

The offered certificates are not insured or guaranteed by any governmental
agency or instrumentality.

The offered certificates represent interests in the trust only and will not be
obligations of or represent interests in any other entity. This prospectus
supplement may be used to offer and sell the offered certificates only if
accompanied by the prospectus.
- --------------------------------------------------------------------------------
[/SIDEBAR]

THE CERTIFICATES

o    Represent ownership interests in a trust consisting primarily of a pool of
     first and second lien residential mortgage loans. The mortgage loans will
     consist of conventional fixed-rate and adjustable-rate mortgage loans.

o    The Class A-1, Class A-2 and Class A-3 Certificates are senior
     certificates.

o    The Class M-1, Class M-2, Class M-3, Class M-4, Class M-5 and Class M-6
     Certificates are subordinate to and provide credit enhancement for the
     Class A Certificates. Each class of Class M Certificates is further
     subordinated to and provides credit enhancement for each class of Class M
     Certificates with lower numerical class designations.

o    The classes of offered certificates are listed in the table on page S-4.

CREDIT ENHANCEMENT

o    Excess cashflow - Certain excess cashflow received from the mortgage loans
     will be used to cover losses.

o    Overcollateralization - As of the cut-off date, the assets of the trust
     will exceed the aggregate principal balance of the certificates, resulting
     in overcollateralization. Certain excess cashflow received from the
     mortgage loans will also be applied as payments of principal on the
     certificates to maintain a required level of overcollateralization.

o    Subordination - The subordinated certificates are subordinate in right of
     certain payments to the senior certificates and to those classes of
     subordinated certificates higher in order of payment priority.

o    Cross-Collateralization - Under certain circumstances, payments on the
     mortgage loans in one loan group may be used to make certain distributions
     to holders of senior certificates relating to the other loan group.

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

The underwriters will purchase the offered certificates from the depositor and
will offer the offered certificates to investors at varying prices to be
determined at the time of sale. The depositor expects that the offered
certificates will be available for delivery to investors in book-entry form
through The Depository Trust Company, Clearstream Banking or the Euroclear
System on or about November 25, 2003. Total proceeds to the depositor for the
offered certificates will be approximately 99.58% of the initial principal
balance of the offered certificates, before deducting expenses estimated at
$895,000 payable by the depositor.


BANC OF AMERICA SECURITIES LLC
                            BEAR, STEARNS & CO. INC.
                                              COUNTRYWIDE SECURITIES CORPORATION

           The date of this Prospectus Supplement is November 21, 2003



                               TABLE OF CONTENTS



                                                   PAGE
                                                   ----
                                                
SUMMARY OF PROSPECTUS SUPPLEMENT....................6

RISK FACTORS.......................................13

THE MORTGAGE POOL..................................23

   General.........................................24
   Group 1 Mortgage Loan Statistics................25
   Group 2 Mortgage Loan Statistics................27
   Mortgage Loan Statistical Tables................28
   The Index.......................................30
   Terms of the Mortgage Loans.....................30

THE SELLER.........................................30

THE ORIGINATOR.....................................30

UNDERWRITING STANDARDS.............................30

THE SERVICER.......................................30

   Servicer's Delinquency and Foreclosure
   Experience......................................30

THE POOLING AND SERVICING AGREEMENT................30

   General.........................................30
   Assignment of the Mortgage Loans................30
   Payments on Mortgage Loans; Deposits to
     Collection Account and Distribution Account...30
   Advances........................................30
   The Trustee.....................................30
   The Credit Risk Manager.........................30
   Servicing and Other Compensation and
     Payment of Expenses ..........................30
   Optional Termination............................30
   Optional Purchase of Defaulted Loans............30
   Due-on-Sale Clause..............................30
   Servicer Events of Termination..................30
   Rights upon Servicer Events of Termination......30
   Voting Rights...................................30
   Amendment.......................................30
   Rights of the NIMS Insurer under the Pooling
     and Servicing Agreement ......................30

DESCRIPTION OF THE CERTIFICATES....................30

   General.........................................30
   Book-Entry Certificates.........................30
   Allocation of Available Funds...................30
   Interest Distributions..........................30
   Principal Distributions.........................30
   Allocation of Losses............................30




                                                   PAGE
                                                   ----
                                                
   Application of Monthly Excess Cashflow Amounts..30
   Certificate Interest Rates......................30
   Calculation of One-Month LIBOR..................30
   The Yield Maintenance Agreement.................30
   Reserve Account.................................30

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS......30

   Additional Information..........................30
   Weighted Average Lives..........................30
   Final Scheduled Distribution Dates..............30

USE OF PROCEEDS....................................30

CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES...30

   General.........................................30
   Taxation of Regular Interests...................30
   Taxation of the Basis Risk Arrangements.........30
   REMIC Taxes and Reporting.......................30

STATE TAXES........................................30

ERISA CONSIDERATIONS...............................30

LEGAL INVESTMENT...................................30

METHOD OF DISTRIBUTION.............................30

LEGAL MATTERS......................................30

RATINGS ...........................................30

INDEX OF PRINCIPAL DEFINITIONS.....................30

ANNEX I - GLOBAL CLEARANCE, SETTLEMENT
  AND TAX DOCUMENTATION PROCEDURES ...............I-1

ANNEX II - SCHEDULE TO YIELD MAINTENANCE
  AGREEMENT .....................................II-1



                                       S-2


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

     The depositor describes the certificates in two separate documents that
progressively provide more detail:

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

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

     IF THE DESCRIPTION OF THE TERMS OF YOUR CERTIFICATES VARIES BETWEEN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

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

     You can find a listing of the pages where capitalized terms used in this
prospectus supplement and the accompanying prospectus are defined under the
caption "Index of Principal Definitions" beginning on page S-101 in this
document and under the caption "Index of Significant Definitions" beginning on
page 120 in the accompanying prospectus. Any capitalized terms used but not
defined in this prospectus supplement have the meanings assigned in the
accompanying prospectus.

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





                                      S-3


                  THE ABFC 2003-WMC1 ASSET-BACKED CERTIFICATES



                         INITIAL
                       CERTIFICATE       CERTIFICATE
                        PRINCIPAL         INTEREST
      CLASS             BALANCE(1)          RATE           PRINCIPAL TYPES          INTEREST TYPES
- ----------------   ------------------   --------------  ---------------------   ---------------------
                                                                    
A-1                   $212,422,000           (2)               Senior               Floating Rate
A-2                   $106,783,000           (2)          Senior Sequential         Floating Rate
A-3                    $27,549,000           (2)          Senior Sequential         Floating Rate
M-1                    $27,612,000           (2)            Subordinated            Floating Rate
M-2                    $19,478,000           (2)            Subordinated            Floating Rate
M-3                     $9,418,000           (2)            Subordinated            Floating Rate
M-4                     $6,421,000           (2)            Subordinated            Floating Rate
M-5                     $5,565,000           (2)            Subordinated            Floating Rate
M-6                     $5,137,000           (2)            Subordinated            Floating Rate


(1)  Plus or minus 5%.

(2)  These certificates will accrue interest at a floating rate, are subject
to the applicable group or pool cap, and have margins that will increase
following the optional termination date as described under "Description of the
Certificates--Certificate Interest Rates" in this Prospectus Supplement.



                                      S-4


                        SUMMARY OF PROSPECTUS SUPPLEMENT

     Because this is a summary, it does not contain all the information that may
be important to you. You should read the entire accompanying prospectus (the
"PROSPECTUS") and this prospectus supplement (the "PROSPECTUS SUPPLEMENT")
carefully before you decide to purchase a certificate. If capitalized terms are
not defined in this Prospectus Supplement, they are defined in the Prospectus.

ISSUER

ABFC 2003-WMC1 Trust (the "TRUST").

TITLE OF SERIES

ABFC Asset-Backed Certificates, Series 2003-WMC1.

THE CERTIFICATES

The Class A-1, Class A-2, Class A-3, Class M-1, Class M-2, Class M-3, Class M-4,
Class M-5, Class M-6, Class CE, Class P and Class R Certificates are the entire
ownership interest in a trust fund which is composed of first and second lien
mortgage loans. The trust will issue the certificates pursuant to a pooling and
servicing agreement among Asset Backed Funding Corporation, as depositor, HomEq
Servicing Corporation, as servicer, and JPMorgan Chase Bank, as trustee. The
trust is offering the Class A-1, Class A-2, Class A-3, Class M-1, Class M-2,
Class M-3, Class M-4, Class M-5 and Class M-6 Certificates as book-entry
securities clearing through The Depository Trust Company ("DTC") (in the United
States) or Clearstream Banking ("CLEARSTREAM") or the Euroclear System
("EUROCLEAR") (in Europe). See "Description of the Certificates--Book-Entry
Certificates" in this Prospectus Supplement.

THE OFFERED CERTIFICATES

The underwriters are offering to sell the Class A-1, Class A-2, Class A-3, Class
M-1, Class M-2, Class M-3, Class M-4, Class M-5 and Class M-6 Certificates. The
Class CE, Class P and Class R Certificates are not being offered pursuant to
this prospectus supplement.

DEPOSITOR OF MORTGAGE LOANS

Asset Backed Funding Corporation will deposit the mortgage loans in the trust.
The depositor is a Delaware corporation and a wholly-owned, indirect subsidiary
of Bank of America Corporation. The depositor is an affiliate of Bank of
America, N.A., the seller, and Banc of America Securities LLC, one of the
underwriters.

MORTGAGE LOAN ORIGINATOR

WMC Mortgage Corp. (the "ORIGINATOR"), a California corporation, originated or
acquired all of the mortgage loans in the trust. The mortgage loans were
originated or acquired generally in accordance with the underwriting standards
described in "Underwriting Standards" in this Prospectus Supplement.

MORTGAGE LOAN SELLER

On the closing date, the mortgage loans will be sold to the depositor by Bank of
America, N.A., an affiliate of the depositor and one of the underwriters, which
acquired the mortgage loans from the originator.

SERVICER

HomEq Servicing Corporation, a New Jersey corporation, will service the mortgage
loans. Subject to certain limitations, the servicer must advance delinquent
payments of principal and interest on the mortgage loans. See "The Pooling and
Servicing Agreement--Advances" in this Prospectus Supplement and "Description of
the Securities--Advances in Respect of Delinquencies" in the Prospectus.

TRUSTEE

JPMorgan Chase Bank, a New York banking corporation.

CREDIT RISK MANAGER

The Murrayhill Company, a Colorado corporation.

NIMS INSURER

After the closing date, a separate entity may be established to issue net
interest margin securities secured by all or a portion of the Class CE and Class
P Certificates. Those net interest margin securities may or may not have the
benefit of a financial guaranty insurance policy that guarantees payments on
those securities. The insurer that would issue any financial guaranty insurance
policy, if any, is referred to in this prospectus supplement as the "NIMS
INSURER." The references to the NIMS


                                      S-5


Insurer in this prospectus supplement are applicable only if there is a NIMS
Insurer. If the net interest margin securities are so insured, the NIMS Insurer
will have a number of rights under the pooling and servicing agreement that
could adversely affect certificateholders. Any insurance policy issued by the
NIMS Insurer will not cover, and will not benefit in any manner whatsoever, the
offered certificates. See "Risk Factors--Certain rights of the NIMS Insurer may
preempt the rights of holders of offered certificates" in this Prospectus
Supplement for additional information.

CUT-OFF DATE

November 1, 2003.

CLOSING DATE

On or about November 25, 2003.

FIRST DISTRIBUTION DATE

December 26, 2003.

FINAL SCHEDULED DISTRIBUTION DATES


The final scheduled distribution date for each class of offered certificates is
set forth below:




                                   FINAL SCHEDULED
          CLASS                   DISTRIBUTION DATE
     ----------------          -----------------------
                            

         Class A-1                 August 25, 2033

         Class A-2                December 25, 2028

         Class A-3                 August 25, 2033

         Class M-1                  June 25, 2033

         Class M-2                   May 25, 2033

         Class M-3                  March 25, 2033

         Class M-4                 January 25, 2033

         Class M-5                November 25, 2032

         Class M-6                  June 25, 2032


Each such final scheduled distribution date has been calculated as described
under "Yield, Prepayment and Maturity Considerations--Final Scheduled
Distribution Dates" in this Prospectus Supplement.

THE MORTGAGE POOL

On the closing date, the trust will acquire a pool of fixed and adjustable-rate
first and second lien mortgage loans. For purposes of calculating principal and
interest distributions on the Class A Certificates, the mortgage loans have been
divided into two groups, designated as "group 1 mortgage loans" and "group 2
mortgage loans." The group 1 mortgage loans consist only of those mortgage loans
with principal balances that conform to Fannie Mae guidelines. The group 2
mortgage loans consist of mortgage loans with principal balances that may or may
not conform to Fannie Mae guidelines. The Class A-1 Certificates generally
represent interests in the group 1 mortgage loans and the Class A-2 and Class
A-3 Certificates generally represent interests in the group 2 mortgage loans.
The remaining classes of certificates represent interests in both the group 1
mortgage loans and the group 2 mortgage loans.

TOTAL MORTGAGE POOL STATISTICS. The total mortgage pool had the following
aggregate characteristics as of the cut-off date (percentages are based on the
aggregate principal balance of the mortgage loans):



                                     
Aggregate Outstanding Principal
Balance                                 $428,091,563.75

Average Outstanding Principal Balance       $176,751.26

Range of Outstanding Principal            $14,961.77 to
Balances                                    $822,653.94

Average Original Principal Balance          $177,186.35

Range of Original Principal Balances      $15,000.00 to
                                            $829,000.00

Percentage of Second Liens                        9.06%

Loans with Prepayment Penalties                  77.34%

Adjustable-Rate Mortgage Loans                   72.04%

Fixed-Rate Mortgage Loans                        27.96%

Weighted Average Mortgage Interest
Rate                                             7.030%

Range of Mortgage Interest Rates              4.750% to
                                                13.250%

Weighted Average Credit Score                       648

Range of Credit Scores                       500 to 837

Weighted Average Combined
Loan-to-Value Ratio                              82.09%

Weighted Average Original Term to
Maturity                                     341 months

Weighted Average Remaining Term to
Maturity                                     339 months

Max ZIP Code Concentration (%)                    0.72%

Max ZIP Code Concentration (ZIP)                  93036

          Top 5 Geographic Concentrations:
California                                       62.16%

New York                                          4.72%



                                      S-6


New Jersey                                        3.08%

Illinois                                          3.07%

Virginia                                          2.60%

    For the Adjustable-Rate Mortgage Loans Only:

Weighted Average Gross Margin                    5.832%

Weighted Average Maximum Mortgage
Interest Rate                                   13.232%

Range of Maximum Mortgage Interest              10.125%
Rates                                        to 16.875%

Weighted Average Minimum Mortgage
Interest Rate                                    6.732%

Range of Minimum Mortgage Interest               4.990%
Rates                                        to 10.375%

Weighted Average Initial Rate
Adjustment Cap                                   2.039%

Range of Initial Rate Adjustment Cap          1.000% to
                                                 5.000%

Weighted Average Periodic Rate
Adjustment Cap                                   1.000%

Range of Periodic Rate Adjustment Caps           1.000%
                                              to 1.000%

Weighted Average Months to Next
Adjustment Date                               25 months

Range of Months to Next Adjustment
Date                                     3 to 59 months



GROUP 1 STATISTICS. The group 1 mortgage loans will consist of conventional
fixed and adjustable-rate first and second lien mortgage loans with the
following characteristics as of the cut-off date (percentages are based on the
aggregate principal balance of the group 1 mortgage loans):



                                     
Aggregate Outstanding Principal
Balance                                 $262,250,100.56

Average Outstanding Principal Balance       $156,194.22

Range of Outstanding Principal            $14,961.77 to
Balances                                    $424,282.59

Average Original Principal Balance          $156,581.93

Percentage of Second Liens                        5.61%

Range of Original Principal Balances      $15,000.00 to
                                            $425,000.00

Loans with Prepayment Penalties                  77.91%

Adjustable-Rate Mortgage Loans                   74.40%

Fixed-Rate Mortgage Loans                        25.60%

Weighted Average Mortgage Interest
Rate                                             6.959%

Range of Mortgage Interest Rates                 4.750%
                                             to 13.000%

Weighted Average Credit Score                       645

Range of Credit Scores                       500 to 804

Weighted Average Combined
Loan-to-Value Ratio                              81.71%

Weighted Average Original Term to
Maturity                                     348 months

Weighted Average Remaining Term to
Stated Maturity                              345 months

Max ZIP Code Concentration (%)                    0.99%

Max ZIP Code Concentration (ZIP)                  91335

          Top 5 Geographic Concentrations:

California                                       57.24%

New York                                          5.31%

Illinois                                          3.94%

Florida                                           2.92%

Arizona                                           2.88%

For the Adjustable-Rate Mortgage Loans Only:

Weighted Average Gross Margin                    5.871%

Weighted Average Maximum Mortgage Interest
 Rate                                           13.281%

Range of Maximum Mortgage Interest           10.125% to
Rates                                           16.875%

Weighted Average Minimum Mortgage Interest
Rate                                             6.785%

Range of Minimum Mortgage Interest            4.990% to
                                                10.375%

Rates Weighted Average Initial Rate
Adjustment Cap                                   2.000%

Range of Initial Rate Adjustment Caps         1.000% to
                                                 5.000%

Weighted Average Periodic Rate Adjustment
Cap                                              1.000%

Range of Periodic Rate Adjustment Caps        1.000% to
                                                 1.000%
Weighted Average Months to Next Adjustment
Date                                          24 months

Range of Months to Next Adjustment
Date                                     3 to 58 months



GROUP 2 STATISTICS. The group 2 mortgage loans will consist of conventional
fixed and adjustable-rate first and second lien mortgage loans with the
following characteristics as of the cut-off date (percentages are based on the
aggregate principal balance of the group 2 mortgage loans):



                                     
Aggregate Outstanding Principal
Balance                                 $165,841,463.19

Average Outstanding Principal Balance       $223,205.20

                                      S-7


Range of Outstanding Principal            $14,989.60 to
Balances                                    $822,653.94

Average Original Principal Balance          $223,747.36

Range of Original Principal Balances      $15,000.00 to
                                            $829,000.00

Percentage of Second Liens                       14.51%

Loans with Prepayment Penalties                  76.43%

Adjustable-Rate Mortgage Loans                   68.30%

Fixed-Rate Mortgage Loans                        31.70%

Weighted Average Mortgage Interest
Rate                                             7.143%

Range of Mortgage Interest Rates                 4.750%
                                             to 13.250%

Weighted Average Credit Score                       651

Range of Credit Scores                       500 to 837

Weighted Average Combined
Loan-to-Value Ratio                              82.68%

Weighted Average Original Term to
Maturity                                     331 months

Weighted Average Remaining Term to
Stated Maturity                              328 months

Max ZIP Code Concentration (%)                    1.41%

Max ZIP Code Concentration (ZIP)                  94015

          Top 5 Geographic Concentrations:

     California                                  69.94%

     New Jersey                                   3.78%

     New York                                     3.77%

     Virginia                                     2.69%

     Maryland                                     2.10%

       For the Adjustable-Rate Mortgage Loans Only:

Weighted Average Gross Margin                    5.764%

Weighted Average Maximum Mortgage Interest
Rate                                            13.147%

Range of Maximum Mortgage Interest              11.250%
Rates                                        to 16.500%

Weighted Average Minimum Mortgage Interest
Rate                                             6.639%

Range of Minimum Mortgage Interest               4.990%
Rates                                        to 10.000%

Weighted Average Initial Rate Adjustment Cap     2.106%

Range of Initial Rate Adjustment                 1.000%
Caps                                          to 5.000%

Weighted Average Periodic Rate Adjustment
Cap                                              1.000%

Range of Periodic Rate Adjustment Caps           1.000%
                                              to 1.000%

Weighted Average Months to Next Adjustment
Date                                          26 months

Range of Months to Next Adjustment
Date                                    18 to 59 months



See "The Mortgage Pool" in this Prospectus Supplement for more information about
the mortgage loans.

DISTRIBUTIONS--GENERAL

The distribution date will be the 25th day of each month or, if such day is not
a business day, the next business day, beginning on December 26, 2003.
Distributions will generally include payments made on the mortgage loans during
the related collection period, any advances by the servicer and under certain
circumstances, payments received under the yield maintenance agreement. The
collection period for any distribution date is the period from the second day of
the calendar month preceding the month in which the distribution date occurs
through the first day of the calendar month in which the distribution date
occurs.

RECORD DATE

The record date for each distribution date will be the business day before such
distribution date. If, however, definitive certificates are issued, the record
date will be the last business day of the month preceding the month in which the
distribution date occurs.

INTEREST DISTRIBUTIONS

On each distribution date, you will be entitled to receive interest accrued on
your certificate during the related accrual period and any interest which you
earned previously but which you did not receive. The accrual period for all
offered certificates is the period from the distribution date in the prior month
(or the closing date, in the case of the first distribution date) through the
day prior to the current distribution date. Interest will be calculated for all
offered certificates on the basis of the actual number of days in the accrual
period, based on a 360-day year.

There are certain circumstances which could reduce the amount of interest paid
to you. See "Description of the Certificates--Interest Distributions" in this
Prospectus Supplement.

CERTIFICATE INTEREST RATES

Interest will accrue on the offered certificates during each accrual period at a
per annum rate equal to the least of (i) the sum of one-month LIBOR plus the

                                      S-8


margin set forth in the table below, (ii) the applicable maximum rate cap and
(iii) the applicable group cap or the pool cap as described under "Description
of the Certificates--Certificate Interest Rates" in this Prospectus Supplement.

During each accrual period relating to the distribution dates after the optional
termination date, the margins will increase to the "stepped-up" margins set
forth in the table below if the optional termination right is not exercised.



                                        STEPPED-UP
    CLASS                MARGIN           MARGIN
    -----                ------           ------
                                    
Class A-1                0.370%           0.740%
Class A-2                0.230%           0.460%
Class A-3                0.550%           1.100%
Class M-1                0.650%           0.975%
Class M-2                1.600%           2.400%
Class M-3                1.850%           2.775%
Class M-4                3.000%           4.500%
Class M-5                3.750%           5.625%
Class M-6                3.750%           5.625%


PRINCIPAL DISTRIBUTION

On each distribution date you will receive a distribution of principal if there
are funds available on that date for your class of certificates. You should
review the priority of payments described under "Description of the
Certificates--Principal Distributions" in this Prospectus Supplement.

CREDIT ENHANCEMENT

Credit enhancement reduces the risk of harm caused to holders of certificates by
shortfalls in payments received on the mortgage loans. Credit enhancement can
reduce the effect of shortfalls on all classes, or it can allocate shortfalls so
they affect some classes before others. This transaction employs the following
forms of credit enhancement. See "Description of the Certificates" in this
Prospectus Supplement.

MONTHLY EXCESS CASHFLOW. Because more interest is expected to be paid by the
mortgagors than is necessary to pay the interest earned on the certificates, we
expect there to be excess interest each month. The excess interest, together
with any other monthly excess cashflow, will be used to maintain
overcollateralization, to pay interest that was previously earned but not paid
to the certificates, and to reimburse the certificates for losses and certain
shortfalls that they experienced previously.

OVERCOLLATERALIZATION. If the total assets in the trust exceed the total
principal balance of the certificates, there is overcollateralization available
to absorb losses on the mortgage loans before such losses affect the
certificates. On the closing date, the total initial principal balance of the
mortgage loans will exceed the total initial principal balance of the
certificates by approximately $7,706,564. This results in overcollateralization
equal to approximately 1.80% of the aggregate principal balance of the mortgage
loans as of the cut-off date. If the level of overcollateralization falls below
what is required under the pooling and servicing agreement, the excess cashflow
described in the previous section will be paid to the offered certificates as
principal. This will have the effect of reducing the principal balance of the
certificates faster than the principal balance of the mortgage loans until the
required level of overcollateralization is reached.

SUBORDINATION. On each distribution date, classes that are lower in order of
payment priority will not receive payments until the classes that are higher in
order of payment priority have been paid. If there are insufficient funds on a
distribution date to pay all classes, the subordinate classes are the first to
forego payment.

APPLICATION OF REALIZED LOSSES. If, on any distribution date after the balances
of the certificates have been reduced by the amount of cash paid on that date,
the total principal balance of the certificates is greater than the total
principal balance of the mortgage loans, the principal balance of the
subordinated certificates that are lowest in order of payment priority will be
reduced by the amount of such excess. The principal balances of the Class A-1,
Class A-2 and Class A-3 Certificates will not be reduced by these realized
losses, although these certificates may experience losses if the credit
enhancements described herein are exhausted.

CROSS-COLLATERALIZATION. In certain circumstances payments on the group 1
mortgage loans may be used to make certain distributions to the holders of the
Class A-2 and Class A-3 Certificates and payments on the group 2 mortgage loans
may be used to make certain distributions on the Class A-1 Certificates.

YIELD MAINTENANCE AGREEMENT

In order to mitigate the effect of the group caps or the pool cap on the yield
of the offered certificates, the trustee will enter into a yield maintenance
agreement on the closing date with Swiss Re Financial Products Corporation, as
counterparty, for the benefit of the offered certificates.

                                      S-9


In connection with any of the first thirty-nine distribution dates, if one-month
LIBOR as of two London business days prior to the first day of the accrual
period relating to such distribution date exceeds a specified rate for such
distribution date, the counterparty will be obligated to pay to the trustee two
London business days prior to the end of the related accrual period, for deposit
into the reserve account, an amount equal to the product of (a) the excess of
the lesser of (i) one-month LIBOR and (ii) 8.88% over the strike rate for such
distribution date set forth on Annex II to this prospectus supplement, (b) the
product of the cap notional amount and the scale factor, both as set forth for
such distribution date on Annex II to this prospectus supplement and (c) a
fraction, the numerator of which is the actual number of days elapsed since the
previous distribution date to but excluding the current distribution date and
the denominator of which is 360.

Amounts, if any, payable under the yield maintenance agreement on any
distribution date will be used solely to cover shortfalls in payments of
interest on the offered certificates if the certificate interest rates on those
certificates are limited for any of the first thirty-nine distribution dates due
to the applicable pool cap or group cap.

The counterparty's obligations under the yield maintenance agreement will
terminate following the distribution date in February 2007.

OPTIONAL TERMINATION

The majority holder of the Class CE certificates or, if such holder is the
mortgage loan seller or is affiliated with the mortgage loan seller or if there
is no majority holder, the Servicer, will have the option to purchase all the
mortgage loans and any properties that the trust acquired in satisfaction of any
of the mortgage loans, subject to certain conditions described herein under "The
Pooling and Servicing Agreement--Optional Termination." This option can be
exercised when the total principal balance of the mortgage loans, including the
mortgage loans related to REO properties, is 10% or less of the total principal
balance of the mortgage loans on the cut-off date. If the option is exercised,
your certificate will be retired earlier than it would be otherwise and you will
be entitled to the following amounts to the extent available therefor:

o    the outstanding principal balance of your certificate;

o    one month's interest on such balance at the related certificate interest
     rate;

o    any interest previously earned but not paid; and

o    any "Cap Carryover Amount," as described in this Prospectus Supplement,
     from all previous distribution dates.

You will receive the last two items only to the extent that there is enough cash
to make such payments. See "The Pooling and Servicing Agreement--Optional
Termination" in this Prospectus Supplement.

CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

The trustee will elect to treat the assets of the trust, exclusive of the yield
maintenance agreement, the related reserve account and the arrangement intended
to protect against basis risk for the offered certificates, as comprised of
multiple real estate mortgage investment conduits (each, a "REMIC") in a tiered
structure for federal income tax purposes.

For further information regarding the federal income tax consequences of
investing in the offered certificates, see "Certain Material Federal Income Tax
Consequences" in this Prospectus Supplement and "Federal Income Tax
Consequences" in the Prospectus.

RATINGS

The trust will not issue the certificates unless they receive the respective
ratings set forth below from Standard & Poor's, a division of The McGraw-Hill
Companies, Inc. ("S&P"), Moody's Investors Service, Inc. ("MOODY'S") and Fitch
Ratings ("FITCH"):



     CLASS           S&P         MOODY'S        FITCH
     -----           ---         -------        -----
                                       
      A-1            AAA           Aaa           AAA
      A-2            AAA           Aaa           AAA
      A-3            AAA           Aaa           AAA
      M-1             AA           Aa2            AA
      M-2             A             A2            A+
      M-3             A-            A3            A
      M-4            BBB+          Baa1          BBB+
      M-5            BBB           Baa2          BBB
      M-6            BBB-          Baa3          BBB-


The ratings on the certificates indicate the likelihood that you will receive
all funds to which you are entitled by the terms of your certificate. The rating
agency that issues the rating reviews the nature and credit quality of the
mortgage loans and the soundness of the structure which the depositor has
created to allow the payments on the mortgage loans


                                      S-10


to flow to the holders of the certificates. A rating is not a recommendation to
buy, sell or hold securities and the rating agency can revise or withdraw it at
any time. A rating does not address the likelihood of the payment of any cap
carryover amounts, the frequency of prepayments on the mortgage loans or the
effect of such prepayments on your yield. See "Yield, Prepayment and Maturity
Considerations" and "Ratings" in this Prospectus Supplement and "Yield
Considerations" in the Prospectus.

LEGAL INVESTMENT

You should consult with counsel to see if you are permitted to buy the offered
certificates, since legal investment rules will vary depending on the type of
entity purchasing the offered certificates, whether that entity is subject to
regulatory authority, and if so, by whom. The offered certificates will NOT
constitute "mortgage related securities" for purposes of the Secondary Mortgage
Market Enhancement Act of 1984, as amended. See "Legal Investment" in this
Prospectus Supplement and in the Prospectus.

ERISA CONSIDERATIONS

If you are a fiduciary of any employee benefit plan or other retirement
arrangement subject to the Employee Retirement Income Security Act of 1974, as
amended, or Section 4975 of the Internal Revenue Code of 1986 or any materially
similar provisions of applicable federal, state or local law, you should consult
with counsel as to whether you can buy or hold an offered certificate. See
"ERISA Considerations" in this Prospectus Supplement and in the Prospectus.


















                                      S-11


                                  RISK FACTORS

     THE FOLLOWING INFORMATION, WHICH YOU SHOULD CAREFULLY CONSIDER, IDENTIFIES
CERTAIN SIGNIFICANT SOURCES OF RISK ASSOCIATED WITH AN INVESTMENT IN THE
CERTIFICATES. YOU SHOULD ALSO CAREFULLY CONSIDER THE INFORMATION SET FORTH UNDER
"RISK FACTORS" IN THE PROSPECTUS.

THE NATURE OF SUB-PRIME MORTGAGE LOANS MAY INCREASE RISK OF LOSS

     All of the mortgage loans are of sub-prime credit quality; i.e., do not
meet the customary credit standards of Freddie Mac and Fannie Mae. The
originator makes mortgage loans to borrowers that typically have limited access
to traditional mortgage financing for a variety of reasons, including impaired
or limited past credit history, lower Credit Scores, high loan-to-value ratios
or high debt-to-income ratios. As a result of these factors, delinquencies and
liquidation proceedings are more likely with respect to these mortgage loans
than with respect to mortgage loans that satisfy customary credit standards. In
the event these mortgage loans do become delinquent or subject to liquidation,
you may experience losses and/or delays in receiving payment and losses if the
credit enhancements are insufficient to cover the delays and losses.

THERE ARE RISKS INVOLVING UNPREDICTABILITY OF PREPAYMENTS AND THE EFFECT OF
PREPAYMENTS ON YIELDS

     Mortgagors may prepay their mortgage loans in whole or in part at any time.
We cannot predict the rate at which mortgagors will repay their mortgage loans.
A prepayment of a mortgage loan generally will result in a prepayment of the
certificates.

     The yield to maturity on the offered certificates will depend upon a
variety of factors, including, without limitation, the following:

     o    If you purchase your certificates at a discount and principal is
          repaid more slowly than you anticipate, then your yield may be lower
          than you anticipate.

     o    If you purchase your certificates 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 fixed-rate
          mortgage loans, those mortgage loans are more likely to prepay than if
          prevailing rates remain above the interest rates on such mortgage
          loans. Conversely, if prevailing interest rates rise significantly,
          the prepayments on fixed-rate mortgage loans are likely to decrease.
          The prepayment behavior of the adjustable-rate mortgage loans and of
          the fixed-rate mortgage loans may respond to different factors, or may
          respond differently to the same factors. If at the time of their first
          adjustment, the interest rates on any of the adjustable-rate mortgage
          loans would be subject to adjustment to a rate higher than the then
          prevailing mortgage interest rates available to the related borrowers,
          such borrowers may prepay their adjustable-rate mortgage loans.
          Adjustable-rate mortgage loans may also suffer an increase in defaults
          and liquidations following upward adjustments of their interest rates,
          especially following their initial adjustments.

     o    Approximately 77.91% and approximately 76.43% of the group 1 mortgage
          loans and group 2 mortgage loans, respectively (in each case, by
          aggregate principal balance as of the cut-off date), require the
          mortgagor to pay a penalty if the mortgagor prepays the mortgage loan
          during periods ranging, in substantially all cases, from six months to
          three years after the mortgage loan was originated. A prepayment
          penalty may discourage a mortgagor from prepaying the mortgage loan
          during the applicable period. Such prepayment penalties will be
          distributed to holders of the Class P Certificates and not to holders
          of the offered certificates. The servicer is entitled to waive
          prepayment penalties, subject to certain conditions specified in the
          pooling and servicing agreement.

                                      S-12


     o    The originator and the seller may be required to purchase mortgage
          loans from the trust in the event certain breaches of representations
          and warranties have occurred and not been cured. In addition, the
          servicer has the option to purchase mortgage loans from the trust that
          are at least 90 days delinquent under the circumstances described in
          the pooling and servicing agreement. These purchases will have the
          same effect on the holders of the offered certificates as a prepayment
          of the mortgage loans.

     o    If the rate of default and the amount of losses on the mortgage loans
          is higher than you expect, then your yield may be lower than you
          expect.

     o    If the level of overcollateralization falls below what is required
          under the pooling and servicing agreement, excess cashflow will be
          paid to the certificates as principal. This will have the effect of
          reducing the principal balance of the certificates faster than the
          principal balance of the mortgage loans until the required level of
          overcollateralization is reached.

     o    As a result of the absorption of realized losses on the mortgage loans
          by excess cashflow and overcollateralization as described in this
          prospectus supplement, liquidations of defaulted mortgage loans,
          regardless of whether realized losses are incurred upon these
          liquidations, will result in an earlier return of principal to the
          offered certificates and will influence the yield on the offered
          certificates in a manner similar to the manner in which principal
          prepayments on the mortgage loans will influence the yield on the
          offered certificates.

     See "Yield, Prepayment and Maturity Considerations" for a description of
factors that may influence the rate and timing of prepayments on the mortgage
loans.

NEWLY ORIGINATED MORTGAGE LOANS MAY BE MORE LIKELY TO DEFAULT, WHICH MAY CAUSE
LOSSES ON THE OFFERED CERTIFICATES.

     None of the mortgage loans are 30 or more days contractually delinquent as
of the cut-off date (i.e., mortgagors had made their September 1, 2003 monthly
payments). However, approximately 42.36% of the mortgage loans have due dates on
or after October 1, 2003 and therefore could not have been 30 or more days
contractually delinquent as of the cut-off date. Delinquency information
presented in this prospectus supplement as of the cut-off date is determined and
prepared as of the close of business on the last business day immediately prior
to the cut-off date.

     Defaults on mortgage loans tend to occur at higher rates during the early
years of the mortgage loans. Substantially all of the mortgage loans have been
originated within the five months prior to their 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.

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

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



                                      S-13


THERE ARE RISKS RELATING TO ALTERNATIVES TO FORECLOSURE

     Certain mortgage loans may be delinquent on the closing date and other
mortgage loans may become delinquent after the closing date. The servicer may
either foreclose on any such mortgage loan or work out an agreement with the
mortgagor if the delinquency is not cured, which may involve waiving or
modifying certain terms of the mortgage loan. If the servicer extends the
payment period or accepts a lesser amount than stated in the mortgage note in
satisfaction of the mortgage note, your yield may be reduced.

THERE IS A RISK THAT INTEREST PAYMENTS ON THE MORTGAGE LOANS MAY BE INSUFFICIENT
TO MAINTAIN OR RESTORE OVERCOLLATERALIZATION

     Because the weighted average of the interest rates on the mortgage loans is
expected to be higher than the weighted average of the interest rates on the
certificates, the mortgage loans are expected to generate more interest than is
needed to pay interest owed on the certificates as well as certain fees and
expenses of the trust. After these financial obligations of the trust are
covered, the available excess interest will be used to maintain or restore
overcollateralization. Any remaining interest will then be used to compensate
for losses that occur on the mortgage loans. We cannot assure you, however, that
enough excess interest will be generated to maintain the overcollateralization
level required by the rating agencies. The factors described below, as well as
the factors described in the next Risk Factor, will affect the amount of excess
interest that the mortgage loans will generate:

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

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

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

     o    The certificate interest rates of the offered certificates are based
          on one-month LIBOR while the adjustable-rate mortgage loans have rates
          that are adjustable based on six-month LIBOR and the fixed-rate
          mortgage loans have rates that do not adjust. As a result, the
          certificate interest rates on the offered certificates may increase
          relative to interest rates on the mortgage loans, thus requiring that
          more of the interest generated by the mortgage loans be applied to
          cover interest on the offered certificates.

EFFECTS OF MORTGAGE INTEREST RATES AND OTHER FACTORS ON THE CERTIFICATE INTEREST
RATES OF THE OFFERED CERTIFICATES

     The yields to maturity on the offered certificates may be affected by the
inclusion of fixed-rate mortgage loans and the resetting of the mortgage
interest rates on the adjustable-rate mortgage loans on their related adjustment
dates due to the factors set forth below. The mortgage interest rates on the
fixed-rate mortgage loans are fixed and will not vary with any index and the
mortgage interest rates on the adjustable-rate mortgage loans are based on
six-month LIBOR and do not adjust for periods ranging from six months to five
years after the dates of their origination, while the certificate interest rates
on the offered certificates are based on one-month LIBOR, are subject to the
applicable maximum rate cap and the related group cap or the pool cap, as
applicable, and are adjusted monthly. This mismatch of indices and adjustment
frequency may cause the one-month LIBOR-based certificate interest rates on the
offered certificates to increase relative to the mortgage interest rates on the
mortgage loans, which would require a greater portion of the interest generated
by the mortgage loans to be applied to cover interest accrued on those offered
certificates, and could result in the limitation of the certificate interest
rates on some or all of those offered certificates by the related group cap or
the pool cap, as applicable, and could therefore adversely affect the yield to
maturity on such certificates. The group caps are equal to the weighted average
of the interest rates on the mortgage loans in the related loan group, net of
certain expenses of the trust. The pool cap is equal to the weighted average of
the interest rates on the mortgage loans, net of certain expenses of the trust.
In addition, you should note that the group caps and the pool cap will decrease
if the related mortgage loans, in the case of the group


                                      S-14


caps, or all the mortgage loans, in the case of the pool cap, with relatively
high mortgage interest rates prepay at a faster rate than the other mortgage
loans in the group or the pool, as applicable, with relatively low mortgage
interest rates, which will increase the likelihood that the group caps or the
pool cap will apply to limit the certificate interest rates on one or more
classes of the offered certificates.

     If the certificate interest rate on any class of the offered certificates
is limited by a group cap or the pool cap for any distribution date, the
resulting cap carryover amounts may be recovered by the holders of such classes
of certificates on that same distribution date or on future distribution dates,
to the extent that on that distribution date or future distribution dates there
are any available funds remaining after certain other distributions on the
offered certificates and the payment of certain fees and expenses of the trust.
These cap carryover amounts may also be covered by amounts payable under the
yield maintenance agreement, to the extent that, with respect to any of the
first thirty-nine distribution dates, one-month LIBOR as of the related
determination dates under the yield maintenance agreement exceeds the specified
rate for such distribution date. See "Description of the Certificates--
Application of Monthly Excess Cashflow Amounts" and "--Yield Maintenance
Agreement" in this Prospectus Supplement. You should note, however, that if the
certificate interest rate on any class of offered certificates is based on the
applicable maximum rate cap, the amount of cap carryover will be less during
such period on those certificates than if the certificate interest rate were
based on one-month LIBOR plus the applicable margin. The ratings on the offered
certificates will not address the likelihood of any such recovery of cap
carryover amounts by holders of such certificates.

THERE ARE RISKS RELATING TO SUBORDINATE LOANS

     Approximately 5.61% of the group 1 mortgage loans (by aggregate principal
balance as of the cut-off date) and approximately 14.51% of the group 2 mortgage
loans (by aggregate principal balance as of the cut-off date) evidence a second
lien that is subordinate to the rights of the mortgagee under a first mortgage.
The proceeds from any liquidation, insurance or condemnation proceedings will be
available to satisfy the outstanding principal balance of such junior mortgage
loans only to the extent that the claims of the related senior mortgage loans
have been satisfied in full, including any foreclosure costs. In circumstances
where the servicer determines that it would be uneconomical to foreclose on the
related mortgaged property, the servicer may write-off the entire outstanding
principal balance of the related mortgage loan as bad debt. The foregoing
considerations will be particularly applicable to junior mortgage loans that
have high combined loan-to-value ratios because the servicer is more likely to
determine that foreclosure would be uneconomical. You should consider the risk
that to the extent losses on junior mortgage loans are not covered by available
credit enhancement, such losses will be borne by the holders of the
certificates.

RISKS RELATING TO SIMULTANEOUS SECOND OR PIGGYBACK MORTGAGE LOANS

     With respect to approximately 40.41% of the group 1 mortgage loans and
approximately 39.85% of the group 2 mortgage loans, at the time of origination
of the first lien mortgage loan, the originator also originated a second lien
mortgage loan which may or may not be included in the trust. The weighted
average loan-to-value ratio of such mortgage loans is approximately 79.73%, with
respect to such group 1 mortgage loans and approximately 78.58%, with respect to
such group 2 mortgage loans and the weighted average collective loan-to-value
ratio of such mortgage loans (taking into account the junior lien) is
approximately 98.94%, with respect to such group 1 mortgage loans and
approximately 96.53%, with respect to such group 2 mortgage loans. With respect
to mortgage loans that have junior lien mortgage loans encumbering the same
mortgaged property, foreclosure frequency may be increased relative to mortgage
loans that do not have subordinate financing behind them because mortgagors have
less equity in the mortgaged property. In addition, the servicer may declare a
default on the junior lien loan even though the first lien loan is current,
which would constitute a default on the first lien loan. In addition to the
mortgage loans discussed above that have simultaneous subordinate financing
provided by the originator, with respect to certain other mortgage loans, at the
time of origination of the first lien mortgage loan, the related mortgaged
property was also encumbered by a second lien mortgage to a mortgagee other than
the originator. Investors should also note that any mortgagor may obtain
subordinate financing at any time subsequent to the date of origination of their
mortgage loan from the originator or from any other lender.



                                      S-15


THERE ARE RISKS IN HOLDING SUBORDINATED CERTIFICATES

     The protections afforded the senior certificates in this transaction create
risks for the subordinated certificates. Prior to any purchase of any
subordinated certificates, consider the following factors that may adversely
impact your yield:

     o    Because the subordinated certificates receive interest and principal
          distributions after the senior certificates receive such
          distributions, there is a greater likelihood that the subordinated
          certificates will not receive the distributions to which they are
          entitled on any distribution date.

     o    If the servicer determines not to advance a delinquent payment on a
          mortgage loan because such amount is not recoverable from a mortgagor,
          there may be a shortfall in distributions on the certificates which
          will impact the subordinated certificates.

     o    The portion of the shortfalls in the amount of interest collections on
          mortgage loans that are attributable to prepayments in full and are
          not covered by the servicer and shortfalls in interest collections
          arising from the timing of partial principal prepayments may result in
          a shortfall in distributions on the certificates, which will
          disproportionately impact the subordinated certificates.

     o    The subordinated certificates are not expected to receive principal
          distributions until, at the earliest, December 2006 (unless the senior
          certificates are reduced to zero prior to such date).

     o    Losses resulting from the liquidation of defaulted mortgage loans will
          first reduce monthly excess cashflow then reduce the level of
          overcollateralization, if any, for the certificates. If there is no
          overcollateralization, losses will be allocated to the subordinated
          certificates in reverse order of payment priority. A loss allocation
          results in a reduction in a certificate balance without a
          corresponding distribution of cash to the holder. A lower certificate
          balance will result in less interest accruing on the certificate.

     o    The earlier in the transaction that a loss on a mortgage loan occurs,
          the greater the impact on yield.

     See "Description of the Certificates" and "Yield, Prepayment and Maturity
Considerations" in this Prospectus Supplement for more detail.

THE PROTECTION AFFORDED TO THE SUBORDINATED CERTIFICATES BY SUBORDINATION IS
LIMITED

     The rights of the Class M-1 Certificates to receive distributions with
respect to the mortgage loans will be subordinate to the rights of the Class A
Certificates to receive those distributions; the rights of the Class M-2
Certificates to receive distributions with respect to the mortgage loans will be
subordinate to the rights of the Class A and the Class M-1 Certificates to
receive those distributions; the rights of the Class M-3 Certificates to receive
distributions with respect to the mortgage loans will be subordinate to the
rights of the Class A, Class M-1 and Class M-2 Certificates to receive those
distributions; the rights of the Class M-4 Certificates to receive distributions
with respect to the mortgage loans will be subordinate to the rights of the
Class A, Class M-1, Class M-2 and Class M-3 Certificates to receive those
distributions; the rights of the Class M-5 Certificates to receive distributions
with respect to the mortgage loans will be subordinate to the rights of the
Class A, Class M-1, Class M-2, Class M-3 and Class M-4 Certificates to receive
those distributions; and the rights of the Class M-6 Certificates to receive
distributions with respect to the mortgage loans will be subordinate to the
rights of the Class A, Class M-1, Class M-2, Class M-3, Class M-4 and Class M-5
Certificates. This subordination is intended to enhance the likelihood of
regular receipt by higher-ranking classes of certificates of the full amount of
the monthly distributions allocable to them, and to afford protection against
losses.



                                      S-16


THERE IS A RISK THAT INTEREST PAYMENTS ON THE MORTGAGE LOANS MAY BE INSUFFICIENT
TO PAY INTEREST ON YOUR CERTIFICATES

     When a mortgage loan is prepaid in full, the mortgagor is charged interest
only up to the date on which payment is made, rather than for an entire month.
This may result in a shortfall in interest collections available for payment on
the next distribution date. The servicer is required to cover a portion of the
shortfall in interest collections that are attributable to prepayments in full
on the mortgage loans, but only up to its monthly servicing fee. If the credit
enhancement is insufficient to cover this shortfall in excess of the amount
covered by the servicer, you may incur a loss.

     In addition, the servicer will not cover shortfalls in interest collections
arising from the application of the Soldiers' and Sailors' Civil Relief Act of
1940, as amended, or similar state or local laws, which shortfalls shall be
allocated on a pro rata basis to all classes of the offered certificates.

SOME OF THE MORTGAGE LOANS HAVE AN INITIAL INTEREST ONLY PERIOD, WHICH MAY
RESULT IN INCREASED DELINQUENCIES AND LOSSES

     As of the cut-off date, approximately 3.52% and 6.37% of the group 1
mortgage loans and group 2 mortgage loans, respectively, have an initial
interest only period of five years. During this period, the payment made by the
related mortgagor will be less than it would be if the mortgage loan amortized.
In addition, the mortgage loan balance will not be reduced because there will be
no scheduled monthly payments of principal during this period. As a result, no
principal payments will be made to the offered certificates with respect to
these mortgage loans during their interest only period except in the case of a
prepayment.

     After the initial interest only period, the scheduled monthly payment on
these mortgage loans will increase, which may result in increased delinquencies
by the related mortgagors, particularly if interest rates have increased and the
mortgagor is unable to refinance. In addition, losses may be greater on these
mortgage loans as a result of the mortgage loan not amortizing during the early
years of these mortgage loans. Although the amount of principal included in each
scheduled monthly payment for a traditional mortgage loan is relatively small
during the first few years after the origination of a mortgage loan, in the
aggregate the amount can be significant. Any resulting delinquencies and losses,
to the extent not covered by credit enhancement, will be allocated to the
offered certificates.

     Mortgage loans with an initial interest only period are relatively new in
the mortgage marketplace. The performance of these mortgage loans may be
significantly different from mortgage loans that amortize from origination. In
particular, there may be a higher expectation by these mortgagors of refinancing
their mortgage loans with a new mortgage loan, in particular one with an initial
interest only period, which may result in higher or lower prepayment speeds than
would otherwise be the case. In addition, the failure to build equity, in the
property by the related mortgagor may affect the delinquency and prepayment of
these mortgage loans.

HIGH COMBINED LOAN-TO-VALUE RATIOS INCREASE RISK OF LOSS

     Mortgage loans with high combined loan-to-value ratios leave the mortgagor
with little to no equity in the related mortgaged property. Approximately 35.64%
of the group 1 mortgage loans and approximately 39.95% of the group 2 mortgage
loans (in each case, by aggregate principal balance of the mortgage loans as of
the cut-off date) had combined loan-to-value ratios at origination in excess of
80.00%. No mortgage loan had a combined loan-to-value ratio exceeding 100.0% as
of the cut-off date. An overall decline in the residential real estate market, a
rise in interest rates over a period of time and the general condition of a
mortgaged property, as well as other factors, may have the effect of reducing
the value of such mortgaged property from the appraised value at the time the
mortgage loan was originated. If there is a reduction in value of the mortgaged
property, the combined loan-to-value ratio may increase over what it was at the
time of origination. Such an increase may reduce the likelihood that liquidation
proceeds or other proceeds will be sufficient to pay off the mortgage loan
fully. There can be no assurance that the combined loan-to-value ratio of any
mortgage loan determined at any time after origination is less than or equal to
its original combined loan-to-value ratio. Additionally, the originator's
determination of the value of a mortgaged property used in the calculation of
the combined loan-to-value ratios of the mortgage loans may differ from the
appraised value of such mortgaged property or the actual value of such mortgaged
property.



                                      S-17


THERE IS A RISK RELATING TO THE POTENTIAL INADEQUACY OF CREDIT ENHANCEMENT FOR
THE OFFERED CERTIFICATES

     The credit enhancement features described in this prospectus supplement are
intended to enhance the likelihood that holders of the senior certificates, and
to a limited extent the subordinated certificates, will receive regular payments
of interest and principal.

     If delinquencies or defaults occur on the mortgage loans, neither the
servicer nor any other entity will advance scheduled monthly payments of
interest and principal on delinquent or defaulted mortgage loans if such
advances are not likely to be recovered. We cannot assure you that the
applicable credit enhancement will adequately cover any shortfalls in cash
available to pay your certificates as a result of such delinquencies or
defaults.

     If substantial losses occur as a result of defaults and delinquent payments
on the mortgage loans, you may suffer losses on your certificates.

RATINGS ON THE OFFERED CERTIFICATES DO NOT ADDRESS ALL OF THE FACTORS YOU SHOULD
CONSIDER WHEN PURCHASING SUCH CERTIFICATES

     The rating of each class of offered certificates will depend primarily on
an assessment by the rating agencies of the mortgage loans as well as the
structure of the transaction. The rating by the rating agencies of any class of
offered certificates is not a recommendation to purchase, hold or sell any rated
offered certificates, inasmuch as the rating does not comment as to the market
price or suitability for a particular investor. There is no assurance that the
ratings will remain in place for any given period of time or that the ratings
will not be qualified, lowered or withdrawn by the rating agencies. In general,
the ratings address credit risk and do no address the likelihood of prepayments
or the likelihood that any cap carryover amounts will be paid.

     See "Ratings" in this Prospectus Supplement for more detail.

THE YIELD MAINTENANCE AGREEMENT IS SUBJECT TO COUNTERPARTY RISK

     The assets of the trust include the yield maintenance agreement which will
require the counterparty thereunder to make certain payments for the benefit of
the holders of the offered certificates. To the extent that payments on these
certificates depend in part on payments to be received by the trustee under the
yield maintenance agreement, the ability of the trustee to make such payments on
such certificates will be subject to the credit risk of the counterparty to the
yield maintenance agreement. Moreover, the yield maintenance agreement may be
subject to early termination if either party thereto fails to perform or the
yield maintenance agreement becomes illegal or subject to certain kinds of
taxation. In the event of early termination, a replacement yield maintenance
agreement may not be able to be obtained.

THERE IS A RISK BECAUSE THE CERTIFICATES ARE NOT OBLIGATIONS OF ANY ENTITY

     The offered certificates represent an interest in the trust fund only. No
other person will insure or guarantee the offered certificates or will have any
obligation with respect to the certificates except for the obligations of the
originator and the seller pursuant to certain limited representations and
warranties made with respect to the mortgage loans, the obligations of the
servicer with respect to its servicing obligations under the pooling and
servicing agreement and the limited obligations of the counterparty under the
yield maintenance agreement. No government agency or instrumentality will
guarantee or insure the certificates or the underlying mortgage loans. Proceeds
of the assets included in the trust fund (including the mortgage loans) will be
the sole source of payments on the offered certificates. You will not be able to
receive money from any entity in the event that such proceeds are not enough to
make all payments provided for under the offered certificates.

CERTAIN RIGHTS OF THE NIMS INSURER MAY PREEMPT THE RIGHTS OF HOLDERS OF OFFERED
CERTIFICATES

     After the closing date, a separate entity may be established to issue net
interest margin securities secured by all or a portion of the Class CE and Class
P Certificates. A NIMS Insurer may issue a financial guaranty insurance policy
that guarantees payments on those securities. If the net interest margin
securities are so insured, the NIMS


                                      S-18


Insurer will have a number of rights under the pooling and servicing agreement
that could adversely affect certificateholders. Pursuant to the pooling and
servicing agreement, unless the NIMS Insurer fails to make a required payment
under the policy insuring the net interest margin securities and the failure is
continuing or the NIMS Insurer is the subject of a bankruptcy proceeding, the
NIMS Insurer will be entitled to exercise, among others, the following rights of
the holders of the offered certificates, without their consent, and the holders
of the offered certificates may exercise such rights only with the prior written
consent of the NIMS Insurer:

     o    the right to provide notices of servicer defaults and the right to
          direct the trustee to terminate the rights and obligations of the
          servicer under the pooling and servicing agreement upon a default by
          the servicer;

     o    the right to remove the trustee or any co-trustee or custodian
          pursuant to the pooling and servicing agreement for failure of such
          party to perform its obligations thereunder; and

     o    the right to direct the trustee to make investigations and take
          actions pursuant to the pooling and servicing agreement.

     In addition, unless the NIMS Insurer fails to make a required payment under
the policy insuring the net interest margin securities and the failure is
continuing or the NIMS Insurer is the subject of a bankruptcy proceeding, the
NIMS Insurer's consent will be required before, among other things,

     o    the removal of the servicer, any successor servicer or the trustee;

     o    the appointment of any subservicer or co-trustee;

     o    any otherwise permissible waivers of prepayment penalties or
          extensions of due dates for payment granted by the servicer with
          respect to more than 5% of the number of mortgage loans; or

     o    any amendment to the pooling and servicing agreement.

     Investors in the offered certificates should note that:

     o    any insurance policy issued by the NIMS Insurer will not cover, and
          will not benefit in any manner whatsoever the offered certificates;

     o    the rights granted to the NIMS Insurer are extensive;

     o    the interests of the NIMS Insurer may be inconsistent with, and
          adverse to the interests of the holders of the offered certificates
          and the NIMS Insurer has no obligation or duty to consider the
          interests of the offered certificates in connection with the exercise
          or nonexercise of the NIMS Insurer's rights; and

     o    the NIMS Insurer's exercise of its rights and consents may negatively
          affect the offered certificates and the existence of the NIMS
          Insurer's rights, whether or not exercised, may adversely affect the
          liquidity of the offered certificates, relative to other asset-backed
          certificates backed by comparable mortgage loans and with comparable
          payment priorities and ratings.

THERE IS A RISK THAT THERE MAY BE A DELAY IN RECEIPT OF LIQUIDATION PROCEEDS,
AND THAT LIQUIDATION PROCEEDS MAY BE LESS THAN THE OUTSTANDING BALANCE OF THE
RELATED MORTGAGE LOAN

     Substantial delays could be encountered in connection with the liquidation
of delinquent mortgage loans. Further, liquidation expenses such as legal fees,
real estate taxes and maintenance and preservation expenses will reduce the
portion of liquidation proceeds payable to you. If a mortgaged property fails to
provide adequate security for the mortgage loan, you will incur a loss on your
investment if the credit enhancements are insufficient to cover the loss.



                                      S-19


BALLOON MORTGAGE LOANS PRESENT A SPECIAL RISK

     Balloon mortgage loans pose a risk because a mortgagor must make a large
lump sum payment of principal at the end of the loan term. If the mortgagor is
unable to pay the lump sum or refinance such amount, you may suffer a loss. The
servicer will not be required to advance this lump sum. Approximately 5.68% of
the group 1 mortgage loans (by aggregate principal balance as of the cut-off
date) are balloon mortgage loans. Approximately 14.48% of the group 2 mortgage
loans (by aggregate principal balance as of the cut-off date) are balloon
mortgage loans.

THERE ARE RISKS RELATING TO GEOGRAPHIC CONCENTRATION OF THE MORTGAGE LOANS

     The following chart lists the states with concentrations of more than 5% of
the mortgage loans for each loan group, based on the aggregate principal balance
of the mortgage loans in such loan group as of the cut-off date.



                GROUP 1                                        GROUP 2
            MORTGAGE LOANS                                 MORTGAGE LOANS
- ----------------------------------------        --------------------------------------
                                                                     
California                       57.24%         California                    69.94%
New York                          5.31%


     California and several other states have experienced natural disasters,
such as earthquakes, fires, mudslides, floods and hurricanes, which may not be
fully insured against and which may result in property damage and losses on the
mortgage loans. In particular, large areas covering the San Diego, San
Bernandino, Ventura and Los Angeles counties in southern California recently
have experienced severe wildfires which have damaged or destroyed hundreds of
residences in that area. These properties may have been damaged or destroyed by
these wildfires which may result in increased losses or in insurance payments
that will constitute prepayments on any affected mortgage loan.

     In addition, the conditions below will have a disproportionate impact on
the mortgage loans in general:

     o    Economic conditions in states listed above which may or may not affect
          real property values may affect the ability of mortgagors to repay
          their loans on time.

     o    Declines in the residential real estate markets in the states listed
          above may reduce the values of properties located in those states,
          which would result in an increase in the combined loan-to-value
          ratios.

     o    Any increase in the market value of properties located in the states
          listed above would reduce the combined loan-to-value ratios and could,
          therefore, make alternative sources of financing available to the
          mortgagors at lower interest rates, which could result in an increased
          rate of prepayment of the mortgage loans.

THE LACK OF A SECONDARY MARKET MAY LIMIT YOUR ABILITY TO SELL YOUR CERTIFICATES

     The underwriters intend to make a secondary market in the certificates they
purchase, but they have no obligation to do so. There is no assurance that such
a secondary market will develop or, if it develops, that it will continue.
Consequently, you may not be able to sell your certificates readily or at prices
that will enable you to realize your desired yield. The market values of the
certificates are likely to fluctuate; these fluctuations may be significant and
could result in significant losses to you.

     The secondary markets for mortgage backed securities have experienced
periods of illiquidity and can be expected to do so in the future. Illiquidity
can have a severely adverse effect on the prices of securities that are
especially sensitive to prepayment, credit, or interest rate risk, or that have
been structured to meet the investment requirements of limited categories of
investors. In addition, the certificates will not constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984, as amended. Accordingly, many institutions with legal authority to invest
in SMMEA securities will not be able to invest in the certificates,


                                      S-20


thereby limiting the market for the certificates. In light of those risks, you
should consult your own counsel as to whether you have the legal authority to
invest in non-SMMEA securities such as the certificates.

VIOLATIONS OF FEDERAL, STATE AND LOCAL CONSUMER PROTECTION LAWS AND PREDATORY
LENDING LAWS MAY CAUSE LOSSES ON YOUR CERTIFICATES

     Federal, state and local laws regulate the underwriting, origination,
servicing and collection of the mortgage loans. These laws have changed over
time and have become more restrictive or stringent with respect to specific
activities of the servicer and the originator. Actual or alleged violations of
these federal, state and local laws may, among other things:

     o    limit the ability of the servicer to collect principal or interest on
          the mortgage loans,

     o    provide the mortgagors with a right to rescind the mortgage loans,

     o    entitle the mortgagors to refunds of amounts previously paid or to
          set-off those amounts against their mortgage loan obligations,

     o    result in a litigation proceeding being brought against the trust, and

     o    subject the trust (and other assignees of the mortgage loans) to
          liability for expenses, penalties and damages resulting from the
          violations.

     As a result, these violations or alleged violations could result in
shortfalls in the distributions due on your certificates. See "Risk Factors--
Violations of Federal, State and Local Laws May Adversely Affect Ability to
Collect on Loans" and "Certain Legal Aspects of Mortgage Loans--Anti-Deficiency
Legislation, the Bankruptcy Code and Other Limitations on Lenders" in the
Prospectus. The originator has made, and the seller will make, representations
and warranties with respect to each mortgage loan relating to compliance with
federal, state and local laws at the time of origination and will be required to
repurchase or replace any mortgage loan that was not originated in compliance
with such laws. In addition, the originator (or the seller, if the originator
fails to do so) will be required to reimburse the trust for any damages or costs
incurred by the trust as a result of a breach by any mortgage loan of any
applicable abusive or predatory lending law. However, if the originator and the
seller are unable to fulfill this reimbursement obligation for financial or
other reasons, shortfalls in the distributions due on your certificates could
occur.

THE TRANSFER OF SERVICING MAY CAUSE DISRUPTIONS IN CASHFLOWS TO
CERTIFICATEHOLDERS

     The servicing of the Mortgage Loans was transferred from Fairbanks Capital
Corp. to HomEq Servicing Corporation in two pools on or about September 26, 2003
and on or about October 20, 2003. Mortgage loans subject to servicing transfers
may experience increased delays in payments until all of the mortgagors are
informed of the transfer and the related servicing mortgage files and records
and all other relevant data had been obtained by the new servicer.

IN THE EVENT THE ORIGINATOR OR THE SELLER IS NOT ABLE TO REPURCHASE OR REPLACE
DEFECTIVE MORTGAGE LOANS YOU MAY SUFFER LOSSES ON YOUR CERTIFICATES

     The originator made certain representations and warranties regarding the
mortgage loans as of August 27, 2003 and as of September 29, 2003, in a flow
sale and interim servicing agreement, dated as of August 1, 2003, referred to
herein as the originator mortgage loan purchase agreement, under which the
originator sold the mortgage loans to the seller. These representations and
warranties will be assigned by the seller to the depositor and by the depositor
to the trustee, for the benefit of the certificateholders. Within the period of
time specified in the pooling and servicing agreement following its discovery of
a breach of any representation or warranty that materially and adversely affects
the interests of certificateholders in a mortgage loan, or receipt of notice of
such breach, the originator will be obligated to cure such breach or purchase
the affected mortgage loan from the trust for a price


                                      S-21


equal to the unpaid principal balance thereof plus accrued interest thereon (or,
in certain circumstances, to substitute another mortgage loan).

     Pursuant to the terms of the mortgage loan purchase agreement whereby the
mortgage loans will be purchased by the depositor, the seller will make to the
depositor (and the depositor will assign to the trustee for the benefit of the
certificateholders) only certain limited representations and warranties as of
the closing date, generally intended to address the accuracy of the mortgage
loan schedule and the payment and delinquency status of each mortgage loan. In
the event of a breach of any such representation or warranty that does not
constitute a breach of any representation or warranty made by the originator as
described above, the seller will be obligated in the same manner as the
originator to cure such breach or purchase the affected mortgage loans, as
described above.

     To the extent that any fact, condition or event with respect to a mortgage
loan constitutes a breach of both a representation and warranty of the
originator under the originator mortgage loan purchase agreement with the
seller, and a breach of a representation and warranty of the seller under the
mortgage loan purchase agreement between the seller and the depositor, then the
only right or remedy of the trustee or any certificateholder will be the
trustee's right to enforce the obligations of the originator under the
originator mortgage loan purchase agreement, and there will be no remedy against
the seller for such breach (other than the seller's obligation to reimburse the
trust, if the originator fails to do so, for any damages or costs incurred by
the trust as a result of a breach of the representation as to compliance with
federal, state or local laws with respect to the origination of the mortgage
loans).

     If the originator or the seller, as the case may be, fails to cure a
material breach of its representations and warranties with respect to any
mortgage loan in a timely manner, such entity will be required to repurchase or
replace the defective loan. See "The Pooling and Servicing Agreement--Assignment
of the Mortgage Loans" in this Prospectus Supplement. In the event that the
originator or the seller is not able to repurchase or replace any defective
mortgage loans at the date such action is required, for financial or other
reasons, you may suffer losses on your certificates. The inability of the
originator or the seller to repurchase or replace defective mortgage loans would
likely cause the mortgage loans to experience higher rates of delinquencies,
defaults and losses. As a result, shortfalls in the distributions due on your
certificates could occur.

TERRORIST ATTACKS IN THE UNITED STATES AND THE UNITED STATES MILITARY PRESENCE
IN IRAQ MAY INCREASE RISK OF SHORTFALLS IN INTEREST

     The effects that military action by U.S. forces in Iraq or other regions
and terrorist attacks in the United States may have on the performance of the
mortgage loans or on the values of the mortgaged properties cannot be determined
at this time. Investors should consider the possible effects on delinquency,
default and prepayment experiences of the mortgage loans. Federal agencies and
non-government lenders have deferred, reduced or forgiven payments and delayed
foreclosure proceedings in respect of loans to borrowers affects in some way by
recent and possible future events, and they may continue to do so. In addition,
the activation of a substantial number of U.S. military reservists or members of
the National Guard may significantly increase the proportion of mortgage loans
whose mortgage rates are reduced by the application of the Soldiers' and
Sailors' Civil Relief Act of 1940 or similar state or local laws. The interest
available for distributions to the holder of the certificates will be reduced by
any reduction in the amount of interest collected as a result of the application
of the Soldiers' and Sailors' Civil Relief Act of 1940 or similar state or local
laws and neither the servicer nor any other party will be required to fund any
interest shortfall caused by any such reduction. None of the originator, the
depositor, any underwriter, the seller, the servicer or any other party has
taken any action to determine whether any of the mortgage loans would be
affected by the Soldiers' and Sailors' Civil Relief Act of 1940 or any similar
state or local law. See "Description of the Certificates--Interest
Distributions" in this Prospectus Supplement and "Certain Legal Aspects of the
Mortgage Loans--Soldiers' and Sailors' Civil Relief Act of 1940" in the
Prospectus.

                                THE MORTGAGE POOL

     Certain information with respect to the Mortgage Loans to be included in
the Mortgage Pool is set forth herein. Prior to the Closing Date, Mortgage Loans
may be removed from the Mortgage Pool and other Mortgage Loans may be
substituted therefor. The Depositor believes that the information set forth
herein with respect to the Mortgage Pool as presently constituted is
representative of the characteristics of the Mortgage Pool as it will be
constituted at the Closing Date, although certain characteristics of the
Mortgage Loans may vary.

                                      S-22


GENERAL

     The assets included in the Trust will consist primarily of a pool (the
"MORTGAGE POOL") of 2,422 closed-end, fixed-rate and adjustable-rate, first lien
and second lien residential mortgage loans (the "MORTGAGE LOANS") having
original terms to maturity ranging from 180 months to 360 months and an
aggregate principal balance as of November 1, 2003 (the "CUT-OFF DATE") of
$428,091,563.75. All Mortgage Loan statistics set forth herein are based on
principal balances, interest rates, terms to maturity, mortgage loan counts and
similar statistics as of the Cut-off Date. All weighted averages specified
herein are based on the principal balances of the Mortgage Loans in the
aggregate or in the related Loan Group as of the Cut-off Date, as adjusted for
the principal payments received or advanced on or before such date (each, a
"CUT-OFF DATE PRINCIPAL BALANCE"). The "PRINCIPAL BALANCE" of a Mortgage Loan,
as of any date, is equal to the principal balance of such Mortgage Loan at its
origination, less the sum of (i) all collections and other amounts credited
against the principal balance of any such Mortgage Loan, (ii) the principal
portion of Advances, (iii) any Deficient Valuation and (iv) any principal
reduction resulting from a Servicer Modification. References to percentages of
the Mortgage Loans mean percentages based on the aggregate of the Cut-off Date
Principal Balances of the Mortgage Loans in the related Loan Group, unless
otherwise specified. The "POOL BALANCE" is equal to the aggregate of the
Principal Balances of the Mortgage Loans in both Loan Groups.

     The Depositor will purchase the Mortgage Loans from the Seller pursuant to
the Mortgage Loan Purchase Agreement (the "MORTGAGE LOAN PURCHASE AGREEMENT"),
dated as of the Cut-off Date, between the Seller and the Depositor. Pursuant to
the Pooling and Servicing Agreement, the Depositor will cause the Mortgage Loans
to be assigned to the Trustee for the benefit of the Certificateholders. See
"The Pooling and Servicing Agreement" in this Prospectus Supplement.

     Based on the representations made by the Originator, the Depositor believes
that each of the Mortgage Loans in the Mortgage Pool was originated or acquired
by the Originator generally in accordance with the underwriting standards
described under "Underwriting Standards" in this Prospectus Supplement.

     The Originator made certain representations and warranties regarding the
Mortgage Loans as of August 27, 2003 and September 29, 2003, in the Flow Sale
and Interim Servicing Agreement, dated as of August 1, 2003 (the "ORIGINATOR
MORTGAGE LOAN PURCHASE AGREEMENT"), pursuant to which the Originator sold the
Mortgage Loans to the Seller. These representations and warranties will be
assigned by the Seller to the Depositor and by the Depositor to the Trustee, for
the benefit of the Certificateholders. The Originator, subject to certain
limitations, will be obligated under the Originator Mortgage Loan Purchase
Agreement to repurchase or substitute a similar mortgage loan for any Mortgage
Loan as to which there exists deficient documentation or an uncured breach of
any such representation or warranty, if such breach of any such representation
or warranty materially and adversely affects the Certificateholders' interests
in such Mortgage Loan.

     Pursuant to the terms of the Mortgage Loan Purchase Agreement, the Seller
will make to the Depositor (and the Depositor will assign to the Trustee for the
benefit of Certificateholders) only certain limited representations and
warranties as of the Closing Date, generally intended to address the accuracy of
the Mortgage Loan Schedule and the payment and delinquency status of each
Mortgage Loan. In the event of a breach of any such representation or warranty
that does not constitute a breach of any representation or warranty made by the
Originator as described above, the Seller will be obligated in the same manner
as the Originator to cure such breach or purchase the affected Mortgage Loans,
as described above.

     To the extent that any fact, condition or event with respect to a Mortgage
Loan constitutes a breach of both a representation and warranty of the
Originator under the Originator Mortgage Loan Purchase Agreement with the Seller
and a breach of a representation and warranty of the Seller under the Mortgage
Loan Purchase Agreement between the Seller and the Depositor, then the only
right or remedy of the Trustee or any Certificateholder shall be the Trustee's
right to enforce the obligations of the Originator under the Originator Mortgage
Loan Purchase Agreement, and there shall be no remedy against the Seller for
such breaches (other than the Seller's obligation to reimburse the Trust, if the
Originator fails to do so, for any damages or costs incurred by the Trust as a
result of a breach of the representation as to compliance with federal, state or
local predatory and abusive lending laws with respect to the origination of the
Mortgage Loans).

                                      S-23


     The Seller is selling the Mortgage Loans without recourse and will have no
obligation with respect to the Certificates in its capacity as Seller other than
the repurchase or substitution obligations described above and its reimbursement
obligation described under "The Pooling and Servicing Agreement--Assignment of
the Mortgage Loans" in this Prospectus Supplement.

     The Mortgage Pool will consist of fixed-rate Mortgage Loans (the
"FIXED-RATE MORTGAGE LOANS") and adjustable-rate Mortgage Loans (the
"ADJUSTABLE-RATE MORTGAGE LOANS"). All of the Adjustable-Rate Mortgage Loans
have an initial fixed mortgage interest rate for six months, two years, three
years or five years. The Fixed-Rate Mortgage Loans consist of 1,046 Mortgage
Loans with an aggregate principal balance of $119,689,841.57 as of the Cut-off
Date. The Adjustable-Rate Mortgage Loans consist of 1,376 Mortgage Loans with an
aggregate principal balance of $308,401,722.18 as of the Cut-off Date.

     The Mortgage Pool will be divided into two loan groups ("LOAN GROUP 1" and
"LOAN GROUP 2," respectively, and each, a "LOAN GROUP"). The Mortgage Loans in
Loan Group 1 consist only of those Mortgage Loans with principal balances that
conform to Fannie Mae guidelines and the Mortgage Loans in Loan Group 2 consist
of Mortgage Loans with principal balances that may or may not conform to Fannie
Mae guidelines. As of the Cut-off Date, the Mortgage Loans in Loan Group 1 (the
"GROUP 1 MORTGAGE LOANS") consist of 640 Fixed-Rate Mortgage Loans with an
aggregate principal balance of $67,123,527.37 and 1,039 Adjustable-Rate Mortgage
Loans with an aggregate principal balance of $195,126,573.19. As of the Cut-off
Date, the Mortgage Loans in Loan Group 2 (the "GROUP 2 MORTGAGE LOANS") consist
of 406 Fixed-Rate Mortgage Loans with an aggregate principal balance of
$52,566,314.20 and 337 Adjustable-Rate Mortgage Loans with an aggregate
principal balance of $113,275,148.99.

     A Mortgage Loan is "DELINQUENT" if the scheduled monthly payment of
principal and/or interest on such Mortgage Loan which is payable by the related
mortgagor under the related Mortgage Note (the "MONTHLY PAYMENT") due on a due
date is not paid by the close of business on the next scheduled due date for
such Mortgage Loan. Thus, a Mortgage Loan for which the mortgagor failed to make
the Monthly Payment due on October 1, 2003 will be reported as Delinquent on
November 2, 2003 if the payment is not made by the close of business on November
1, 2003. As of the Cut-off Date, none of the Mortgage Loans in either Loan Group
were Delinquent.

     The Servicer will be required to make servicing advances on Delinquent
Mortgage Loans and make advances of delinquent payments of principal and
interest on Delinquent Mortgage Loans, each to the extent such advances are
deemed recoverable, until such Mortgage Loans become current or are liquidated.

GROUP 1 MORTGAGE LOAN STATISTICS

     The following statistical information, unless otherwise specified, is based
upon the aggregate Principal Balance of the Group 1 Mortgage Loans as of the
Cut-off Date.

     The Group 1 Mortgage Loans are secured by mortgages, deeds of trust or
other similar security instruments (each, a "Mortgage") which the Seller has
represented create a first or second lien on residential properties consisting
of one- to four-family dwelling units, individual condominium units, planned
unit developments and manufactured housing (each, a "MORTGAGED PROPERTY").
Approximately 35.64% of the Group 1 Mortgage Loans had a Combined Loan-to-Value
Ratio as of the Cut-off Date in excess of 80% and do not have primary mortgage
insurance. There can be no assurance that the Combined Loan-to-Value Ratio of
any Group 1 Mortgage Loan determined at any time after origination is less than
or equal to its original Combined Loan-to-Value Ratio. Substantially all of the
Group 1 Mortgage Loans have scheduled Monthly Payments due on the first day of
the month (the day such Monthly Payments are due with respect to each Mortgage
Loan, a "DUE DATE").

     Approximately 78.71% of the Group 1 Mortgage Loans provide for payment by
the mortgagor of a prepayment charge in limited circumstances on certain
prepayments. No such prepayment charge will be distributed to the holders of the
Offered Certificates.

     Approximately 5.68% of the Group 1 Mortgage Loans will not fully amortize
by their respective maturity dates (each, a "BALLOON MORTGAGE LOAN"). The
Monthly Payment for all of the Balloon Mortgage Loans is based


                                      S-24


on an amortization schedule of 360 months, except for the final payment (the
"BALLOON PAYMENT") which is due and payable in the 180th or 240th month
following origination of such Mortgage Loan, depending on the terms of the
related mortgage note. The amount of the Balloon Payment on each Balloon
Mortgage Loan is substantially in excess of the amount of the scheduled Monthly
Payment for such Mortgage Loan.

     Approximately 3.52% of the Group 1 Mortgage Loans will provide for interest
only Monthly Payments for the first 60 months of the term of the Mortgage Loan
(each, an "INTEREST ONLY MORTGAGE LOAN"). The Monthly Payment with respect to
such Interest Only Mortgage Loans will include accrued interest and principal on
such Mortgage Loan beginning in the 61st month of the term of such Mortgage
Loan. As a result of this payment structure, Monthly Payments beginning in the
61st month of the term of such Mortgage Loans may be significantly larger than
first 60 Monthly Payments required under the Mortgage Note.

     Each Group 1 Mortgage Loan accrues interest at a per annum rate (the
"MORTGAGE INTEREST RATE") of not less than 4.750% per annum and not more than
13.000% per annum and as of the Cut-off Date the weighted average Mortgage
Interest Rate of the Group 1 Mortgage Loans was approximately 6.959% per annum.

     The weighted average remaining term to maturity of the Group 1 Mortgage
Loans will be approximately 345 months as of the Cut-off Date. None of the Group
1 Mortgage Loans had a first Due Date prior to February 1, 2003 or after
November 1, 2003 or will have a remaining term to maturity of less than 175
months or greater than 359 months as of the Cut-off Date. The latest maturity
date of any Group 1 Mortgage Loan is October 1, 2033.

     The average Principal Balance of the Group 1 Mortgage Loans at origination
was approximately $156,581.93. No Group 1 Mortgage Loan had a Cut-off Date
Principal Balance of greater than $424,282.59 or less than $14,961.77. The
average Cut-off Date Principal Balance of the Group 1 Mortgage Loans was
approximately $156,194.22.

     All of the Group 1 Adjustable-Rate Mortgage Loans provide for semi-annual
adjustment to the Mortgage Interest Rate thereon and for corresponding
adjustments to the Monthly Payment amount due thereon, in each case on each
adjustment date applicable thereto (each such date, an "ADJUSTMENT DATE"). On
each Adjustment Date for each Group 1 Adjustable-Rate Mortgage Loan, the
Mortgage Interest Rate thereon will be adjusted to equal the sum of Six-Month
LIBOR (the "INDEX") and a fixed percentage amount (the "GROSS MARGIN"). As of
the Cut-off Date, the Group 1 Adjustable-Rate Mortgage Loans had Gross Margins
ranging from 1.000% to 8.000%, with a weighted average Gross Margin of
approximately 5.871%. The Mortgage Interest Rate on each such Group 1
Adjustable-Rate Mortgage Loan will increase or decrease by a percentage ranging
from 1.000% to 5.000% per annum on the first related Adjustment Date (the
"INITIAL PERIODIC RATE CAP") and by 1.000% per annum on any Adjustment Date
thereafter (the "PERIODIC RATE CAP"). The Group 1 Adjustable-Rate Mortgage Loans
have a weighted average Initial Periodic Rate Cap of approximately 2.000% per
annum and a weighted average Periodic Rate Cap of approximately 1.000% per annum
thereafter. Each Mortgage Interest Rate on each such Group 1 Adjustable-Rate
Mortgage Loan will not exceed a specified maximum Mortgage Interest Rate over
the life of such Mortgage Loan (the "MAXIMUM MORTGAGE INTEREST RATE") or be less
than a specified minimum Mortgage Interest Rate over the life of such Mortgage
Loan (the "MINIMUM MORTGAGE INTEREST Rate"). As of the Cut-off Date, the Group 1
Adjustable-Rate Mortgage Loans had Maximum Mortgage Interest Rates ranging from
10.125% per annum to 16.875% per annum and Minimum Mortgage Interest Rates
ranging from 4.990% per annum to 10.375% per annum. As of the Cut-off Date, for
the Group 1 Adjustable-Rate Mortgage Loans, the weighted average Minimum
Mortgage Interest Rate was approximately 6.785% per annum and the weighted
average Maximum Mortgage Interest Rate was approximately 13.281% per annum.

     Except with respect to certain of the Interest Only Mortgage Loans,
effective with the first Monthly Payment due on each Group 1 Adjustable-Rate
Mortgage Loan after each related Adjustment Date, the Monthly Payment amount
will be adjusted to an amount that will amortize fully the outstanding Principal
Balance of the related Mortgage Loan over its remaining term, and pay interest
at the Mortgage Interest Rate as so adjusted. The latest next Adjustment Date
following the Cut-off Date on any Group 1 Adjustable-Rate Mortgage Loan occurs
in September 1, 2008 and the weighted average number of months to the next
Adjustment Date following the Cut-off Date for all of the Group 1
Adjustable-Rate Mortgage Loans is approximately 24 months. Due to the
application of the Periodic Rate Caps and the Maximum Mortgage Interest Rates,
the Mortgage Interest Rate on each such


                                      S-25


Mortgage Loan, as adjusted on any related Adjustment Date, may be less than the
sum of the Index and the related Gross Margin. See "--The Index" in this
Prospectus Supplement. None of the Group 1 Adjustable-Rate Mortgage Loans had
Mortgage Interest Rates that may be converted to fixed Mortgage Interest Rates
at the option of the related mortgagor.

     Approximately 5.61% of the Group 1 Mortgage Loans are secured by a second
Mortgage that is junior to a first mortgage lien on the related Mortgaged
Property, and approximately 94.39% of the Group 1 Mortgage Loans are secured by
a first lien on the related Mortgaged Property.

GROUP 2 MORTGAGE LOAN STATISTICS

     The following statistical information, unless otherwise specified, is based
upon the aggregate Principal Balance of the Group 2 Mortgage Loans as of the
Cut-off Date.

     The Group 2 Mortgage Loans are secured by Mortgages which the Seller has
represented create a first or second lien on the related Mortgaged Properties.
Approximately 39.95% of the Group 2 Mortgage Loans had a Combined Loan-to-Value
Ratio as of the Cut-off Date in excess of 80% and do not have primary mortgage
insurance. There can be no assurance that the Combined Loan-to-Value Ratio of
any Group 2 Mortgage Loan determined at any time after origination is less than
or equal to its original Combined Loan-to-Value Ratio. Substantially all of the
Group 2 Mortgage Loans have a Due Date on the first day of each month.

     Approximately 77.40% of the Group 2 Mortgage Loans provide for payment by
the mortgagor of a prepayment charge in limited circumstances on certain
prepayments. No such prepayment charge will be distributed to the holders of the
Offered Certificates.

     Approximately 14.48% of the Group 2 Mortgage Loans are Balloon Mortgage
Loans. Approximately 6.37% of the Group 2 Mortgage Loans are Interest Only
Mortgage Loans.

     The Group 2 Mortgage Loans had Mortgage Interest Rates as of the Cut-off
Date of not less than 4.750% per annum and not more than 13.250% per annum and
the weighted average Mortgage Interest Rate was approximately 7.143% per annum.

     The weighted average remaining term to maturity of the Group 2 Mortgage
Loans will be approximately 328 months as of the Cut-off Date. None of the Group
2 Mortgage Loans had a first Due Date prior to June 1, 2003 or after November 1,
2003 or will have a remaining term to maturity of less than 175 months or
greater than 359 months as of the Cut-off Date. The month of the latest maturity
date of any Group 2 Mortgage Loan is October 1, 2033.

     The average Principal Balance of the Group 2 Mortgage Loans at origination
was approximately $223,747.36. No Group 2 Mortgage Loan had a Cut-off Date
Principal Balance of greater than $822,653.94 or less than $14,989.60. The
average Cut-off Date Principal Balance of the Group 2 Mortgage Loans was
approximately $223,205.20.

     All of the Group 2 Adjustable-Rate Mortgage Loans provide for semi-annual
adjustment to the Mortgage Interest Rate thereon and for corresponding
adjustments to the Monthly Payment amount due thereon, in each case on each
Adjustment Date applicable thereto. On each Adjustment Date for each Group 2
Adjustable-Rate Mortgage Loan, the Mortgage Interest Rate thereon will be
adjusted to equal the sum of the Six Month LIBOR and a Gross Margin. As of the
Cut-off Date, the Group 2 Adjustable-Rate Mortgage Loans had Gross Margins
ranging from 1.000% to 8.625% per annum, with a weighted average Gross Margin of
approximately 5.764% per annum, Initial Periodic Rate Caps ranging from 1.000%
to 5.000% per annum, with a weighted average Initial Periodic Rate Cap of 2.106%
per annum, Periodic Rate Caps of 1.000% per annum, with a weighted average
Periodic Rate Cap of 1.000% per annum, Minimum Mortgage Interest Rates ranging
from 4.990% to 10.000% per annum, with a weighed average Minimum Mortgage
Interest Rate of 6.639% per annum, and Maximum Mortgage Interest Rates ranging
from 11.250% to 16.500% per annum, with a weighted average Maximum Mortgage
Interest Rate of 13.147% per annum.

                                      S-26


     Except with respect to certain of the Interest Only Mortgage Loans,
effective with the first Monthly Payment due on each Group 2 Adjustable-Rate
Mortgage Loan after each related Adjustment Date, the Monthly Payment amount
will be adjusted to an amount that will amortize fully the outstanding Principal
Balance of the related Mortgage Loan over its remaining term, and pay interest
at the Mortgage Interest Rate as so adjusted. The latest next Adjustment Date
following the Cut-off Date on any Group 2 Adjustable-Rate Mortgage Loan occurs
in October 1, 2008 and the weighted average number of months to the next
Adjustment Date following the Cut-off Date for all of the Group 2
Adjustable-Rate Mortgage Loans is 26 months. Due to the application of the
Periodic Rate Caps and the Maximum Mortgage Interest Rates, the Mortgage
Interest Rate on each such Mortgage Loan, as adjusted on any related Adjustment
Date, may be less than the sum of the Index and the related Gross Margin. See
"--The Index" in this Prospectus Supplement. None of the Group 2 Adjustable-Rate
Mortgage Loans had Mortgage Interest Rates that may be converted to fixed
Mortgage Interest Rates at the option of the related mortgagor.

     Approximately 14.51% of the Group 2 Mortgage Loans are secured by a second
Mortgage that is junior to a first mortgage lien on the related Mortgaged
Property, and approximately 85.49% of the Group 2 Mortgage Loans are secured by
a first lien on the related Mortgaged Property.

MORTGAGE LOAN STATISTICAL TABLES

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












                                      S-27



            CUT-OFF DATE PRINCIPAL BALANCES OF THE MORTGAGE LOANS(1)




                                            NUMBER OF                              PRINCIPAL BALANCE
                                          MORTGAGE LOANS                  OUTSTANDING AS OF THE CUT-OFF DATE
                                   -----------------------------    ------------------------------------------------
      PRINCIPAL BALANCE            GROUP 1   GROUP 2    TOTAL           GROUP 1         GROUP 2          TOTAL
      -----------------            -------   -------    -----           -------         -------          -----
                                                                                    
$      0.01  -$ 50,000.00             276        72       348         $9,850,322.66    $2,444,190.45  $12,294,513.11
$ 50,000.01  -$ 75,000.00             137       125       262          8,155,115.10     8,207,015.93   16,362,131.03
$ 75,000.01  -$100,000.00             104       131       235          9,396,639.28    11,231,549.74   20,628,189.02
$100,000.01  -$125,000.00             130        55       185         14,691,679.91     6,120,553.82   20,812,233.73
$125,000.01  -$150,000.00             140        40       180         19,076,600.59     5,608,565.17   24,685,165.76
$150,000.01  -$175,000.00             154        10       164         24,852,057.18     1,645,394.66   26,497,451.84
$175,000.01  -$200,000.00             195        10       205         36,559,597.16     1,845,979.60   38,405,576.76
$200,000.01  -$225,000.00             142         4       146         30,224,257.98       847,272.55   31,071,530.53
$225,000.01  -$250,000.00             111         5       116         26,446,931.95     1,186,113.21   27,633,045.16
$250,000.01  -$275,000.00             108         4       112         28,404,631.25     1,034,330.08   29,438,961.33
$275,000.01  -$300,000.00             109         3       112         31,204,974.41       840,291.11   32,045,265.52
$300,000.01  -$325,000.00              61         6        67         19,092,151.05     1,926,368.27   21,018,519.32
$325,000.01  -$350,000.00               6        44        50          2,034,945.21    14,854,404.29   16,889,349.50
$350,000.01  -$375,000.00               4        38        42          1,457,512.54    13,754,818.50   15,212,331.04
$375,000.01  -$400,000.00               1        42        43            378,401.70    16,342,932.59   16,721,334.29
$400,000.01  -$425,000.00               1        27        28            424,282.59    11,126,838.00   11,551,120.59
$425,000.01  -$450,000.00               0        23        23                  0.00    10,033,946.87   10,033,946.87
$450,000.01  -$475,000.00               0        17        17                  0.00     7,888,198.12    7,888,198.12
$475,000.01  -$500,000.00               0        34        34                  0.00    16,616,648.13   16,616,648.13
$500,000.01  -$525,000.00               0        11        11                  0.00     5,663,312.01    5,663,312.01
$525,000.01  -$550,000.00               0         5         5                  0.00     2,707,452.92    2,707,452.92
$550,000.01  -$575,000.00               0         8         8                  0.00     4,494,318.55    4,494,318.55
$575,000.01  -$600,000.00               0         6         6                  0.00     3,540,783.04    3,540,783.04
$600,000.01  -$625,000.00               0         2         2                  0.00     1,214,525.16    1,214,525.16
$625,000.01  -$650,000.00               0         7         7                  0.00     4,484,628.95    4,484,628.95
$650,000.01  -$675,000.00               0         2         2                  0.00     1,318,266.73    1,318,266.73
$675,000.01  -$700,000.00               0         3         3                  0.00     2,045,682.59    2,045,682.59
$700,000.01  -$725,000.00               0         2         2                  0.00     1,414,810.56    1,414,810.56
$725,000.01  -$750,000.00               0         3         3                  0.00     2,214,243.33    2,214,243.33
$750,000.01  -$775,000.00               0         1         1                  0.00       765,000.00      765,000.00
$775,000.01  -$800,000.00               0         1         1                  0.00       798,514.14      798,514.14
$800,000.01  -$825,000.00               0         2         2                  0.00     1,624,514.12    1,624,514.12
                                   --------- --------- ---------    ---------------- --------------- ---------------
                         Total      1,679       743     2,422       $262,250,100.56  $165,841,463.19 $428,091,563.75
                                   ========= ========= =========    ================ =============== ===============



                                          % OF AGGREGATE
                                   PRINCIPAL BALANCE OUTSTANDING
                                      AS OF THE CUT-OFF DATE
                                 ----------------------------------
      PRINCIPAL BALANCE            GROUP 1     GROUP 2     TOTAL
      -----------------            -------     -------     -----
                                                  
$      0.01  -$ 50,000.00            3.76%        1.47%     2.87%
$ 50,000.01  -$ 75,000.00            3.11          4.95      3.82
$ 75,000.01  -$100,000.00            3.58          6.77      4.82
$100,000.01  -$125,000.00            5.60          3.69      4.86
$125,000.01  -$150,000.00            7.27          3.38      5.77
$150,000.01  -$175,000.00            9.48          0.99      6.19
$175,000.01  -$200,000.00           13.94          1.11      8.97
$200,000.01  -$225,000.00           11.52          0.51      7.26
$225,000.01  -$250,000.00           10.08          0.72      6.45
$250,000.01  -$275,000.00           10.83          0.62      6.88
$275,000.01  -$300,000.00           11.90          0.51      7.49
$300,000.01  -$325,000.00            7.28          1.16      4.91
$325,000.01  -$350,000.00            0.78          8.96      3.95
$350,000.01  -$375,000.00            0.56          8.29      3.55
$375,000.01  -$400,000.00            0.14          9.85      3.91
$400,000.01  -$425,000.00            0.16          6.71      2.70
$425,000.01  -$450,000.00            0.00          6.05      2.34
$450,000.01  -$475,000.00            0.00          4.76      1.84
$475,000.01  -$500,000.00            0.00         10.02      3.88
$500,000.01  -$525,000.00            0.00          3.41      1.32
$525,000.01  -$550,000.00            0.00          1.63      0.63
$550,000.01  -$575,000.00            0.00          2.71      1.05
$575,000.01  -$600,000.00            0.00          2.14      0.83
$600,000.01  -$625,000.00            0.00          0.73      0.28
$625,000.01  -$650,000.00            0.00          2.70      1.05
$650,000.01  -$675,000.00            0.00          0.79      0.31
$675,000.01  -$700,000.00            0.00          1.23      0.48
$700,000.01  -$725,000.00            0.00          0.85      0.33
$725,000.01  -$750,000.00            0.00          1.34      0.52
$750,000.01  -$775,000.00            0.00          0.46      0.18
$775,000.01  -$800,000.00            0.00          0.48      0.19
$800,000.01  -$825,000.00            0.00          0.98      0.38
                                 ------------ ----------- ---------
                         Total     100.00%       100.00%   100.00%
                                 ============ =========== =========


- ----------

(1)  The average Cut-off Date Principal Balance of the Group 1 Mortgage Loans
     was approximately $156,194.22, of the Group 2 Mortgage Loans was
     approximately $223,205.20, and of all the Mortgage Loans was approximately
     $176,751.26.



                                      S-28


     MORTGAGE INTEREST RATES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(1)




                                               NUMBER OF                                  PRINCIPAL BALANCE
                                             MORTGAGE LOANS                      OUTSTANDING AS OF THE CUT-OFF DATE
                                   -----------------------------------    --------------------------------------------------
RANGE OF MORTGAGE INTEREST            GROUP 1     GROUP 2     TOTAL           GROUP 1          GROUP 2           TOTAL
- ---------------------------           -------     -------     -----           -------          -------           -----
           RATES
           -----
                                                                                           
 4.501% -  5.000%                            9         7         16        $ 1,802,517.35   $ 3,496,946.89   $ 5,299,464.24
 5.001% -  5.500%                           75        20         95         15,156,426.71     7,959,852.69    23,116,279.40
 5.501% -  6.000%                          226        84        310         47,647,643.04    31,684,188.79    79,331,831.83
 6.001% -  6.500%                          267        77        344         53,229,999.82    31,734,911.24    84,964,911.06
 6.501% -  7.000%                          260        90        350         50,378,224.97    33,858,438.80    84,236,663.77
 7.001% -  7.500%                          191        54        245         32,878,909.45    14,896,917.53    47,775,826.98
 7.501% -  8.000%                          185        66        251         28,539,747.16    13,298,585.62    41,838,332.78
 8.001% -  8.500%                          112        35        147         14,734,982.71     3,836,143.59    18,571,126.30
 8.501% -  9.000%                           45        36         81          3,918,694.22     4,059,111.09     7,977,805.31
 9.001% -  9.500%                           37        24         61          2,197,392.58     2,562,904.75     4,760,297.33
 9.501% -  0.000%                           36        30         66          2,179,330.69     3,013,963.36     5,193,294.05
10.001% - 10.500%                           42        33         75          1,748,999.33     2,720,561.17     4,469,560.50
10.501% - 11.000%                          113       129        242          4,923,882.72    10,108,681.30    15,032,564.02
11.001% - 11.500%                           24        17         41            836,849.57       666,847.28     1,503,696.85
11.501% - 12.000%                           17         9         26            648,011.55       489,371.98     1,137,383.53
12.001% - 12.500%                           30        12         42          1,043,622.86       606,341.42     1,649,964.28
12.501% - 13.000%                           10        19         29            384,865.83       788,034.82     1,172,900.65
13.001% - 13.500%                            0         1          1                  0.00        59,660.87        59,660.87
                                   ----------------------------------    ---------------------------------------------------
                          Total          1,679       743      2,422       $262,250,100.56  $165,841,463.19  $428,091,563.75
                                   ==================================    ===================================================



                                          % OF AGGREGATE
                                   PRINCIPAL BALANCE OUTSTANDING
                                      AS OF THE CUT-OFF DATE
                                   ------------------------------
RANGE OF MORTGAGE INTEREST          GROUP 1     GROUP 2    TOTAL
- ---------------------------         -------     -------    -----
           RATES
           -----
                                                  
 4.501% -  5.000%                     0.69%       2.11%     1.24%
 5.001% -  5.500%                     5.78        4.80      5.40
 5.501% -  6.000%                    18.17       19.11     18.53
 6.001% -  6.500%                    20.30       19.14     19.85
 6.501% -  7.000%                    19.21       20.42     19.68
 7.001% -  7.500%                    12.54        8.98     11.16
 7.501% -  8.000%                    10.88        8.02      9.77
 8.001% -  8.500%                     5.62        2.31      4.34
 8.501% -  9.000%                     1.49        2.45      1.86
 9.001% -  9.500%                     0.84        1.55      1.11
 9.501% -  0.000%                     0.83        1.82      1.21
10.001% - 10.500%                     0.67        1.64      1.04
10.501% - 11.000%                     1.88        6.10      3.51
11.001% - 11.500%                     0.32        0.40      0.35
11.501% - 12.000%                     0.25        0.30      0.27
12.001% - 12.500%                     0.40        0.37      0.39
12.501% - 13.000%                     0.15        0.48      0.27
13.001% - 13.500%                     0.00        0.04      0.01
                                   -------------------------------
                          Total     100.00%     100.00%   100.00%
                                   ===============================



- ----------

(1)  As of the Cut-off Date, the weighted average Mortgage Interest Rate of the
     Group 1 Mortgage Loans was approximately 6.959% per annum, of the Group 2
     Mortgage Loans was approximately 7.143% per annum, and of all the Mortgage
     Loans was approximately 7.030% per annum.



                                      S-29


             COMBINED LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS(1)




                                              NUMBER OF                                         PRINCIPAL BALANCE
                                           MORTGAGE LOANS                               OUTSTANDING AS OF THE CUT-OFF DATE
  ORIGINAL COMBINED              ------------------------------------      ------------------------------------------------------
  -----------------
 LOAN-TO-VALUE RATIO                GROUP 1      GROUP 2       TOTAL            GROUP 1            GROUP 2            TOTAL
 -------------------                -------      -------       -----            -------            -------            -----
                                                                                               
20.01%   -   25.00%                       1            0           1         $   114,742.35   $          0.00    $    114,742.35
25.01%   -   30.00%                       2            1           3             360,879.96         84,830.02         445,709.98
30.01%   -   35.00%                       2            0           2             219,444.88              0.00         219,444.88
35.01%   -   40.00%                       6            0           6           1,014,186.32              0.00       1,014,186.32
40.01%   -   45.00%                       9            0           9           1,318,611.51              0.00       1,318,611.51
45.01%   -   50.00%                       6            8          14           1,121,487.77      1,725,936.95       2,847,424.72
50.01%   -   55.00%                      17            6          23           2,706,594.67      2,477,132.69       5,183,727.36
55.01%   -   60.00%                      19            3          22           3,929,973.52        828,852.94       4,758,826.46
60.01%   -   65.00%                      24           17          41           4,194,094.50      6,009,084.15      10,203,178.65
65.01%   -   70.00%                      50           13          63           9,744,837.70      4,369,875.54      14,114,713.24
70.01%   -   75.00%                      80           35         115          14,752,787.54     12,465,799.18      27,218,586.72
75.01%   -   80.00%                     678          197         875         129,318,584.18     71,622,880.39     200,941,464.57
80.01%   -   85.00%                     118           48         166          22,915,131.81     13,759,302.21      36,674,434.02
85.01%   -   90.00%                     171           71         242          29,727,690.65     16,950,894.98      46,678,585.63
90.01%   -   95.00%                     132           64         196          19,784,269.25     13,744,160.79      33,528,430.04
95.01%   -  100.00%                     364          280         644          21,026,783.95     21,802,713.35      42,829,497.30
                                 ------------------------------------     --------------------------------------------------------
                   Total              1,679          743       2,422         $262,250,100.56  $165,841,463.19    $428,091,563.75
                                 ====================================     ========================================================



                                            % OF AGGREGATE
                                    PRINCIPAL BALANCE OUTSTANDING
                                         AS OF THE CUT-OFF DATE
  ORIGINAL COMBINED                ---------------------------------
  -----------------
 LOAN-TO-VALUE RATIO                GROUP 1    GROUP 2      TOTAL
 -------------------                -------    -------      -----
                                                   
20.01%   -   25.00%                    0.04%      0.00%       0.03%
25.01%   -   30.00%                    0.14       0.05        0.10
30.01%   -   35.00%                    0.08       0.00        0.05
35.01%   -   40.00%                    0.39       0.00        0.24
40.01%   -   45.00%                    0.50       0.00        0.31
45.01%   -   50.00%                    0.43       1.04        0.67
50.01%   -   55.00%                    1.03       1.49        1.21
55.01%   -   60.00%                    1.50       0.50        1.11
60.01%   -   65.00%                    1.60       3.62        2.38
65.01%   -   70.00%                    3.72       2.63        3.30
70.01%   -   75.00%                    5.63       7.52        6.36
75.01%   -   80.00%                   49.31      43.19       46.94
80.01%   -   85.00%                    8.74       8.30        8.57
85.01%   -   90.00%                   11.34      10.22       10.90
90.01%   -   95.00%                    7.54       8.29        7.83
95.01%   -  100.00%                    8.02      13.15       10.00
                                   ----------------------------------
                   Total             100.00%    100.00%     100.00%
                                   ==================================


- ----------

(1) As of the Cut-off Date, the weighted average Combined Loan-to-Value Ratio of
the Group 1 Mortgage Loans was approximately 81.71%, of the Group 2 Mortgage
Loans was approximately 82.68%, and of all the Mortgage Loans was approximately
82.09%.

     The "COMBINED LOAN-TO-VALUE RATIO" of a Mortgage Loan generally means the
ratio, expressed as a percentage of (i) the sum of (a) the principal amount of
the Mortgage Loan at origination plus (b) in the case of a second lien Mortgage
Loan, the outstanding amount of the first lien on the related Mortgaged Property
at the date of origination of the Mortgage Loan over (ii) the value of the
related Mortgaged Property, based upon the lesser of the appraisal made at the
time of origination of the Mortgage Loan or the purchase price of the related
Mortgaged Property; provided, however, that in the case of a refinanced Mortgage
Loan, such value shall be based solely on the appraisal made in connection with
the origination of the Mortgage Loan.



                                      S-30



               ORIGINAL TERMS TO MATURITY OF THE MORTGAGE LOANS(1)




                                             NUMBER OF                                 PRINCIPAL BALANCE
                                          MORTGAGE LOANS                       OUTSTANDING AS OF THE CUT-OFF DATE
                                   ------------------------------     -----------------------------------------------------
ORIGINAL TERM (MONTHS)               GROUP 1   GROUP 2     TOTAL          GROUP 1           GROUP 2            TOTAL
- ----------------------               -------   -------     -----          -------           -------            -----
                                                                                         
121   -   180                            373       328       701      $ 17,238,393.65  $ 26,643,208.99    $ 43,881,602.64
181   -   240                              4         2         6           518,824.15       151,241.10         670,065.25
301   -   360                          1,302       413     1,715       244,492,882.76   139,047,013.10     383,539,895.86
                                   ------------------------------     -----------------------------------------------------
                         Total         1,679       743     2,422      $262,250,100.56  $165,841,463.19    $428,091,563.75
                                   ==============================     =====================================================



                                              % OF AGGREGATE
                                      PRINCIPAL BALANCE OUTSTANDING
                                          AS OF THE CUT-OFF DATE
                                     ---------------------------------
ORIGINAL TERM (MONTHS)                GROUP 1    GROUP 2     TOTAL
- ----------------------                -------    -------     -----
                                                    
121   -   180                           6.57%     16.07%      10.25%
181   -   240                           0.20       0.09        0.16
301   -   360                          93.23      83.84       89.59
                                     ---------------------------------
                         Total        100.00%    100.00%     100.00%
                                     =================================



- ----------

(1)  As of the Cut-off Date, the weighted average original term to maturity of
     the Group 1 Mortgage Loans was approximately 348 months, of the Group 2
     Mortgage Loans was approximately 331 months, and of all the Mortgage Loans
     was approximately 341 months.


              REMAINING TERMS TO MATURITY OF THE MORTGAGE LOANS(1)




                                             NUMBER OF                                    PRINCIPAL BALANCE
                                          MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                   -------------------------------     -------------------------------------------------------
REMAINING TERM (MONTHS)              GROUP 1   GROUP 2     TOTAL            GROUP 1            GROUP 2             TOTAL
- -----------------------              -------   -------     -----            -------            -------             -----
                                                                                            
Less than 176                              2         1         3         $    79,063.60     $    81,842.88    $    160,906.48
176   -   235                            372       327       699          17,186,151.35      26,561,366.11      43,747,517.46
236   -   350                              4         2         6             587,337.76         151,241.10         738,578.86
351   -   355                             18         5        23           3,373,263.66       1,070,955.62       4,444,219.28
356   -   360                          1,283       408     1,691         241,024,284.19     137,976,057.48     379,000,341.67
                                   -------------------------------     -------------------------------------------------------
                         Total         1,679       743     2,422         $262,250,100.56    $165,841,463.19   $428,091,563.75
                                   ===============================     =======================================================



                                            % OF AGGREGATE
                                    PRINCIPAL BALANCE OUTSTANDING
                                        AS OF THE CUT-OFF DATE
                                   ---------------------------------
REMAINING TERM (MONTHS)             GROUP 1    GROUP 2     TOTAL
- -----------------------             -------    -------     -----
                                                  
Less than 176                          0.03%     0.05%       0.04%
176   -   235                          6.55     16.02       10.22
236   -   350                          0.22      0.09        0.17
351   -   355                          1.29      0.65        1.04
356   -   360                         91.91     83.20       88.53
                                   ---------------------------------
                         Total       100.00%     100.00%    100.00%
                                   =================================


- ----------

(1)  As of the Cut-off Date, the weighted average remaining term of the Group 1
     Mortgage Loans was approximately 345 months, of the Group 2 Mortgage Loans
     was approximately 328 months, and of all the Mortgage Loans was
     approximately 339 months.



                                      S-31


                      PROPERTY TYPES OF THE MORTGAGE LOANS





                                                 NUMBER OF                                  PRINCIPAL BALANCE
                                               MORTGAGE LOANS                       OUTSTANDING AS OF THE CUT-OFF DATE
                                        -----------------------------     ------------------------------------------------------
PROPERTY TYPE                            GROUP 1   GROUP 2   TOTAL             GROUP 1            GROUP 2           TOTAL
- -------------                            -------   -------   -----             -------            -------           -----
                                                                                             
Single Family                              1,172       533     1,705       $183,969,340.13   $119,211,429.01   $303,180,769.14
Planned Unit Development (Detached)          156       131       287         24,529,288.65     32,841,749.92     57,371,038.57
Condominium                                  216        46       262         30,015,155.27      8,216,617.79     38,231,773.06
Duplex                                        67        12        79         12,433,034.50      2,514,050.65     14,947,085.15
Planned Unit Development (Attached)           49        17        66          6,916,940.31      2,658,668.03      9,575,608.34
Triplex                                        9         1        10          2,339,662.52        119,779.90      2,459,442.42
Multi-Family                                   7         0         7          1,646,972.79              0.00      1,646,972.79
Manufactured Housing                           3         3         6            399,706.39        279,167.89        678,874.28
                                        -----------------------------     ------------------------------------------------------
                              Total        1,679       743     2,422       $262,250,100.56   $165,841,463.19   $428,091,563.75
                                        =============================     ======================================================



                                                  % OF AGGREGATE
                                           PRINCIPAL BALANCE OUTSTANDING
                                              AS OF THE CUT-OFF DATE
                                         ----------------------------------
PROPERTY TYPE                             GROUP 1      GROUP 2     TOTAL
- -------------                             -------      -------     -----
                                                          
Single Family                               70.15%      71.88%      70.82%
Planned Unit Development (Detached)          9.35       19.80       13.40
Condominium                                 11.45        4.95        8.93
Duplex                                       4.74        1.52        3.49
Planned Unit Development (Attached)          2.64        1.60        2.24
Triplex                                      0.89        0.07        0.57
Multi-Family                                 0.63        0.00        0.38
Manufactured Housing                         0.15        0.17        0.16
                                         ----------------------------------
                              Total        100.00%     100.00%     100.00%
                                         ==================================












                                      S-32


                                 CREDIT SCORE(1)




                                         NUMBER OF                                   PRINCIPAL BALANCE
                                      MORTGAGE LOANS                         OUTSTANDING AS OF THE CUT-OFF DATE
                              --------------------------------     -------------------------------------------------------
RANGE OF CREDIT SCORES           GROUP 1    GROUP 2     TOTAL           GROUP 1             GROUP 2           TOTAL
- ----------------------           -------    -------     -----           -------             -------           -----
                                                                                       
     801 - 850                        4          4         8        $    412,666.24     $ 1,396,721.54   $  1,809,387.78
     751 - 800                       91         24       115          14,764,498.22       7,014,392.95     21,778,891.17
     701 - 750                      209         76       285          30,113,231.99      21,541,557.08     51,654,789.07
     651 - 700                      515        218       733          78,738,308.32      53,257,884.68    131,996,193.00
     601 - 650                      518        270       788          79,662,828.29      55,318,385.32    134,981,213.61
     551 - 600                      243        114       357          41,355,497.55      19,609,244.77     60,964,742.32
     501 - 550                       97         36       133          16,895,495.02       7,615,070.88     24,510,565.90
     451 - 500                        2          1         3             307,574.93          88,205.97        395,780.90
                              --------------------------------     -------------------------------------------------------
               Total              1,679        743     2,422        $262,250,100.56    $165,841,463.19   $428,091,563.75
                              ================================     =======================================================



                                      % OF AGGREGATE
                              PRINCIPAL BALANCE OUTSTANDING
                                  AS OF THE CUT-OFF DATE
                            -----------------------------------
RANGE OF CREDIT SCORES         GROUP 1   GROUP 2      TOTAL
- ----------------------         -------   -------      -----
                                             
     801 - 850                    0.16%     0.84%       0.42%
     751 - 800                    5.63      4.23        5.09
     701 - 750                   11.48     12.99       12.07
     651 - 700                   30.02     32.11       30.83
     601 - 650                   30.38     33.36       31.53
     551 - 600                   15.77     11.82       14.24
     501 - 550                    6.44      4.59        5.73
     451 - 500                    0.12      0.05        0.09
                            -----------------------------------
               Total            100.00%   100.00%     100.00%
                            ===================================


- ----------

(1)  As of the Cut-off Date, the weighted average Credit Scores of the Group 1
     Mortgage Loans was approximately 645, of the Group 2 Mortgage Loans was
     approximately 651, and of all the Mortgage Loans was approximately 648.
     "CREDIT SCORES" are statistical credit scores obtained by many mortgage
     lenders in connection with the loan application to help assess a borrower's
     credit-worthiness. Credit Scores are generated by models developed by a
     third party and are made available to lenders through three national credit
     bureaus. The models were derived by analyzing data on consumers in order to
     establish patterns which are believed to be indicative of the borrower's
     probability of default. The Credit Score is based on a borrower's
     historical credit data, including, among other things, payment history,
     delinquencies on accounts, levels of outstanding indebtedness, length of
     credit history, types of credit, and bankruptcy experience. Credit Scores
     generally range from approximately 300 to approximately 850, with higher
     scores indicating an individual with a more favorable credit history
     compared to an individual with a lower score. However, a Credit Score
     purports only to be a measurement of the relative degree of risk a borrower
     represents to a lender, i.e., that a borrower with a higher score is
     statistically expected to be less likely to default in payment than a
     borrower with a lower score. In addition, it should be noted that Credit
     Scores were developed to indicate a level of default probability over a
     two-year period which does not correspond to the life of a mortgage loan.
     Furthermore, Credit Scores were not developed specifically for use in
     connection with mortgage loans, but for consumer loans in general.
     Therefore, a Credit Score does not take into consideration the effect of
     mortgage loan characteristics on the probability of repayment by the
     borrower. The Credit Scores set forth in the table above were obtained at
     either the time of origination of the Mortgage Loan or more recently. The
     Depositor makes no representations or warranties as to the actual
     performance of any Mortgage Loan or that a particular Credit Score should
     be relied upon as a basis for an expectation that the borrower will repay
     the Mortgage Loan according to its terms.



                                      S-33



                                CREDIT GRADES(1)




                                           NUMBER OF                                    PRINCIPAL BALANCE
                                        MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                               ----------------------------------     ------------------------------------------------------
      CREDIT GRADE               GROUP 1     GROUP 2     TOTAL             GROUP 1           GROUP 2            TOTAL
      ------------               -------     -------     -----             -------           -------            -----
                                                                                         
AA                                   916         357     1,273         $138,770,015.45   $ 92,142,714.91   $230,912,730.36
A                                    407         236       643           62,745,806.46     46,734,885.97    109,480,692.43
A-                                   120          76       196           19,302,521.24     12,080,355.52     31,382,876.76
B+                                   123          35       158           21,844,605.08      7,910,481.48     29,755,086.56
B                                    109          34       143           18,850,109.59      6,029,672.46     24,879,782.05
C                                      4           5         9              737,042.74        943,352.85      1,680,395.59
                               ----------------------------------     ------------------------------------------------------
                    Total          1,679         743     2,422         $262,250,100.56   $165,841,463.19   $428,091,563.75
                               ==================================     ======================================================



                                        % OF AGGREGATE
                                PRINCIPAL BALANCE OUTSTANDING
                                    AS OF THE CUT-OFF DATE
                             -------------------------------------
      CREDIT GRADE            GROUP 1     GROUP 2       TOTAL
      ------------            -------     -------       -----
                                               
AA                               52.92%      55.56%      53.94%
A                                23.93       28.18       25.57
A-                                7.36        7.28        7.33
B+                                8.33        4.77        6.95
B                                 7.19        3.64        5.81
C                                 0.28        0.57        0.39
                             -------------------------------------
                    Total       100.00%     100.00%     100.00%
                             =====================================



(1)  See "Underwriting Standards" in this Prospectus Supplement for an
     explanation of the credit grades presented in this table.


                           PREPAYMENT PENALTY TERM(1)





                                            NUMBER OF                                  PRINCIPAL BALANCE
                                          MORTGAGE LOANS                       OUTSTANDING AS OF THE CUT-OFF DATE
                                  -------------------------------    -------------------------------------------------------
  PREPAYMENT PENALTY TERM
  -----------------------
          (MONTHS)                 GROUP 1    GROUP 2    TOTAL            GROUP 1            GROUP 2            TOTAL
          --------                 -------    -------    -----            -------            -------            -----
                                                                                         
    No Prepayment Penalty              401       195       596        $ 57,924,964.42    $ 39,082,779.79   $ 97,007,744.21
            1 - 6                        1         0         1              51,904.84                  0         51,904.84
           7 - 12                       55        35        90          11,703,723.99      10,512,030.88     22,215,754.87
           13 - 24                     852       353     1,205         140,710,716.27      82,680,245.15    223,390,961.42
           25 - 36                     370       160       530          51,858,791.04      33,566,407.37     85,425,198.41
                                  -------------------------------    -------------------------------------------------------
                 Total               1,679       743     2,422        $262,250,100.56    $165,841,463.19   $428,091,563.75
                                  ===============================    =======================================================




                                           % OF AGGREGATE
                                    PRINCIPAL BALANCE OUTSTANDING
                                       AS OF THE CUT-OFF DATE
                                --------------------------------------
  PREPAYMENT PENALTY TERM
  -----------------------
          (MONTHS)                 GROUP 1     GROUP 2       TOTAL
          --------                 -------     -------       -----
                                                   
    No Prepayment Penalty           22.09%      23.57%       22.66%
            1 - 6                    0.02        0.00         0.01
           7 - 12                    4.46        6.34         5.19
           13 - 24                  53.66       49.85        52.18
           25 - 36                  19.77       20.24        19.95
                                --------------------------------------
                 Total             100.00%     100.00%      100.00%
                                ======================================






- ----------

(1) As of the Cut-off Date, the weighted average Prepayment Penalty term of the
Group 1 Mortgage Loans with Prepayment Penalties was approximately 26 months, of
the Group 2 Mortgage Loans with Prepayment Penalties was approximately 26
months, and of all the Mortgage Loans with Prepayment Penalties was
approximately 26 months. The majority of the Mortgage Loans with Prepayment
Penalties charge a penalty of 6 months interest on 80% of the prepaid balance.


                                      S-34



                    OCCUPANCY STATUS OF THE MORTGAGE LOANS(1)




                                            NUMBER OF                                     PRINCIPAL BALANCE
                                         MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                 --------------------------------      --------------------------------------------------------
OCCUPANCY STATUS                  GROUP 1    GROUP 2     TOTAL               GROUP 1            GROUP 2            TOTAL
- ----------------                  -------    -------     -----               -------            -------            -----
                                                                                            
Owner Occupied                       1,588      721      2,309           $247,577,878.58    $159,919,160.45   $407,497,039.03
Non-Owner Occupied                      66       13         79             11,280,461.20       3,259,877.33     14,540,338.53
Second Home                             25        9         34              3,391,760.78       2,662,425.41      6,054,186.19
                                 --------------------------------      --------------------------------------------------------
               Total                 1,679      743      2,422           $262,250,100.56    $165,841,463.19   $428,091,563.75
                                 ================================      ========================================================



                                    % OF AGGREGATE
                             PRINCIPAL BALANCE OUTSTANDING
                                AS OF THE CUT-OFF DATE
                             --------------------------------
OCCUPANCY STATUS               GROUP 1     GROUP 2    TOTAL
- ----------------               -------     -------    -----
                                            
Owner Occupied                  94.41%      96.43%    95.19%
Non-Owner Occupied               4.30        1.97       3.40
Second Home                      1.29        1.61       1.41
                             --------------------------------
               Total           100.00%     100.00%   100.00%
                             ================================


- ----------

(1)  Based on a representation made by the borrower at the time of origination.


                          PURPOSE OF THE MORTGAGE LOANS




                                             NUMBER OF                                      PRINCIPAL BALANCE
                                          MORTGAGE LOANS                           OUTSTANDING AS OF THE CUT-OFF DATE
                                ------------------------------------    ---------------------------------------------------------
PURPOSE                           GROUP 1       GROUP 2     TOTAL             GROUP 1            GROUP 2             TOTAL
- -------                           -------       -------     -----             -------            -------             -----
                                                                                              
Cash-out Refinance                    565         250        815          $100,603,847.83     $64,632,985.26    $165,236,833.09
Purchase                              957         438      1,395           134,864,073.70      86,360,709.34     221,224,783.04
Rate-Term Refinance                   140          55        195            24,586,565.01      14,847,768.59      39,434,333.60
Texas Cash-out Refinance               17           0         17             2,195,614.02               0.00       2,195,614.02
                                ------------------------------------    ---------------------------------------------------------
              Total                 1,679         743      2,422          $262,250,100.56    $165,841,463.19    $428,091,563.75
                                ====================================    =========================================================



                                       % OF AGGREGATE
                                PRINCIPAL BALANCE OUTSTANDING
                                   AS OF THE CUT-OFF DATE
                               --------------------------------
PURPOSE                         GROUP 1    GROUP 2     TOTAL
- -------                         -------    -------     -----
                                              
Cash-out Refinance               38.36%      38.97%    38.60%
Purchase                         51.43       52.07     51.68
Rate-Term Refinance               9.38        8.95      9.21
Texas Cash-out Refinance          0.84        0.00      0.51
                               --------------------------------
              Total              100.00%     100.00%   100.00%
                               ================================



                                      S-35




                       PRODUCT TYPE OF THE MORTGAGE LOANS




                                               NUMBER OF                                    PRINCIPAL BALANCE
                                            MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                   ----------------------------------    --------------------------------------------------------
PRODUCT TYPE                        GROUP 1      GROUP 2     TOTAL             GROUP 1           GROUP 2             TOTAL
- ------------                        -------      -------     -----             -------           -------             -----
                                                                                               
6-Month ARM Loans                         3           0          3          $   462,002.68     $        0.00     $   462,002.68
15 Year Fixed Loans                      18          10         28            2,661,130.11      2,637,646.77       5,298,776.88
15 Year Balloon Loans                   355         318        673           14,577,263.54     24,005,562.22      38,582,825.76
20 Year Fixed Loans                       2           2          4              194,081.45        151,241.10         345,322.55
20 Year Balloon Loans                     2           0          2              324,742.70              0.00         324,742.70
2/28 ARM  Loans                         909         274      1,183          169,190,323.68     86,681,525.18     255,871,848.86
2/28 ARM  Loans w/5 Year IO Period       21          19         40            5,184,547.45      8,698,633.78      13,883,181.23
30 Year Fixed Loans                     263          76        339           49,366,309.57     25,771,864.11      75,138,173.68
3/27 ARM Loans                           42          17         59            7,109,800.25      6,640,181.45      13,749,981.70
5/25 ARM Loans                           47          23         70            9,136,849.90      9,382,608.58      18,519,458.48
5/25 ARM Loans w/5 Year IO Period        17           4         21            4,043,049.23      1,872,200.00       5,915,249.23
                                   ----------------------------------    --------------------------------------------------------
                            Total     1,679         743      2,422         $262,250,100.56   $165,841,463.19    $428,091,563.75
                                   ==================================    ========================================================



                                            % OF AGGREGATE
                                     PRINCIPAL BALANCE OUTSTANDING
                                        AS OF THE CUT-OFF DATE
                                    --------------------------------
PRODUCT TYPE                           GROUP 1   GROUP 2    TOTAL
- ------------                           -------   -------    -----
                                                   
6-Month ARM Loans                        0.18%      0.00%    0.11%
15 Year Fixed Loans                      1.01       1.59     1.24
15 Year Balloon Loans                    5.56      14.48     9.01
20 Year Fixed Loans                      0.07       0.09     0.08
20 Year Balloon Loans                    0.12       0.00     0.08
2/28 ARM  Loans                         64.51      52.27    59.77
2/28 ARM  Loans w/5 Year IO Period       1.98       5.25     3.24
30 Year Fixed Loans                     18.82      15.54    17.55
3/27 ARM Loans                           2.71       4.00     3.21
5/25 ARM Loans                           3.48       5.66     4.33
5/25 ARM Loans w/5 Year IO Period        1.54       1.13     1.38
                                    --------------------------------
                            Total      100.00%    100.00%  100.00%
                                    ================================


                       LIEN POSITION OF THE MORTGAGE LOANS




                                           NUMBER OF                                     PRINCIPAL BALANCE
                                        MORTGAGE LOANS                           OUTSTANDING AS OF THE CUT-OFF DATE
                              ------------------------------------    ---------------------------------------------------------
PURPOSE                         GROUP 1       GROUP 2     TOTAL             GROUP 1            GROUP 2            TOTAL
- -------                         -------       -------     -----             -------            -------            -----
                                                                                            
First Lien                         1,320         424        1,744       $247,532,658.47    $141,778,594.37    $389,311,252.84
Second Lien                          359         319          678         14,717,442.09      24,062,868.82      38,780,310.91
                              ------------------------------------    ---------------------------------------------------------
              Total                1,679         743        2,422       $262,250,100.56    $165,841,463.19    $428,091,563.75
                              ====================================    =========================================================



                                         % OF AGGREGATE
                                  PRINCIPAL BALANCE OUTSTANDING
                                     AS OF THE CUT-OFF DATE
                                 --------------------------------
PURPOSE                           GROUP 1     GROUP 2     TOTAL
- -------                           -------     -------     -----
                                                
First Lien                          94.39%     85.49%     90.94%
Second Lien                          5.61      14.51       9.06
                                 --------------------------------
              Total                100.00%    100.00%    100.00%
                                 ================================




                                      S-36




                GEOGRAPHIC DISTRIBUTION OF THE MORTGAGE LOANS(1)




                                                  NUMBER OF                                    PRINCIPAL BALANCE
                                               MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                     ------------------------------------   --------------------------------------------------------

            LOCATION                   GROUP 1     GROUP 2      TOTAL            GROUP 1           GROUP 2             TOTAL
            --------                   -------     -------      -----            -------           -------             -----
                                                                                                  
Arizona                                     71           7          78        $ 7,561,471.87    $ 1,198,956.93      $ 8,760,428.80
Arkansas                                     5           1           6            786,439.74         67,805.16          854,244.90
California                                 887         478       1,365        150,124,299.52    115,996,794.58      266,121,094.10
Colorado                                    31          15          46          4,738,062.50      3,175,879.71        7,913,942.21
Connecticut                                  8           1           9          1,239,312.29        165,972.80        1,405,285.09
Delaware                                     3           1           4            377,214.14        124,690.22          501,904.36
District of Columbia                         6           1           7          1,007,643.96        398,191.19        1,405,835.15
Florida                                     56          16          72          7,655,722.36      2,763,138.10       10,418,860.46
Georgia                                     24           4          28          2,646,851.72        193,172.15        2,840,023.87
Idaho                                        2           0           2            208,391.75                 0          208,391.75
Illinois                                    63          11          74         10,340,777.89      2,817,242.59       13,158,020.48
Indiana                                     11           0          11          1,285,379.30                 0        1,285,379.30
Kansas                                       1           0           1             51,904.84                 0           51,904.84
Louisiana                                   29           8          37          2,641,443.02        774,937.59        3,416,380.61
Maine                                        2           0           2            180,557.29                 0          180,557.29
Maryland                                    30          18          48          5,362,595.83      3,476,286.19        8,838,882.02
Massachusetts                               15           5          20          2,997,584.70      2,219,815.69        5,217,400.39
Michigan                                    20          12          32          2,640,291.58      2,674,976.30        5,315,267.88
Minnesota                                    6           1           7          1,224,552.93        327,051.54        1,551,604.47
Mississippi                                  0           2           2                     0        168,336.83          168,336.83
Missouri                                     3           1           4            240,817.20         90,690.34          331,507.54
Montana                                     15           4          19          1,995,110.00        744,681.07        2,739,791.07
Nebraska                                     1           0           1             71,850.22                 0           71,850.22
Nevada                                      38          10          48          4,893,892.14      1,395,093.51        6,288,985.65
New Hampshire                                0           4           4                     0      1,190,164.91        1,190,164.91
New Jersey                                  37          18          55          6,920,038.12      6,272,442.64       13,192,480.76
New Mexico                                   1           0           1            126,294.02                 0          126,294.02
New York                                    71          22          93         13,930,370.95      6,254,526.99       20,184,897.94
North Carolina                              15           3          18          1,510,556.55        120,924.06        1,631,480.61
Ohio                                        15           5          20          2,132,555.07      1,222,381.92        3,354,936.99
Oklahoma                                     4           2           6            356,092.97         82,594.73          438,687.70
Oregon                                      14           2          16          1,394,353.66        199,003.53        1,593,357.19
Pennsylvania                                36          20          56          4,580,656.66      2,480,529.09        7,061,185.75
Rhode Island                                 4           0           4            696,196.98                 0          696,196.98
South Carolina                               7           7          14            751,391.70        535,989.64        1,287,381.34
Tennessee                                   19           5          24          2,349,481.66        575,161.94        2,924,643.60
Texas                                       56          18          74          6,512,056.94      2,017,216.57        8,529,273.51
Utah                                         2           1           3            113,181.46        412,027.60          525,209.06
Virginia                                    43          32          75          6,668,281.78      4,462,630.21       11,130,911.99
Washington                                  16           3          19          2,676,144.21        560,221.79        3,236,366.00
Wisconsin                                   10           4          14          1,084,938.25        587,832.73        1,672,770.98
Wyoming                                      2           1           3            175,342.79         94,102.35          269,445.14
                                     ------------------------------------   --------------------------------------------------------
                            Total        1,679         743       2,422        $262,250,100.56   $165,841,463.19    $428,091,563.75
                                     ====================================   ========================================================


                                                  % AGGREGATE
                                         PRINCIPAL BALANCE OUTSTANDING
                                            AS OF THE CUT-OFF DATE
                                       ----------------------------------

            LOCATION                      GROUP 1    GROUP 2    TOTAL
            --------                      -------    -------    -----
                                                      
Arizona                                     2.88%      0.72%     2.05%
Arkansas                                    0.30       0.04      0.20
California                                 57.24      69.94     62.16
Colorado                                    1.81       1.92      1.85
Connecticut                                 0.47       0.10      0.33
Delaware                                    0.14       0.08      0.12
District of Columbia                        0.38       0.24      0.33
Florida                                     2.92       1.67      2.43
Georgia                                     1.01       0.12      0.66
Idaho                                       0.08       0.00      0.05
Illinois                                    3.94       1.70      3.07
Indiana                                     0.49       0.00      0.30
Kansas                                      0.02       0.00      0.01
Louisiana                                   1.01       0.47      0.80
Maine                                       0.07       0.00      0.04
Maryland                                    2.04       2.10      2.06
Massachusetts                               1.14       1.34      1.22
Michigan                                    1.01       1.61      1.24
Minnesota                                   0.47       0.20      0.36
Mississippi                                 0.00       0.10      0.04
Missouri                                    0.09       0.05      0.08
Montana                                     0.76       0.45      0.64
Nebraska                                    0.03       0.00      0.02
Nevada                                      1.87       0.84      1.47
New Hampshire                               0.00       0.72      0.28
New Jersey                                  2.64       3.78      3.08
New Mexico                                  0.05       0.00      0.03
New York                                    5.31       3.77      4.72
North Carolina                              0.58       0.07      0.38
Ohio                                        0.81       0.74      0.78
Oklahoma                                    0.14       0.05      0.10
Oregon                                      0.53       0.12      0.37
Pennsylvania                                1.75       1.50      1.65
Rhode Island                                0.27       0.00      0.16
South Carolina                              0.29       0.32      0.30
Tennessee                                   0.90       0.35      0.68
Texas                                       2.48       1.22      1.99
Utah                                        0.04       0.25      0.12
Virginia                                    2.54       2.69      2.60
Washington                                  1.02       0.34      0.76
Wisconsin                                   0.41       0.35      0.39
Wyoming                                     0.07       0.06      0.06
                                       ----------------------------------
                            Total         100.00%    100.00%   100.00%
                                       ==================================


(Continued on next page)


                                      S-37


(Continued from previous page)

(1)  The greatest ZIP Code geographic concentration of the Mortgage Loans, by
     Principal Balance as of the Cut-off Date, was approximately 0.99% in the
     91335 ZIP Code, located in California, for the Group 1 Mortgage Loans,
     approximately 1.41% in the 94015 ZIP Code, located in California, for the
     Group 2 Mortgage Loans, and 0.72% in the 93036 ZIP Code, located in
     California, for all of the Mortgage Loans.




                  DOCUMENTATION LEVELS OF THE MORTGAGE LOANS(1)




                                                NUMBER OF                                     PRINCIPAL BALANCE
                                             MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                     --------------------------------     -------------------------------------------------------
DOCUMENTATION LEVEL                   GROUP 1     GROUP 2     TOTAL               GROUP 1           GROUP 2            TOTAL
- -------------------                   -------     -------     -----               -------           -------            -----
                                                                                              
Full Documentation                        862         372      1,234        $133,885,667.98    $74,387,124.10   $208,272,792.08
Full-Alt Documentation                     61          48        109          11,699,101.31     15,216,459.28     26,915,560.59
Limited Documentation                      58          39         97           9,713,612.48     10,525,408.79     20,239,021.27
Lite Documentation                         57          36         93           9,560,499.62      7,808,647.88     17,369,147.50
Stated Income Documentation               386         153        539          61,242,392.67     37,547,046.92     98,789,439.59
Streamlined Documentation                 255          95        350          36,148,826.50     20,356,776.22     56,505,602.72
                                     --------------------------------     -------------------------------------------------------
                            Total       1,679         743      2,422        $262,250,100.56   $165,841,463.19   $428,091,563.75
                                     ================================     =======================================================



                                                 % OF AGGREGATE
                                          PRINCIPAL BALANCE OUTSTANDING
                                             AS OF THE CUT-OFF DATE
                                        --------------------------------
DOCUMENTATION LEVEL                        GROUP 1    GROUP 2     TOTAL
- -------------------                        -------    -------     -----
                                                        
Full Documentation                         51.05%     44.85%      48.65%
Full-Alt Documentation                      4.46       9.18        6.29
Limited Documentation                       3.70       6.35        4.73
Lite Documentation                          3.65       4.71        4.06
Stated Income Documentation                23.35      22.64       23.08
Streamlined Documentation                  13.78      12.27       13.20
                                        --------------------------------
                            Total         100.00%    100.00%     100.00%
                                        ================================



- ----------

(1)  For a description of each documentation level, see "Underwriting Standards"
     in this Prospectus Supplement.











                                      S-38


     The following tables present certain statistics relevant only to the
Adjustable-Rate Mortgage Loans:

     MAXIMUM MORTGAGE INTEREST RATE OF THE ADJUSTABLE-RATE MORTGAGE LOANS(1)




                                                NUMBER OF                                      PRINCIPAL BALANCE
                                             MORTGAGE LOANS                           OUTSTANDING AS OF THE CUT-OFF DATE
                                     --------------------------------      -------------------------------------------------------
RANGE OF MAXIMUM MORTGAGE              GROUP 1     GROUP 2     TOTAL              GROUP 1           GROUP 2            TOTAL
INTEREST RATES                         -------     -------     -----              -------           -------            -----
- --------------
                                                                                                
10.001% - 10.500%                            1         0          1          $    228,778.00    $         0.00    $   228,778.00
10.501% - 11.000%                            1         0          1               255,489.03              0.00        255,489.03
11.001% - 11.500%                            9         5         14             1,851,763.41      2,072,217.10      3,923,980.51
11.501% - 12.000%                           50        15         65             9,717,409.11      6,116,857.71     15,834,266.82
12.001% - 12.500%                          169        62        231            35,162,227.94     24,366,294.81     59,528,522.75
12.501% - 13.000%                          220        58        278            43,053,007.16     23,824,669.47     66,877,676.63
13.001% - 13.500%                          213        76        289            41,943,654.47     29,118,127.17     71,061,781.64
13.501% - 14.000%                          141        44        185            24,607,377.37     12,259,425.07     36,866,802.44
14.001% - 14.500%                          131        43        174            22,170,829.62     10,053,818.06     32,224,647.68
14.501% - 15.000%                           70        15         85            11,426,592.91      2,151,786.98     13,578,379.89
15.001% - 15.500%                           20        11         31             2,840,806.01      1,876,197.42      4,717,003.43
15.501% - 16.000%                            9         6         15             1,163,684.06      1,024,565.53      2,188,249.59
16.001% - 16.500%                            4         2          6               627,257.85        411,189.67      1,038,447.52
16.501% - 17.000%                            1         0          1                77,696.25              0.00         77,696.25
                                     ---------------------------------     -------------------------------------------------------
                         Total           1,039       337      1,376          $195,126,573.19   $113,275,148.99   $308,401,722.18
                                     =================================     =======================================================



                                               % OF AGGREGATE
                                       PRINCIPAL BALANCE OUTSTANDING
                                          AS OF THE CUT-OFF DATE
                                    --------------------------------
RANGE OF MAXIMUM MORTGAGE              GROUP 1    GROUP 2      TOTAL
INTEREST RATES                         -------    -------      -----
- --------------
                                                     
10.001% - 10.500%                        0.12%      0.00%       0.07%
10.501% - 11.000%                        0.13       0.00        0.08
11.001% - 11.500%                        0.95       1.83        1.27
11.501% - 12.000%                        4.98       5.40        5.13
12.001% - 12.500%                       18.02      21.51       19.30
12.501% - 13.000%                       22.06      21.03       21.69
13.001% - 13.500%                       21.50      25.71       23.04
13.501% - 14.000%                       12.61      10.82       11.95
14.001% - 14.500%                       11.36       8.88       10.45
14.501% - 15.000%                        5.86       1.90        4.40
15.001% - 15.500%                        1.46       1.66        1.53
15.501% - 16.000%                        0.60       0.90        0.71
16.001% - 16.500%                        0.32       0.36        0.34
16.501% - 17.000%                        0.04       0.00        0.03
                                    ---------------------------------
                         Total         100.00%    100.00%     100.00%
                                    =================================


- ----------

   (1)   As of the Cut-off Date, the weighted average Maximum Mortgage Interest
         Rate of the Adjustable-Rate Group 1 Mortgage Loans was approximately
         13.281%, approximately 13.147% for the Group 2 Adjustable-Rate Mortgage
         Loans and approximately 13.232% for the Adjustable-Rate Mortgage Loans.



                                      S-39





                                MINIMUM MORTGAGE INTEREST RATE OF THE ADJUSTABLE-RATE MORTGAGE LOANS(1)


                                                NUMBER OF                                       PRINCIPAL BALANCE
                                             MORTGAGE LOANS                            OUTSTANDING AS OF THE CUT-OFF DATE
                                     -----------------------------------     ---------------------------------------------------
RANGE OF MINIMUM MORTGAGE              GROUP 1     GROUP 2     TOTAL              GROUP 1           GROUP 2           TOTAL
INTEREST RATES                         -------     -------     -----              -------           -------           -----
- --------------
                                                                                                
Less than  5.000%                            8           4         12          $ 1,581,856.70   $  1,625,765.47   $ 3,207,622.17
5.001%  -  5.500%                           47          16         63            9,207,594.10      6,563,309.34    15,770,903.44
5.501%  -  6.000%                          172          63        235           35,980,485.44     24,614,696.36    60,595,181.80
6.001%  -  6.500%                          219          58        277           42,954,834.65     23,888,419.82    66,843,254.47
6.501%  -  7.000%                          219          77        296           42,811,316.54     29,457,222.26    72,268,538.80
7.001%  -  7.500%                          144          44        188           25,054,674.63     12,429,048.79    37,483,723.42
7.501%  -  8.000%                          129          40        169           21,775,668.17      9,135,199.90    30,910,868.07
8.001%  -  8.500%                           69          16         85           11,389,708.39      2,249,534.43    13,639,242.82
8.501%  -  9.000%                           18          11         29            2,502,354.01      1,876,197.42     4,378,551.43
9.001%  -  9.500%                            8           6         14            1,046,230.73      1,024,565.53     2,070,796.26
9.501%  - 10.000%                            5           2          7              744,153.58        411,189.67     1,155,343.25
10.001% - 10.500%                            1           0          1               77,696.25              0.00        77,696.25
                                     -----------------------------------     ----------------------------------------------------
                         Total           1,039         337      1,376         $195,126,573.19   $113,275,148.99  $308,401,722.18
                                     ===================================     ====================================================



                                             % OF AGGREGATE
                                      PRINCIPAL BALANCE OUTSTANDING
                                         AS OF THE CUT-OFF DATE
                                  -----------------------------------
RANGE OF MINIMUM MORTGAGE              GROUP 1     GROUP 2    TOTAL
INTEREST RATES                         -------     -------    -----
- --------------
                                                     
Less than  5.000%                         0.81%       1.44%     1.04%
5.001%  -  5.500%                         4.72        5.79      5.11
5.501%  -  6.000%                        18.44       21.73     19.65
6.001%  -  6.500%                        22.01       21.09     21.67
6.501%  -  7.000%                        21.94       26.01     23.43
7.001%  -  7.500%                        12.84       10.97     12.15
7.501%  -  8.000%                        11.16        8.06     10.02
8.001%  -  8.500%                         5.84        1.99      4.42
8.501%  -  9.000%                         1.28        1.66      1.42
9.001%  -  9.500%                         0.54        0.90      0.67
9.501%  - 10.000%                         0.38        0.36      0.37
10.001% - 10.500%                         0.04        0.00      0.03
                                   -----------------------------------
                         Total          100.00%     100.00%   100.00%
                                   ===================================


- ----------

   (1)   As of the Cut-off Date, the weighted average Minimum Mortgage Interest
         Rate of the Adjustable-Rate Group 1 Mortgage Loans was approximately
         6.785%, approximately 6.639% for the Group 2 Adjustable-Rate Mortgage
         Loans and approximately 6.732% for the Adjustable-Rate Mortgage Loans.


          INITIAL PERIODIC CAP OF THE ADJUSTABLE-RATE MORTGAGE LOANS(1)




                                                NUMBER OF                                       PRINCIPAL BALANCE
                                             MORTGAGE LOANS                             OUTSTANDING AS OF THE CUT-OFF DATE
                                     -----------------------------------     -------------------------------------------------------
INITIAL PERIODIC CAP                   GROUP 1     GROUP 2     TOTAL              GROUP 1            GROUP 2            TOTAL
- --------------------                   -------     -------     -----              -------            -------            -----
                                                                                                 
1.000%                                       4           1         5          $    623,479.99    $    132,288.95   $    755,768.94
1.500%                                     428         128       556            81,184,155.45      41,392,103.18    122,576,258.63
2.000%                                     440         135       575            80,100,141.56      42,647,458.46    122,747,600.02
3.000%                                     150          69       219            29,175,746.96      27,231,098.40     56,406,845.36
5.000%                                      17           4        21             4,043,049.23       1,872,200.00      5,915,249.23
                                     -----------------------------------     -------------------------------------------------------
                            Total        1,039         337     1,376          $195,126,573.19    $113,275,148.99   $308,401,722.18
                                     ===================================     =======================================================



                                                  % OF AGGREGATE
                                          PRINCIPAL BALANCE OUTSTANDING
                                              AS OF THE CUT-OFF DATE
                                       ---------------------------------
INITIAL PERIODIC CAP                    GROUP 1    GROUP 2      TOTAL
- --------------------                    -------    -------      -----
                                                       
1.000%                                     0.32%       0.12%      0.25%
1.500%                                    41.61       36.54      39.75
2.000%                                    41.05       37.65      39.80
3.000%                                    14.95       24.04      18.29
5.000%                                     2.07        1.65       1.92
                                       ---------------------------------
                            Total        100.00%   100.00%      100.00%
                                       =================================



- ----------

(1)  As of the Cut-off Date, the weighted average Initial Periodic Cap of the
     Adjustable-Rate Group 1 Mortgage Loans was approximately 2.000%,
     approximately 2.106% for the Group 2 Adjustable-Rate Mortgage Loans and
     approximately 2.035% for the Adjustable-Rate Mortgage Loans.



                                      S-40



              PERIODIC CAP OF THE ADJUSTABLE-RATE MORTGAGE LOANS(1)




                                                  NUMBER OF                                     PRINCIPAL BALANCE
                                               MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                     -----------------------------------     -------------------------------------------------------
PERIODIC CAP                           GROUP 1     GROUP 2     TOTAL              GROUP 1           GROUP 2            TOTAL
- ------------                           -------     -------     -----              -------           -------            -----
                                                                                                 
1.000%                                   1,039         337      1,376          $195,126,573.19   $113,275,148.99   $308,401,722.18
                                     -----------------------------------     -------------------------------------------------------
                         Total           1,039         337      1,376          $195,126,573.19   $113,275,148.99   $308,401,722.18
                                     ===================================     =======================================================



                                              % OF AGGREGATE
                                       PRINCIPAL BALANCE OUTSTANDING
                                          AS OF THE CUT-OFF DATE
                                     --------------------------------
PERIODIC CAP                            GROUP 1    GROUP 2    TOTAL
- ------------                            -------    -------    -----
                                                    
1.000%                                  100.00%    100.00%   100.00%
                                     --------------------------------
                         Total          100.00     100.00    100.00
                                     ================================


- ----------

(1)  As of the Cut-off Date, the weighted average Periodic Cap of the
     Adjustable-Rate Group 1 Mortgage Loans was approximately 1.000%,
     approximately 1.000% for the Group 2 Adjustable-Rate Mortgage Loans and
     approximately 1.000% for the Adjustable-Rate Mortgage Loans.


             GROSS MARGINS OF THE ADJUSTABLE-RATE MORTGAGE LOANS(1)




                                                  NUMBER OF                                     PRINCIPAL BALANCE
                                               MORTGAGE LOANS                           OUTSTANDING AS OF THE CUT-OFF DATE
                                     -----------------------------------     ------------------------------------------------------
RANGE OF GROSS MARGINS                 GROUP 1     GROUP 2     TOTAL              GROUP 1           GROUP 2            TOTAL
- ----------------------                 -------     -------     -----              -------           -------            -----
                                                                                                 
0.501% - 1.000%                              5           1          6          $   903,345.95    $   745,757.36    $ 1,649,103.31
1.001% - 1.500%                              1           0          1              269,597.99              0.00        269,597.99
4.001% - 4.500%                              6           4         10            1,284,598.46        755,911.18      2,040,509.64
4.501% - 5.000%                            133          45        178           26,757,127.81     17,621,247.03     44,378,374.84
5.001% - 5.500%                            219          83        302           43,350,081.12     32,717,778.82     76,067,859.94
5.501% - 6.000%                            254          65        319           47,712,564.71     24,428,771.25     72,141,335.96
6.001% - 6.500%                            183          54        237           32,911,090.75     18,764,749.01     51,675,839.76
6.501% - 7.000%                            143          46        189           25,824,660.09     11,125,373.18     36,950,033.27
7.001% - 7.500%                             59          24         83           10,312,104.81      4,622,643.17     14,934,747.98
7.501% - 8.000%                             36           9         45            5,801,401.50      1,329,106.90      7,130,508.40
8.001% - 8.500%                              0           5          5                    0.00        997,838.29        997,838.29
8.501% - 9.000%                              0           1          1                    0.00        165,972.80        165,972.80
                                     -----------------------------------     ------------------------------------------------------
                            Total        1,039         337      1,376         $195,126,573.19   $113,275,148.99   $308,401,722.18
                                     ===================================     ======================================================



                                                % OF AGGREGATE
                                        PRINCIPAL BALANCE OUTSTANDING
                                            AS OF THE CUT-OFF DATE
                                      ---------------------------------
RANGE OF GROSS MARGINS                 GROUP 1    GROUP 2      TOTAL
- ----------------------                 -------    -------      -----
                                                      
0.501% - 1.000%                           0.46%      0.66%      0.53%
1.001% - 1.500%                           0.14       0.00       0.09
4.001% - 4.500%                           0.66       0.67       0.66
4.501% - 5.000%                          13.71      15.56      14.39
5.001% - 5.500%                          22.22      28.88      24.67
5.501% - 6.000%                          24.45      21.57      23.39
6.001% - 6.500%                          16.87      16.57      16.76
6.501% - 7.000%                          13.23       9.82      11.98
7.001% - 7.500%                           5.28       4.08       4.84
7.501% - 8.000%                           2.97       1.17       2.31
8.001% - 8.500%                           0.00       0.88       0.32
8.501% - 9.000%                           0.00       0.15       0.05
                                      ---------------------------------
                            Total       100.00%    100.00%    100.00%
                                      =================================


- ----------

(1)  As of the Cut-Off Date, the weighted average Gross Margin of the
     Adjustable-Rate Group 1 Mortgage Loans was approximately 5.871%,
     approximately 5.764% for the Group 2 Adjustable-Rate Mortgage Loans and
     approximately 5.832% for the Adjustable-Rate Mortgage Loans.



                                      S-41




                          MONTH OF NEXT MORTGAGE INTEREST RATE CHANGE FOR THE ADJUSTABLE-RATE MORTGAGE LOANS


                                                   NUMBER OF                                     PRINCIPAL BALANCE
                                                MORTGAGE LOANS                          OUTSTANDING AS OF THE CUT-OFF DATE
                                     -----------------------------------     -------------------------------------------------------
MONTH OF NEXT MORTGAGE INTEREST        GROUP 1     GROUP 2     TOTAL                 GROUP 1         GROUP 2              TOTAL
RATE CHANGE                            -------     -------     -----                 -------         -------              -----
- -----------
                                                                                                 
February 1, 2004                             2           0         2            $   282,233.51    $         0.00   $    282,233.51
March 1, 2004                                1           0         1                179,769.17              0.00        179,769.17
March 1, 2005                                1           0         1                225,465.10              0.00        225,465.10
April 1, 2005                                1           0         1                348,192.95              0.00        348,192.95
May 1, 2005                                  2           1         3                276,240.79        108,028.37        384,269.16
June 1, 2005                                 6           2         8                908,653.51        400,329.13      1,308,982.64
July 1, 2005                               100          25       125             19,050,734.60      9,405,972.53     28,456,707.13
August 1, 2005                             441         148       589             84,342,050.32     47,927,584.70    132,269,635.02
September 1, 2005                          376         117       493             68,514,253.87     37,538,244.23    106,052,498.10
October 1, 2005                              3           0         3                709,279.99              0.00        709,279.99
June 1, 2006                                 1           0         1                107,472.53              0.00        107,472.53
July 1, 2006                                 3           2         5                503,472.16        640,541.61      1,144,013.77
August 1, 2006                              18           7        25              2,633,510.41      3,088,393.25      5,721,903.66
September 1, 2006                           19           8        27              3,601,662.95      2,911,246.59      6,512,909.54
October 1, 2006                              1           0         1                263,682.20              0.00        263,682.20
June 1, 2008                                 1           0         1                274,738.86              0.00        274,738.86
July 1, 2008                                 3           3         6                671,226.37      1,002,501.81      1,673,728.18
August 1, 2008                              20          12        32              4,276,399.77      4,757,251.87      9,033,651.64
September 1, 2008                           40          11        51              7,957,534.13      4,749,297.54     12,706,831.67
October 1, 2008                              0           1         1                      0.00        745,757.36        745,757.36
                                     -----------------------------------     -------------------------------------------------------
                            Total        1,039         337     1,376           $195,126,573.19   $113,275,148.99 $  308,401,722.18
                                     ===================================     =======================================================



                                               % OF AGGREGATE
                                        PRINCIPAL BALANCE OUTSTANDING
                                           AS OF THE CUT-OFF DATE
                                      ---------------------------------
MONTH OF NEXT MORTGAGE INTEREST          GROUP 1    GROUP 2    TOTAL
RATE CHANGE                              -------    -------    -----
- -----------
                                                      
February 1, 2004                           0.14%      0.00%     0.09%
March 1, 2004                              0.09       0.00      0.06
March 1, 2005                              0.12       0.00      0.07
April 1, 2005                              0.18       0.00      0.11
May 1, 2005                                0.14       0.10      0.12
June 1, 2005                               0.47       0.35      0.42
July 1, 2005                               9.76       8.30      9.23
August 1, 2005                            43.22      42.31     42.89
September 1, 2005                         35.11      33.14     34.39
October 1, 2005                            0.36       0.00      0.23
June 1, 2006                               0.06       0.00      0.03
July 1, 2006                               0.26       0.57      0.37
August 1, 2006                             1.35       2.73      1.86
September 1, 2006                          1.85       2.57      2.11
October 1, 2006                            0.14       0.00      0.09
June 1, 2008                               0.14       0.00      0.09
July 1, 2008                               0.34       0.89      0.54
August 1, 2008                             2.19       4.20      2.93
September 1, 2008                          4.08       4.19      4.12
October 1, 2008                            0.00       0.66      0.24
                                      ---------------------------------
                            Total        100.00%    100.00%   100.00%
                                      =================================



                                      S-42



THE INDEX

     The Index for all the Adjustable-Rate Mortgage Loans is the average of
interbank offered rates for six-month U.S. dollar deposits in the London market
based on quotations of major banks, and most recently available as of a day
specified in the related note as published in the Northeast edition of The Wall
Street Journal ("SIX-MONTH LIBOR"). If Six-Month LIBOR becomes unpublished or is
otherwise unavailable, the Servicer will select an alternative index which is
based upon comparable information.

TERMS OF THE MORTGAGE LOANS

     The Mortgage Loans accrue interest on an actuarial basis over the original
terms thereof (or, in the case of the Balloon Mortgage Loans, over a term of 15
or 20 years), calculated based on a 360-day year of twelve 30-day months. When a
full prepayment of principal is made on a Mortgage Loan during a month, the
mortgagor is charged interest only on the days of the month actually elapsed up
to the date of such prepayment, at a daily interest rate that is applied to the
principal amount of the loan so prepaid. When a partial prepayment of principal
is made on a Mortgage Loan during a month, the mortgagor generally is not
charged interest on the amount of the partial prepayment during the month in
which such prepayment is made.

                                   THE SELLER

     The Depositor will purchase the Mortgage Loans from Bank of America, N.A.
(the "SELLER"), a national banking association. The Seller is an affiliate of
the Depositor and one of the Underwriters and is a wholly-owned indirect
subsidiary of Bank of America Corporation. The Seller has its principal place of
business in Charlotte, North Carolina. The Seller acquired the Mortgage Loans
from the Originator. The Seller is engaged in a general commercial banking
business, offering a full range of commercial, corporate, international,
financial and retail banking services to corporations, governments and
individuals.

     On October 27, 2003, Bank of America Corporation and FleetBoston Financial
Corporation ("FleetBoston") announced they had signed an Agreement and Plan of
Merger dated October 27, 2003. The merger agreement has been approved by the
boards of directors of Bank of America Corporation and FleetBoston and is
subject to customary closing conditions, including regulatory and stockholders'
approvals. Closing is expected in the first half of 2004.

                                 THE ORIGINATOR

     The information contained herein with regard to WMC Mortgage Corp. and the
origination of the Mortgage Loans, has been provided by the Originator. None of
the Depositor, the Seller, the Trustee, the Servicer, the Credit Risk Manager,
any Underwriter or any of their respective affiliates have made or will make any
representation as to the accuracy or completeness of such information.

     WMC Mortgage Corp. ("WMC") is a mortgage banking company incorporated in
the State of California. Established in 1955, WMC has developed a national
mortgage origination franchise, with special emphasis on originating
single-family, alternative non-prime mortgage loans in each of the regions in
which it competes. WMC historically originated both prime-quality mortgage loans
and nonprime-quality mortgage loans. WMC sold its prime mortgage loan
origination business in 1998 and originates prime mortgage loans only on a very
limited basis. WMC was owned by a subsidiary of Weyerhaeuser Company until May
1997 when it was sold to WMC Finance Co., a company owned principally by
affiliates of a private investment firm. Until March 2000, WMC originated
mortgage loans through both wholesale and retail channels, with wholesale
originations accounting for approximately 85% of total origination volume prior
to March 2000. As of March 2000, WMC changed its business model to underwrite
and process 100% of its loans on the Internet via "WMC Direct" resulting in a
substantial reduction in employees, underwriting centers and closing centers,
and the elimination of all retail branches. WMC's headquarters are currently
located in Woodland Hills, California, where substantially all of its business
operations are presently conducted. WMC's originations come primarily through
its broker relationships. As of September 30, 2003, WMC had approximately 879
employees including approximately 175 business development representatives and
associates who are responsible for recruiting and managing the independent
broker network.


                                      S-43


                             UNDERWRITING STANDARDS

     The information set forth in this section with regard to the Originator's
underwriting standards has been provided to the Depositor or compiled from
information provided to the Depositor by the Originator. None of the Depositor,
the Seller, the Trustee, the Servicer, the Credit Risk Manager, the Underwriters
or any of their respective affiliates has made any independent investigation of
this information or has made or will make any representation as to the accuracy
or completeness of this information. All of the Mortgage Loans were originated
or acquired in accordance with the Originator's guidelines (the "WMC
GUIDELINES") described in this section. On a case-by-case basis, however,
exceptions to the WMC Guidelines may have been made where compensating factors
existed. Therefore, there can be no assurance that each such Mortgage Loan was
originated in accordance with the following standards or that each specific
criterion was satisfied individually. Except as specifically stated herein, the
WMC Guidelines are the same for first and second lien mortgage loans.

     Underwriting Standards. The mortgage loans have been originated generally
in accordance with the WMC Guidelines. WMC also originates certain other
mortgage loans that are underwritten to the guidelines of specific investors,
which mortgage loans are not included among those sold to the trust as described
herein. The WMC Guidelines are primarily intended to (a) determine that the
borrower has the ability to repay the mortgage loan in accordance with its terms
and (b) determine that the related mortgaged property will provide sufficient
value to recover the investment if the borrower defaults. On a case-by-case
basis WMC may determine that, based upon compensating factors, a prospective
mortgagor not strictly qualifying under the underwriting risk category or other
guidelines described below warrants an underwriting exception. Compensating
factors may include, but are not limited to, low debt-to-income ratio ("Debt
Ratio"), good mortgage payment history, an abundance of cash reserves, stable
employment and time in residence at the applicant's current address. It is
expected that a substantial number of the mortgage loans to be included in the
trust will represent such underwriting exceptions.

     The mortgage loans in the trust will fall within the following
documentation categories established by WMC: Full Documentation, Full-
Alternative Documentation, Limited Documentation, Lite Documentation, Stated
Income Documentation and Stated Income/Verified Assets (Streamlined)
Documentation. In addition to single-family residences, certain of the mortgage
loans will have been underwritten (in many cases, as described above, subject to
exceptions for compensating factors) in accordance with programs established by
WMC for the origination of mortgage loans secured by mortgages on condominiums,
vacation and second homes, manufactured housing, two- to four-family properties
and other property types. In addition, WMC has established specific parameters
for Jumbo Loans, which are designated in the WMC Guidelines as mortgage loans
with original principal balances in excess of $500,000. Under the WMC
Guidelines, WMC verifies the loan applicant's eligible sources of income for all
products, calculates the amount of income from eligible sources indicated on the
loan application, reviews the credit and mortgage payment history of the
applicant and calculates the Debt Ratio to determine the applicant's ability to
repay the loan, and reviews the mortgaged property for compliance with the WMC
Guidelines. The WMC Guidelines are applied in accordance with a procedure which
complies with applicable federal and state laws and regulations and require,
among other things, (1) an appraisal of the mortgaged property which conforms to
Uniform Standards of Professional Appraisal Practice and (2) an audit of such
appraisal by a WMC-approved appraiser or by WMC's in-house collateral auditors
(who are typically licensed appraisers), which audit may in certain
circumstances consist of a second appraisal, a field review or a desk review.

     The WMC Guidelines permit mortgage loans with LTVs and CLTVs (in the case
of mortgaged properties which secure more than one mortgage loan) of up to 100%
(which is subject to reduction depending upon credit-grade, loan amount and
property type). In general, loans with greater documentation standards will have
higher LTV and CLTV limits across all risk categories. Under the WMC Guidelines,
cash out on refinance mortgage loans is generally available, but the amount is
restricted for C grade loans.

     All mortgage loans originated or purchased under the WMC Guidelines are
based on loan application packages submitted through mortgage brokerage
companies or on loan files (which include loan application documentation)
submitted by correspondents. Loan application packages submitted through
mortgage brokerage companies, containing in each case relevant credit, property
and underwriting information on the loan request, are compiled by the applicable
mortgage brokerage company and submitted to WMC for approval and funding. The
mortgage brokerage companies receive a portion of the loan origination fee
charged to the mortgagor at the time the loan is made and/or a yield-spread
premium for services provided to the borrower. No single mortgage brokerage



                                      S-44


company accounts for more than 3%, measured by outstanding principal balance, of
the mortgage loans originated by WMC.

     The WMC Guidelines require that the documentation accompanying each
mortgage loan application include, among other things, a credit report on the
related applicant from a credit reporting company. The report typically contains
information relating to such matters as credit history with local and national
merchants and lenders, installment debt payments and any record of defaults,
bankruptcy, repossession, suits or judgments. In most instances, WMC verifies
the credit report submitted by the loan broker or correspondent against credit
data obtained by WMC from the credit bureaus. In the case of purchase money
mortgage loans, WMC generally validates the source of funds for the down
payment. In the case of mortgage loans originated under the Full Documentation
category, the WMC Guidelines require documentation of income (which may consist
of (1) a verification of employment form covering a specified time period which
varies with LTV, (2) two most recent pay stubs and one or two years of tax
returns or W-2s, (3) verification of deposits and/or (4) bank statements) and
telephonic verification. Under the Full-Alternative Documentation category, only
one or two years of bank statements are required (depending upon the LTV) and
telephonic verification of employment, under the Limited Documentation category
only 12 months of bank statements (or a W-2 for the most current year and a
current pay stub) are required, and under the Lite Documentation category only
six months of bank statements (or a current pay stub covering the six month
period) are required. For mortgage loans originated under the Stated
Income/Verified Assets (Streamlined) Documentation category, WMC requires
verification of funds equal to two months of principal, interest, taxes and
insurance, sourced and seasoned for at least sixty days. In the case of mortgage
loans originated under the Stated Income Documentation and Stated
Income/Verified Assets (Streamlined) Documentation categories, the WMC
Guidelines require (1) that income be stated on the application, accompanied by
proof of self employment in the case of self-employed individuals, (2) that a
WMC pre-funding auditor conduct telephonic verification of employment, or in the
case of self-employed individuals, telephonic verification of business line and
(3) that stated income be consistent with type of work listed on the
application.

     The general collateral requirements in the WMC Guidelines specify that a
mortgaged property not have a condition rating of lower than "average." Deferred
maintenance costs may generally not exceed $1,500. Each appraisal includes a
market data analysis based on recent sales of comparable homes in the area. The
general collateral requirements in the WMC Guidelines specify conditions and
parameters relating to zoning, land-to-improvement ratio, special hazard zones,
neighborhood property value trends, whether the property site is too isolated,
whether the property site is too close to commercial businesses, whether the
property site is rural, city or suburban, whether the property site is typical
for the neighborhood in which it is located and whether the property site is
sufficient in size and shape to support all improvements.

     The WMC Guidelines are less stringent than the standards generally
acceptable to Fannie Mae and Freddie Mac with regard to the mortgagor's credit
standing, Debt Ratios, documentation programs and in certain other respects.
Mortgagors who qualify under the WMC Guidelines generally have payment histories
and Debt Ratios that would not satisfy Fannie Mae and Freddie Mac underwriting
guidelines and may have a record of major derogatory credit items such as
outstanding judgments or prior bankruptcies. The WMC Guidelines establish the
maximum permitted LTV for each loan type based upon these and other risk
factors.

     WMC requires that all mortgage loans have title insurance and be secured by
liens on real property. WMC also requires that fire and extended coverage
casualty insurance be maintained on the mortgaged property in an amount equal to
the greater of full replacement or the amount of all liens on such mortgaged
property. In addition, flood insurance is obtained where applicable and a tax
service is used to monitor the payment of property taxes on all loans.

     Risk Categories. Under the WMC Guidelines, various risk categories are used
to grade the likelihood that the mortgagor will satisfy the repayment conditions
of the mortgage loan. These risk categories establish the maximum permitted LTV,
maximum loan amount and the allowed use of loan proceeds given the borrower's
mortgage payment history, the borrower's consumer credit history, the borrower's
liens/charge-offs/bankruptcy history, the borrower's Debt Ratio, the borrower's
use of proceeds (purchase or refinance), the documentation type and other
factors. In general, higher credit risk mortgage loans are graded in categories
that require lower Debt Ratios and permit more (or more recent) major derogatory
credit items such as outstanding judgments or prior bankruptcies. Tax liens are
not considered in determining risk category (but must be paid off or
subordinated by the


                                      S-45


taxing authority in all circumstances); and derogatory medical collections are
not considered in determining risk category and are not required to be paid off.
The WMC Guidelines specify the following risk categories and associated criteria
for grading the potential likelihood that an applicant will satisfy the
repayment obligations of a mortgage loan. However, as described above, the
following are guidelines only, and exceptions are made on a case-specific basis.
In addition, variations of the following criteria are applicable under the
programs established by WMC for the origination of Jumbo Loans in excess of
$500,000 and for the origination of mortgage loans secured by mortgages on
condominiums, vacation and second homes, manufactured housing and two- to
four-family properties. Jumbo Loans are originated under all documentation
programs to borrowers with minimum Credit Scores of 620, a maximum Debt Ratio of
45% and who satisfy other requirements as set forth in the WMC Guidelines.

RISK CATEGORY "AA".

     Maximum Loan Amount: $500,000 for Full Documentation, Full Alternative
Documentation, Limited Documentation and Lite Documentation; $400,000 for Stated
Income Documentation and Stated Income/Verified Asset (Streamlined)
Documentation; $400,000 for Full Documentation, Full Alternative Documentation,
Limited Documentation and Lite Documentation, non-owner-occupied mortgaged
property; $300,000 for Stated Income Documentation and Stated Income/Verified
Asset (Streamlined) Documentation, non-owner-occupied mortgaged property.

     Mortgage payment history: No delinquency during the preceding 12 months.

     Consumer credit history: Minimum Credit Score of 620, minimum 2 year credit
history with activity on at least one trade account in the last 12 months.

     Liens/charge-offs: All state and federal liens must be paid, up to $5,000
in collections and charge-offs in the last 24 months (or $10,000 with a Credit
Score of 660 or above) are allowed.

     Bankruptcy: Permitted if discharged two years or more prior to loan
application (for borrowers with a Credit Score above 660, a shorter bankruptcy
seasoning is allowed).

     Notice of Default ("NOD")/foreclosures: Permitted if discharged or cured
two years or more prior to loan application.

     Maximum LTV: 100% for Full Documentation and Full-Alternative
Documentation, owner-occupied mortgaged property with a maximum loan amount of
$500,000 and a Credit Score of 620 and above; 100% for Limited Documentation,
Lite Documentation and Express Documentation, owner-occupied mortgaged property
with a maximum loan amount of $300,000 and a credit score of 640 and above; 100%
for Stated Documentation and Stated Verified Assets Documentation owner-occupied
mortgaged property with a maximum loan amount of $300,000 and a credit score of
660 and above; 95% for Full Documentation, Full Alternative Documentation,
Limited Documentation and Lite Documentation, owner-occupied mortgaged property
with a maximum loan amount of $500,000 and a minimum Credit Score of 640; 95%
for Stated Income Documentation and Stated Income/Verified Assets (Streamlined)
Documentation, owner-occupied mortgaged property with a maximum loan amount of
$400,000 and a minimum Credit Score of 640; 90% for Full Documentation and
Full-Alternative Documentation non-owner-occupied mortgaged property; 85% for
Limited Documentation non-owner-occupied mortgaged property; 80% for Lite
Documentation, Stated Income Documentation and Stated Income/Verified Assets
(Streamlined) Documentation non-owner-occupied mortgaged property.

     Maximum debt ratio: Limited to 55% (50% for Stated Income Documentation or
Stated Income/Verified Asset (Streamlined) Documentation).

RISK CATEGORY "A".

     Maximum Loan Amount: $500,000 for Full Documentation and Full Alternative
Documentation; $400,000 for Limited Documentation and Lite Documentation;
$350,000 for Stated Income Documentation and Stated


                                      S-46


Income/Verified Assets (Streamlined) Documentation; $300,000 for Full
Documentation and Full Alternative Documentation, non-owner-occupied mortgaged
property; $250,000 for Lite Documentation and Limited Documentation,
non-owner-occupied mortgaged property; $200,000 for Stated Income Documentation
and Stated Income/Verified Assets (Streamlined) Documentation,
non-owner-occupied mortgaged property.

     Mortgage payment history: Not more than one 30-day delinquency during the
preceding 12 months, and no 60-day delinquencies during the preceding 12 months
(no 30-day delinquencies during preceding 12 months permitted for LTV of 95% or
greater).

     Consumer credit history: Minimum Credit Score of 600, minimum 2 year credit
history with activity on at least one trade account in the last 12 months.

     Liens/charge-offs: All state and federal liens must be paid, up to $5,000
in collections and charge-offs in the last 24 months ($10,000 with a Credit
Score of 660 or higher) are allowed.

     Bankruptcy: Permitted if discharged two years or more prior to loan
application.

     NODs/foreclosures: Permitted if discharged or cured two years or more prior
to loan application.

     Maximum LTV: 95% for Full Documentation, Full-Alternative Documentation and
Limited Documentation, owner-occupied mortgaged property; 90% for Lite
Documentation, Stated Income Documentation and Stated Income/Verified Assets
(Streamlined) Documentation, owner-occupied mortgaged property; 85% for Full
Documentation, Express Documentation, Full-Alternative Documentation and Limited
Documentation non-owner-occupied mortgaged property; 80% for Lite Documentation,
non-owner-occupied mortgaged property; 75% for Stated Income Documentation and
Stated Income/Verified Assets (Streamlined) Documentation, non-owner-occupied
mortgage property.

     Maximum debt ratio: Limited to 55% (50% for Stated Income Documentation or
Stated Income/Verified Asset (Streamlined) Documentation).

RISK CATEGORY "A-".

     Maximum loan amount: $400,000 for Full Documentation, Full Alternative
Documentation, Lite Documentation and Limited Documentation; $350,000 for Stated
Income Documentation and Stated Income/Verified Assets (Streamlined)
Documentation; $300,000 for non-owner-occupied mortgaged property Full
Documentation and Full-Alternative Documentation, $250,000 for non-owner-
occupied mortgaged property Lite Documentation and Limited Documentation, and
$200,000 for non-owner-occupied Stated Income Documentation and Stated Income/
Verified Assets (Streamlined) Documentation.

     Mortgage payment history: Not more than two 30-day delinquencies during the
preceding 12 months (a rolling 30-day delinquency counts as only one such
delinquency) and no 60-day delinquencies during the preceding 12 months; no
30-day delinquencies permitted for LTVs of 90% or higher.

     Consumer credit history: Minimum Credit Score of 580; minimum 2 year credit
history with activity on at least one trade account in the last 12 months.

     Liens/charge-offs: All state and federal liens must be paid, up to $5,000
in collections and charge-offs in the last 12 months (or $10,000 with a Credit
Score of 660 or greater) are allowed.

     Bankruptcy: Permitted if discharged two years or more prior to loan
application.

     NODs/foreclosures: Permitted if discharged or cured two years or more prior
to application.

     Maximum LTV: 95% for Full Documentation and Full-Alternative Documentation,
owner-occupied mortgaged property; 90% for Limited Documentation and Lite
Documentation owner-occupied mortgaged property;


                                      S-47


80% for Stated Income Documentation and Stated Income/Verified Assets
(Streamlined) Documentation, owner-occupied mortgaged property; 85% for Full
Documentation, Full-Alternative Documentation and Limited Documentation,
non-owner-occupied mortgaged property; 80% for Lite Documentation
non-owner-occupied mortgaged property; 75% for Stated Income Documentation and
Stated Income/Verified Assets (Streamlined) Documentation and non-owner-occupied
mortgaged property.

     Maximum debt ratio: Limited to 50% (45% for Stated Documentation or Stated
Verified Assets Documentation).

RISK CATEGORY "B+".

     Maximum Loan Amount: $400,000 for Full Documentation, Express
Documentation, Full-Alternative Documentation and Limited Documentation;
$350,000 for Lite Documentation; $300,700 for Stated Income Documentation and
Stated Income/Verified Assets (Streamlined) Documentation; $250,000 for
non-owner-occupied Full Documentation and Full-Alternative Documentation;
$200,000 for non-owner-occupied Limited Documentation, Lite Documentation,
Stated Income Documentation and Stated Income/Verified Assets Documentation.

     Mortgage payment history: Not more than three (two for an LTV of 90% or
greater) 30-day delinquencies during the preceding 12 months (a rolling 30-day
delinquency counts as only one such delinquency) and no 60-day delinquencies
during the preceding 12 months.

     Consumer credit history: Minimum Credit Score of 550, minimum 2 year credit
history with activity on at least one trade account in the last 12 months.

     Liens/charge-offs: All state and federal liens must be paid, up to $5,000
in collections and charge-offs in the last 24 months are allowed; any item in
excess of $1,000 in the last 12 months is reviewed on case by case basis.

     Bankruptcy: Permitted if discharged 18 months or more prior to loan
application.

     NODs/foreclosures: Permitted if discharged or cured 18 months or more prior
to loan application.

     Maximum LTV: 90% for Full Documentation, Full-Alternative Documentation,
and Limited Documentation owner-occupied mortgaged property; 80% for Lite
Documentation owner-occupied mortgaged property; 75% for Stated Income
Documentation and Stated Income/Verified Assets (Streamlined) Documentation
owner-occupied mortgaged property; 75% for Full Documentation, Full-Alternative
Documentation and Limited Documentation, non-owner-occupied mortgaged property;
70% for Lite Documentation and non-owner-occupied mortgaged property; 65% for
Stated Income Documentation Stated Income/Verified Assets (Streamlined)
Documentation and non-owner-occupied mortgaged property.

     Maximum debt ratio: Limited to 50%.

RISK CATEGORY "B".

     Maximum loan amount: $400,000 for Full Documentation and Full-Alternative
Documentation; $350,000 for Limited Documentation; $300,700 for Lite
Documentation, Stated Income Documentation, Stated Income/Verified Assets
(Streamlined) Documentation; $250,000 for non-owner-occupied Full Documentation
and Full-Alternative Documentation; $200,000 for non-owner-occupied Limited
Documentation, Lite Documentation, Stated Income Documentation and Stated
Income/Verified Assets (Streamlined) Documentation.

     Mortgage payment history: One 60-day delinquency during the preceding 12
months.

     Consumer credit history: Minimum Credit Score of 500 with a minimum credit
history of 2 years and minimum of one reported trade account with activity in
last 12 months (minimum Credit Score of 520 required for LTV of 85%).

                                      S-48


     Liens/charge-offs: All state and federal liens must be paid, up to $5,000
in collections and charge-offs in the last 24 months are allowed; any item in
excess of $1,000 in the last 12 months is reviewed on case by case basis.

     Bankruptcy: Permitted if discharged 12 months or more prior to loan
application.

     NODs/foreclosures: Permitted if discharged or cured 12 months or more prior
to loan application.

     Maximum LTV: 80% for Full, Full-Alternative and Limited Documentation,
owner-occupied mortgaged property (85% maximum LTV if the borrower has no 60-day
late payments on a mortgage loan in the preceding 12 months and a minimum Credit
Score of 520); 75% for Lite Documentation owner-occupied mortgaged property; 70%
for Stated Income Documentation and Stated Income/Verified Assets (Streamlined)
Documentation owner-occupied mortgaged property; 70% for Full, Full-Alternative
and Limited Documentation non-owner-occupied mortgaged property; 65% for Lite
Documentation, Stated Income Documentation and Stated Income/Verified Assets
(Streamlined) Documentation non-owner occupied mortgaged property.

     Maximum debt ratio: Limited to 50%.

RISK CATEGORY "C".

     Maximum Loan Amount: $300,700 for all documentation types (owner-occupied);
$250,000 for non-owner-occupied Full Documentation and Full-Alternative
Documentation; $200,000 for Limited Documentation, Lite Documentation, Stated
Income Documentation and Stated Income/Verified Assets (Streamlined)
Documentation.

     Mortgage payment history: No more than two 60-day and one 90-day
delinquencies are allowed in the preceding 12 months (rolling 30-day lates are
accepted).

     Consumer credit history: Minimum FICO of 500 with 2 year credit history and
one reported trade account with activity in the last 12 months.

     Liens/charge-offs: All state and federal liens must be paid, up to $5,000
in collections and charge-offs in the last 24 months are allowed; any item in
excess of $1,000 in the last 12 months is reviewed on case by case basis.

     Bankruptcy: Permitted if discharged 12 months or more prior to loan
application.

     NODs/foreclosures: Permitted if discharged or cured 12 months or more prior
to loan application.

     Maximum LTV: 75% for Full, Full-Alternative and Limited Documentation
owner-occupied mortgaged property (80% maximum LTV if the borrower has no 90-day
late payments and no more than two 60-day late payments on a mortgage loan in
the preceding 12 months); 70% for Lite, Stated Income and Stated Income/Verified
Assets (Streamlined) Documentation owner-occupied mortgaged property; 70% for
Full, Full-Alternative and Limited Documentation non-owner-occupied mortgaged
property; 60% for Lite Documentation non-owner-occupied mortgaged property. No
non-owner-occupied Stated Income or Stated Income/Verified Assets (Streamlined)
Documentation program is available.

     Maximum debt ratio: Limited to 50%.

                                  THE SERVICER

     The information contained herein with regard to HomEq Servicing Corporation
(the "SERVICER"), has been provided by the Servicer. None of the Depositor, the
Seller, the Trustee, the Credit Risk Manager, any Underwriter or any of their
respective affiliates have made or will make any representation as to the
accuracy or completeness of such information.

     The Servicer will service the mortgage loans in accordance with the pooling
and servicing agreement. The Servicer's obligations with respect to the mortgage
loans are limited to its contractual servicing obligations.

                                      S-49


     The Servicer is a nationwide consumer loan servicing company, primarily
involved in mortgage loan servicing, with facilities in North Highlands,
California, Raleigh, North Carolina and Boone, North Carolina. The Servicer is a
subsidiary of Wachovia Corporation, the fifth largest bank holding company in
the United States with assets of $389 billion as of September 30, 2003.

     As of September 30, 2003, the Servicer serviced approximately 269,000 prime
and subprime home mortgage loans with a total principal balance of approximately
$20.9 billion. Approximately $10.2 billion of this servicing portfolio consists
of home equity loans originated by Wachovia Bank of Delaware, N.A., a subsidiary
of Wachovia Corporation.

     The Servicer's residential subprime and alternative servicing operations
are currently rated as "Strong" by S&P. Fitch has rated the Servicer "RPS1" as a
primary Servicer of residential Alt-A and subprime products, and "RSS1" as a
special Servicer. Moody's has rated the Servicer "SQ1" as a primary Servicer of
residential subprime mortgage loans. The Servicer is an approved Freddie Mac and
Fannie Mae Servicer.

SERVICER'S DELINQUENCY AND FORECLOSURE EXPERIENCE

     The following tables set forth the delinquency and foreclosure experience
of the mortgage loans serviced by the Servicer at the end of the indicated
periods. The indicated periods of delinquency are based on the number of days
past due on a contractual basis. No mortgage loan is considered delinquent for
these purposes until it has not been paid by the next scheduled due date. The
Servicer's portfolio may differ significantly from the mortgage loans in the
mortgage loan pool in terms of interest rates, principal balances, geographic
distribution, types of properties, lien priority, origination and underwriting
criteria, prior Servicer performance and other possibly relevant
characteristics. There can be no assurance, and no representation is made, that
the delinquency and foreclosure experience with respect to the mortgage loans in
the mortgage loan pool will be similar to that reflected in the table below, nor
is any representation made as to the rate at which losses may be experienced on
liquidation of defaulted mortgage loans in the mortgage loan pool. The actual
delinquency experience on the mortgage loans in the mortgage loan pool will
depend, among other things, upon the value of the real estate securing such
mortgage loans in the mortgage loan pool and the ability of the related borrower
to make required payments. It should be noted that if the residential real
estate market should experience an overall decline in property values, the
actual rates of delinquencies and foreclosures could be higher than those
previously experienced by the Servicer. In addition, adverse economic conditions
may affect the timely payment by borrowers of scheduled payments of principal
and interest on the mortgage loans in the mortgage loan pool and, accordingly,
the actual rates of delinquencies and foreclosures with respect to the mortgage
loan pool. Finally, the statistics shown below represent the delinquency
experience for the Servicer's mortgage servicing portfolio only for the periods
presented, whereas the aggregate delinquency experience on the mortgage loans
comprising the mortgage loan pool will depend on the results obtained over the
life of the mortgage loan pool.













                                      S-50


                     HOMEQ MORTGAGE LOAN SERVICING PORTFOLIO
                         DELINQUENCIES AND FORECLOSURES
                             (DOLLARS IN THOUSANDS)



                                  AS OF DECEMBER 31, 2000                        AS OF DECEMBER 31, 2001
                          -----------------------------------------    ---------------------------------------------
                                                          PERCENT
                                                             BY                                          PERCENT BY
                           NUMBER OF       PRINCIPAL      PRINCIPAL      NUMBER OF       PRINCIPAL       PRINCIPAL
                             LOANS          BALANCE        BALANCE         LOANS          BALANCE         BALANCE
                          -----------    ------------    ----------    ------------    -------------   -------------
                                                                                     
Current Loans               277,999       $9,229,549        85.86%       352,208       $17,341,884           88.70%
                          -----------    ------------    ----------    ------------    -------------   -------------
Period of Delinquency
   30 to 59 days             12,323          508,232         4.73%        14,749           685,764            3.51%
   60 to 89 days              3,941          166,655         1.55%         4,671           211,603            1.08%
   90 days or more            2,709          107,652         1.00%         4,039           192,494            0.98%
                          -----------    ------------    ----------    ------------    -------------   -------------

Total Delinquencies          18,973          782,539         7.28%        23,459         1,089,861            5.57%
                          ===========    ============    ==========    ============    =============   =============

Foreclosures                  3,876          260,453         2.42%         5,848           372,467            1.91%
Bankruptcies                  8,718          389,022         3.62%        12,357           588,326            3.01%
                          -----------    ------------    ----------    ------------    -------------   -------------
Total Foreclosures and
  Bankruptcies               12,594          649,476         6.04%        18,205           960,793            4.91%
                          ===========    ============    ==========    ============    =============   =============

Real Estate Owned             1,392           88,194         0.82%         2,634           158,418            0.81%
                          -----------    ------------    ----------    ------------    -------------   -------------
Total Portfolio             310,958      $10,749,758       100.00%       396,506       $19,550,956          100.00%
                          ===========    ============    ==========    ============    =============   =============



                     HOMEQ MORTGAGE LOAN SERVICING PORTFOLIO
                         DELINQUENCIES AND FORECLOSURES
                             (DOLLARS IN THOUSANDS)



                                   AS OF DECEMBER 31, 2002                       AS OF SEPTEMBER 30, 2003
                         -------------------------------------------    ------------------------------------------
                                                         PERCENT BY                                    PERCENT BY
                           NUMBER OF      PRINCIPAL      PRINCIPAL        NUMBER       PRINCIPAL       PRINCIPAL
                             LOANS         BALANCE        BALANCE        OF LOANS       BALANCE         BALANCE
                         ------------    -----------   -------------    ---------    ------------    -------------
                                                                                   
Current Loans               255,443      $14,803,485         87.42%      230,912     $18,606,192           88.90%
                         ------------    -----------   -------------    ---------    ------------    -------------
Period of Delinquency
   30 to 59 days             13,387          658,621          3.89%       12,378         825,476            3.94%
   60 to 89 days              3,907          184,752          1.09%        3,507         228,710            1.09%
   90 days or more            3,610          183,220          1.08%        2,737         163,031            0.78%
                         ------------    -----------   -------------    ---------    ------------    -------------
Total Delinquencies          20,904        1,026,593          6.06%       18,622       1,217,217            5.81%
                         ============    ===========   =============    =========    ============    =============

Foreclosures                  5,031          302,383          1.79%        5,247         351,125            1.68%
Bankruptcies                 12,424          616,366          3.64%       11,336         588,484            2.81%
                         ------------    -----------   -------------    ---------    ------------    -------------
Total Foreclosures
   and  Bankruptcies         17,455          918,749          5.43%       16,583         939,609            4.49%
                         ============    ===========   =============    =========    ============    =============

Real Estate Owned             3,119          185,437          1.10%        2,752         166,077            0.79%
                         ------------    -----------   -------------    ---------    ------------    -------------
Total Portfolio             296,921      $16,934,264        100.00%      268,869     $20,929,095          100.00%
                         ============    ===========   =============    =========    ============    =============






                                      S-51


                       THE POOLING AND SERVICING AGREEMENT

GENERAL

     The Certificates will be issued pursuant to the Pooling and Servicing
Agreement, dated as of November 1, 2003 (the "POOLING AND SERVICING AGREEMENT"),
among the Depositor, the Servicer and the Trustee. The "TRUST FUND" created
under the Pooling and Servicing Agreement will consist of (i) all of the
Depositor's right, title and interest in the Mortgage Loans, the related
mortgage notes, mortgages and other related documents, (ii) all payments on or
collections in respect of the Mortgage Loans due after the Cut-off Date,
together with any proceeds thereof, (iii) any Mortgaged Properties acquired on
behalf of Certificateholders by foreclosure or by deed in lieu of foreclosure,
and any revenues received thereon, (iv) the Reserve Account, (v) the rights of
the Trustee under the Yield Maintenance Agreement, (vi) the rights of the
Trustee under all insurance policies required to be maintained pursuant to the
Pooling and Servicing Agreement and (vii) the rights of the Depositor under the
Originator Mortgage Loan Purchase Agreement and the Mortgage Loan Purchase
Agreement. The Offered Certificates will be transferable and exchangeable at the
corporate trust offices of the Trustee.

ASSIGNMENT OF THE MORTGAGE LOANS

     On or about November 25, 2003 (the "CLOSING DATE") the Depositor will
transfer to the Trust Fund all of its right, title and interest in and to each
Mortgage Loan, the related mortgage notes, mortgages and other related documents
(collectively, the "RELATED DOCUMENTS"), including all scheduled payments with
respect to each such Mortgage Loan due after the Cut-off Date. The Trustee,
concurrently with such transfer, will deliver the Certificates to the Depositor.
Each Mortgage Loan transferred to the Trust Fund will be identified on a
schedule (the "MORTGAGE LOAN SCHEDULE") delivered to the Trustee pursuant to the
Pooling and Servicing Agreement. Such Mortgage Loan Schedule will include
information such as the Principal Balance of each Mortgage Loan as of the
Cut-off Date, its Mortgage Interest Rate as well as other information.

     The Pooling and Servicing Agreement will require that, within the time
period specified therein, the Seller will deliver or cause to be delivered to
the Trustee (or a custodian, as the Trustee's agent for such purpose) the
mortgage notes endorsed in blank or to the Trustee on behalf of the
Certificateholders and the Related Documents. In lieu of delivery of original
mortgages or mortgage notes, if such original is not available or lost, the
Seller may deliver or cause to be delivered true and correct copies thereof, or,
with respect to a lost mortgage note, a lost note affidavit executed by the
Seller or the originator of such Mortgage Loan.

     Unless otherwise required by Moody's, Fitch or S&P, assignments of the
Mortgage Loans to the Trustee (or its nominee) will not be recorded in any
jurisdiction, but will be delivered to the Trustee in recordable form, so that
they can be recorded in the event recordation is necessary in connection with
the servicing of a Mortgage Loan.

     Within 60 days following the Closing Date, the Trustee will review (or
cause a custodian to review) the Mortgage Loans and the Related Documents
pursuant to the Pooling and Servicing Agreement and if any Mortgage Loan or
Related Document is found to be defective in any material respect and such
defect has a material and adverse effect on the Certificateholders and is not
cured within 120 days following notification thereof to the Seller (or within 90
days of the earlier of the Seller's discovery or receipt of notification if such
defect would cause the Mortgage Loan not to be a "qualified mortgage" for REMIC
purposes as discussed below), the Seller will, or will cause the Originator, to
either (i) substitute for such Mortgage Loan an Eligible Substitute Mortgage
Loan; however, such substitution is permitted only within two years of the
Closing Date and may not be made unless an opinion of counsel is provided to the
effect that such substitution will not disqualify any of the REMICs comprising
the Trust Fund as a REMIC or result in a prohibited transaction tax under the
Code or (ii) purchase such Mortgage Loan at a price (the "PURCHASE PRICE") equal
to the outstanding Principal Balance of such Mortgage Loan as of the date of
purchase, plus all accrued and unpaid interest thereon, computed at the Mortgage
Interest Rate through the end of the calendar month in which the purchase is
effected, plus the amount of any unreimbursed Advances and Servicing Advances
made by the Servicer, plus any costs and damages incurred by the Trust in
connection with any violation by such Mortgage Loan of any predatory or abusive
lending law. If, however, a Mortgage Loan is discovered to be defective in a
manner that would cause it to be a "defective obligation" within the meaning of
Treasury regulations


                                      S-52


relating to REMICs, the Seller will be obligated to cure the defect or make the
required purchase or substitution no later than 90 days after the earlier of its
discovery or receipt of notification of the defect. The Purchase Price will be
deposited in the Collection Account on or prior to the next succeeding
Determination Date after such obligation arises. The obligation of the Seller to
repurchase or substitute for a Defective Mortgage Loan is the sole remedy
regarding any defects in the Mortgage Loans and Related Documents available to
the Trustee or the Certificateholders.

     In connection with the substitution of an Eligible Substitute Mortgage
Loan, the Originator or the Seller, as the case may be, will be required to
deposit in the Collection Account on or prior to the next succeeding
Determination Date after such obligation arises an amount (the "SUBSTITUTION
ADJUSTMENT") equal to the excess of the Purchase Price of the related Defective
Mortgage Loan over the Principal Balance (plus one month's interest on such
balance) of such Eligible Substitute Mortgage Loan.

     An "ELIGIBLE SUBSTITUTE MORTGAGE LOAN" is a mortgage loan substituted by
the Originator or the Seller, as applicable, for a Defective Mortgage Loan which
must, on the date of such substitution, (i) have an outstanding Principal
Balance (or in the case of a substitution of more than one Mortgage Loan for a
Defective Mortgage Loan, an aggregate Principal Balance), not in excess of, and
not more than 5% less than, the Principal Balance of the Defective Mortgage
Loan; (ii) have a Mortgage Interest Rate, with respect to a Fixed-Rate Mortgage
Loan, not less than the Mortgage Interest Rate of the Defective Mortgage Loan
and not more than 1% in excess of the Mortgage Interest Rate of such Defective
Mortgage Loan or, with respect to an Adjustable-Rate Mortgage Loan, have a
Maximum Mortgage Interest Rate and Minimum Mortgage Interest Rate not less than
the respective rate for the Defective Mortgage Loan, have the same Index as the
Defective Mortgage Loan and have a Gross Margin equal to or greater than the
Defective Mortgage Loan; (iii) have the same Due Date as the Defective Mortgage
Loan; (iv) have a remaining term to maturity not more than one year earlier and
not later than the remaining term to maturity of the Defective Mortgage Loan;
(v) comply with each representation and warranty as to the Mortgage Loans set
forth in the Originator Mortgage Loan Purchase Agreement and the Mortgage Loan
Purchase Agreement (deemed to be made as of the date of substitution); (vi) have
been underwritten or re-underwritten in accordance with the same underwriting
criteria and guidelines as the Mortgage Loans being replaced; (vii) must be of
the same or better credit quality as the Mortgage Loan being replaced; and
(viii) satisfy certain other conditions specified in the Pooling and Servicing
Agreement.

     The Seller acquired the Mortgage Loans from the Originator pursuant to the
Originator Mortgage Loan Purchase Agreement between the Seller, as purchaser,
and the Originator, as seller. Under the Originator Mortgage Loan Purchase
Agreement, the Originator made certain representations and warranties with
respect to the Mortgage Loans as of August 27, 2003 and September 29, 2003,
which will be assigned by the Seller to the Depositor, and by the Depositor to
the Trustee for the benefit of the Certificateholders. Within 90 days following
its discovery of a breach of any representation or warranty that materially or
adversely affects the interests of Certificateholders in a Mortgage Loan, or
receipt of notice of such breach, the Originator will be obligated to cure such
breach or purchase the affected Mortgage Loan from the Trust for the Purchase
Price (or, in certain circumstances, to substitute another mortgage loan). In
addition to the foregoing, if the breach involves the Originator's
representation that the Mortgage Loan complies with the requirements of all
applicable federal, state or local abusive or predatory lending laws, the
Originator will be obligated to reimburse the Trust for all costs or damages
incurred by the Trust as a result of the violation of such representation (such
amount, the "REIMBURSEMENT AMOUNT").

     Pursuant to the terms of the Mortgage Loan Purchase Agreement, the Seller
will make to the Depositor (and the Depositor will assign to the Trustee for the
benefit of the Certificateholders) only certain limited representations and
warranties as of the Closing Date such as: (i) the accuracy of the Mortgage Loan
Schedule; (ii) the payment and delinquency status of each Mortgage Loan; (iii)
at the time of transfer to the Depositor, the Seller has transferred or assigned
all of its right, title and interest in each Mortgage Loan and the Related
Documents, free of any lien; and (iv) each Mortgage Loan complies with any and
all requirements of any federal, state or local law with respect to the
origination of such Mortgage Loans including, without limitation, usury, truth
in lending, real estate settlement procedures, consumer credit protection, equal
credit opportunity, predatory and abusive lending laws or disclosure laws
applicable to the Mortgage Loans. In the event of a breach of any such
representation or warranty that does not constitute a breach of any
representation or warranty made by the Originator as described above, the Seller
will be obligated in the same matter as the Originator to cure such breach or
purchase the affected Mortgage Loans, as described above.

                                      S-53


     To the extent that any fact, condition or event with respect to a Mortgage
Loan constitutes a breach of both a representation and warranty of the
Originator under the Originator Mortgage Loan Purchase Agreement, and a breach
of a representation and warranty of the Seller under the Mortgage Loan Purchase
Agreement, then the only right or remedy of the Trustee or any Certificateholder
will be the Trustee's right to enforce the obligations of the Originator under
the Originator Mortgage Loan Purchase Agreement, and there will be no remedy
against the Seller for such breaches (other than the Seller's obligation to
remit to the Trust any Reimbursement Amount which the Originator fails to pay).

     Mortgage Loans required to be transferred to the Originator or the Seller
as described in the preceding paragraphs are referred to as "DEFECTIVE MORTGAGE
LOANS."

     Pursuant to the Pooling and Servicing Agreement, the Servicer will service
and administer the Mortgage Loans as more fully set forth therein.

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

     The Servicer will establish and maintain or cause to be maintained a
separate trust account (the "COLLECTION ACCOUNT") for the benefit of the holders
of the Certificates. The Collection Account will be an Eligible Account (as
defined herein). Upon receipt by the Servicer of amounts in respect of the
Mortgage Loans (excluding amounts representing the Servicing Fee or other
servicing compensation, reimbursement for Advances and Servicing Advances,
insurance proceeds to be applied to the restoration or repair of a Mortgaged
Property or similar items), the Servicer will be required to deposit such
amounts in the Collection Account. Amounts so deposited may be invested in
eligible investments (as described in the Pooling and Servicing Agreement)
maturing no later than one Business Day prior to the date (the "SERVICER
REMITTANCE DATE") on which the amount on deposit therein is required to be
deposited in the Distribution Account. A "BUSINESS DAY" is any day other than a
Saturday, a Sunday or a day on which banking institutions in the State of New
York, the State of California, the State of Texas, or in the city in which the
corporate trust office of the Trustee is located are authorized or obligated by
law or executive order to be closed. The Trustee will establish an account (the
"DISTRIBUTION ACCOUNT") into which the Servicer will deposit, on the Servicer
Remittance Date, amounts withdrawn from the Collection Account for distribution
to Certificateholders on such Distribution Date. The Distribution Account will
be an Eligible Account. Amounts on deposit therein may be invested in eligible
investments maturing on or before the Business Day prior to the related
Distribution Date unless such eligible investments are invested in investments
managed or advised by the Trustee or an affiliate thereof, in which case such
Eligible Investments may mature on the related Distribution Date.

     An "ELIGIBLE ACCOUNT" is a segregated account that is (i) an account or
accounts maintained with a federal or state chartered depository institution or
trust company the short-term unsecured debt obligations of which (or, in the
case of a depository institution or trust company that is the principal
subsidiary of a holding company, the short-term unsecured debt obligations of
such holding company) are rated "A-1" (or the equivalent) by each of S&P, Fitch
and Moody's (collectively, the "RATING AGENCIES") at the time any amounts are
held on deposit therein, (ii) an account or accounts the deposits in which are
fully insured by the Federal Deposit Insurance Corporation (to the limits
established by such corporation), the uninsured deposits in which account are
otherwise secured such that, as evidenced by an opinion of counsel delivered to
the Trustee and to each Rating Agency, the Certificateholders will have a claim
with respect to the funds in such account or a perfected first priority security
interest against such collateral (which shall be limited to eligible
investments) securing such funds that is superior to claims of any other
depositors or creditors of the depository institution with which such account is
maintained, (iii) a trust account or accounts maintained with the trust
department of a federal or state chartered depository institution, national
banking association or trust company acting in its fiduciary capacity or (iv)
otherwise acceptable to each Rating Agency without reduction or withdrawal of
their then current ratings of the Certificates as evidenced by a letter from
each Rating Agency to the Trustee. Eligible investments are specified in the
Pooling and Servicing Agreement and are limited to investments which meet the
criteria of the Rating Agencies from time to time as being consistent with their
then current ratings of the Offered Certificates.

ADVANCES

     Subject to the following limitations, the Servicer will be obligated to
advance or cause to be advanced on the Servicer Remittance Date from its own
funds, or funds in the Collection Account that are not included in the


                                      S-54


Available Funds for such Distribution Date, or a combination of both, an amount
equal to the aggregate of all payments of principal and interest, net of the
Servicing Fee, that were due during the related Collection Period on the
Mortgage Loans and that were not received by the related Determination Date (any
such advance, an "ADVANCE").

     With respect to Balloon Mortgage Loans, the Servicer will not make an
Advance of a delinquent Balloon Payment but will instead advance an assumed
monthly payment that would have been due on the related Due Date based on the
original principal amortization schedule for such Balloon Mortgage Loan. With
respect to Interest Only Mortgage Loans, the Servicer will be obligated to make
Advances of scheduled interest during the first 60 months of the term of such
Mortgage Loan and Advances of scheduled principal and interest thereafter.

     Advances with respect to Mortgage Loans are required to be made only to the
extent the Servicer deems them to be recoverable from related late collections,
insurance proceeds, condemnation proceeds or liquidation proceeds. The purpose
of making such Advances is to maintain a regular cash flow to the
Certificateholders, rather than to guarantee or insure against losses. The
Servicer will not be required, however, to make any Advances with respect to
reductions in the amount of the Monthly Payments on the Mortgage Loans due to
bankruptcy proceedings or the application of the Soldiers' and Sailors' Civil
Relief Act of 1940, as amended (the "RELIEF ACT"), or similar state or local
laws. Subject to the recoverability standard above, the Servicer's obligation to
make Advances as to any Mortgage Loan will continue until the earlier of such
time as the related Mortgaged Property is liquidated or such Mortgage Loan is
paid in full by the mortgagor or disposed of by the Trust.

     All Advances will be reimbursable to the Servicer from late collections,
insurance proceeds, condemnation proceeds and liquidation proceeds from the
Mortgage Loan as to which such unreimbursed Advance was made. In addition, any
Advances previously made in respect of any Mortgage Loan that the Servicer deems
to be nonrecoverable from related late collections, insurance proceeds,
condemnation proceeds or liquidation proceeds may be reimbursed to the Servicer
out of general funds in the Collection Account prior to the distributions on the
Certificates. In addition, the Servicer may withdraw from the Collection Account
funds that were not included in Available Funds for the preceding Distribution
Date to reimburse itself for Advances previously made. In the event the Servicer
fails in its obligation to make any such Advance, the Trustee, in its capacity
as successor servicer, will be obligated to make any such Advance, to the extent
required in the Pooling and Servicing Agreement.

     In the course of performing its servicing obligations, the Servicer will
pay all reasonable and customary "out-of-pocket" costs and expenses incurred in
the performance of its servicing obligations, including, but not limited to, the
cost of (i) the preservation, restoration, inspection and protection of the
Mortgaged Properties, (ii) any enforcement or judicial proceedings, including
foreclosures, and (iii) the management and liquidation of Mortgaged Properties
acquired in satisfaction of the related mortgage. Each such expenditure will
constitute a "SERVICING ADVANCE."

     The Servicer's right to reimbursement for Servicing Advances is limited to
late collections on the related Mortgage Loan, including liquidation proceeds,
released mortgaged property proceeds, insurance proceeds, condemnation proceeds
and such other amounts the Servicer may collect from the related mortgagor or
otherwise relating to the Mortgage Loan in respect of which such unreimbursed
amounts are owed, unless such amounts are deemed to be nonrecoverable by the
Servicer, in which event reimbursement will be made to the Servicer from general
funds in the Collection Account.

     The Pooling and Servicing Agreement may provide that (i) the Servicer, may
enter into a facility with any person which provides that such person (an
"ADVANCING PERSON") may fund Advances and/or Servicing Advances, although no
such facility shall reduce or otherwise affect the Servicer's obligation to fund
such Advances and/or Servicing Advances, and (ii) the Pooling and Servicing
Agreement may be amended without the consent of the Certificateholders to
provide for such a facility.

THE TRUSTEE

     JPMorgan Chase Bank, a New York banking corporation, will act as trustee
(the "TRUSTEE") for the Certificates pursuant to the Pooling and Servicing
Agreement. The Trustee has its corporate trust office at 4 New York Plaza, 6th
Floor, New York, New York 10004-2477, Attention: Global Debt Services/Structured
Finance:


                                      S-55


ABFC 2003-WMC1. The Trustee will perform administrative functions on behalf of
the Trust Fund and for the benefit of the certificateholders pursuant to the
terms of the Pooling and Servicing Agreement. The principal compensation to be
paid to the Trustee in respect of its obligations under the Pooling and
Servicing Agreement will be the "TRUSTEE FEE." This fee will be paid monthly by
the Trust Fund and will be calculated as 0.006% annually (the "TRUSTEE FEE
RATE") of the Principal Balance of each Mortgage Loan. The Pooling and Servicing
Agreement will provide that the Trustee and any director, officer, employee or
agent of the Trustee will be indemnified by the Trust Fund and will be held
harmless against any loss, liability or expense (not including expenses,
disbursements and advances incurred or made by the Trustee in the ordinary
course of the Trustee's performance in accordance with the provisions of the
Pooling and Servicing Agreement) the Trustee incurs arising out of or in
connection with the acceptance or administration of its obligations and duties
under the Pooling and Servicing Agreement, other than any loss, liability or
expense (i) that is specifically allocated to the Trustee under the Pooling and
Servicing Agreement or (ii) incurred by reason of willful misfeasance, bad faith
or negligence in the performance of the Trustee's duties under the Pooling and
Servicing Agreement or by reason of reckless disregard of the Trustee's
obligations and duties under the Pooling and Servicing Agreement.

THE CREDIT RISK MANAGER

     The Murrayhill Company, a Colorado corporation (the "CREDIT RISK MANAGER"),
will act as the Trust Fund's representative in advising the Servicer regarding
certain delinquent and defaulted Mortgage Loans, and in monitoring and reporting
to the Depositor on the performance of such Mortgage Loans, including prepayment
penalty collection analysis. The Credit Risk Manager will rely upon mortgage
loan data that is provided to it by the Servicer in performing its advisory and
monitoring functions.

     The Credit Risk Manager will be entitled to receive a fee (the "CREDIT RISK
MANAGER FEE") until the termination of the Trust Fund or until its removal by a
vote of at least 66-2/3% of the Certificateholders by Voting Rights. This fee
will be paid monthly by the Trust Fund and will be calculated as 0.0175%
annually (the "CREDIT RISK MANAGER FEE") of the Principal Balance of each
Mortgage Loan.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal compensation (the "SERVICING FEE") to be paid to the Servicer
in respect of its servicing activities for the Certificates will be at the
"SERVICING FEE RATE" of 0.50% per annum on the Principal Balance of each
Mortgage Loan. As additional servicing compensation, the Servicer is entitled to
retain all service-related fees, including assumption fees, modification fees,
extension fees, bad check fees, late payment charges and Prepayment Interest
Excess, to the extent collected from mortgagors, together with any interest or
other income earned on funds held in the Collection Account and any escrow
accounts. The Servicer is obligated to offset any Prepayment Interest Shortfall
on the Mortgage Loans on any Distribution Date (payments made by the Servicer in
satisfaction of such obligation, "COMPENSATING INTEREST") by an amount not in
excess of its monthly Servicing Fee for such Distribution Date. The Servicer is
obligated to pay certain insurance premiums and certain ongoing expenses
associated with the Mortgage Pool and incurred by the Servicer in connection
with its responsibilities under the Pooling and Servicing Agreement and is
entitled to reimbursement therefor as provided in the Pooling and Servicing
Agreement.

     The "DETERMINATION DATE" with respect to any Distribution Date will be the
15th day of the calendar month in which such Distribution Date occurs or, if
such day is not a Business Day, the Business Day immediately preceding such 15th
day. With respect to any Determination Date and each Mortgage Loan as to which a
principal prepayment in full was applied during the prior calendar month, the
"PREPAYMENT INTEREST SHORTFALL" is an amount equal to the interest at the
Mortgage Interest Rate for such Mortgage Loan (net of the Servicing Fee Rate) on
the amount of such principal prepayment for the number of days commencing on the
date on which the principal prepayment is applied and ending on the last day of
the calendar month in which applied.

OPTIONAL TERMINATION

     The majority holder of the Class CE Certificates or, if (i) such holder is
the Seller or is affiliated with the Seller or (ii) there is no majority holder
of the Class CE Certificates, the Servicer, will have the right to purchase all
of the Mortgage Loans and REO Properties in the Trust Fund and thereby effect
the early retirement of the


                                      S-56


Certificates, on any Distribution Date on which the aggregate Principal Balance
of such Mortgage Loans and REO Properties is less than 10% of the aggregate
Principal Balance of the Mortgage Loans as of the Cut-off Date. The first
Distribution Date on which such option could be exercised is referred to herein
as the "OPTIONAL TERMINATION DATE." In the event that the option is exercised,
the purchase will be made at a price (the "TERMINATION PRICE") generally equal
to par plus accrued interest for each Mortgage Loan at the related Mortgage
Interest Rate to but not including the first day of the month in which such
purchase price is distributed plus the amount of any unreimbursed Advances and
Servicing Advances made by the Servicer. If the majority holder of the Class CE
Certificates is subject to regulation by the OCC, the FDIC, the Federal Reserve
or the Office of Thrift Supervision, however, the option may not be exercised
unless the aggregate fair market value of the Mortgage Loans and REO Properties
is greater than or equal to the Termination Price. In addition, no option may be
exercised until any due and unpaid Reimbursement Amounts have been paid to the
Trust. Proceeds from such purchase will be included in Available Funds and will
be distributed to the holders of the Certificates in accordance with the Pooling
and Servicing Agreement. Any such purchase of Mortgage Loans and REO Properties
will result in the early retirement of the Certificates.

     In connection with the issuance of any net interest margin securities
secured by all or a portion of the Class CE and Class P Certificates, a party
may agree to refrain from exercising this option while those securities are
outstanding.

OPTIONAL PURCHASE OF DEFAULTED LOANS

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

DUE-ON-SALE CLAUSE

     When a Mortgaged Property has been or is about to be conveyed by the
Mortgagor, the Servicer shall, except as set forth below, to the extent it has
knowledge of such conveyance or prospective conveyance, exercise its rights to
accelerate the maturity of the related Mortgage Loan under any "due-on-sale"
clause contained in the related Mortgage or Mortgage Note; provided, however,
that the Servicer shall not exercise any such right if the "due-on-sale" clause,
in the reasonable belief of the Servicer, is not enforceable under applicable
law, or if in the reasonable judgment of the Servicer, entering into an
assumption and modification agreement with a Person to whom such property shall
be conveyed and releasing the original Mortgagor from liability would be in the
best interests of the Certificateholders.

SERVICER EVENTS OF TERMINATION

     Servicer events of termination will consist, among other things, of: (i)
any failure by the Servicer to deposit in the Collection Account or Distribution
Account the required amounts or remit to the Trustee any payment which continues
unremedied for one Business Day; (ii) any failure of the Servicer to make any
Advance with respect to a Mortgage Loan or to cover any Prepayment Interest
Shortfalls on Mortgage Loans, as described herein, which failure continues
unremedied for one Business Day; (iii) any failure by the Servicer to observe or
perform in any material respect any other of its covenants or agreements in the
Pooling and Servicing Agreement, which continues unremedied for 30 days after
the first date on which (x) the Servicer has knowledge of such failure or (y)
written notice of such failure is given to the Servicer; (iv) insolvency,
readjustment of debt, marshalling of assets and liabilities or similar
proceedings, and certain actions by or on behalf of the Servicer indicating its
insolvency or inability to pay its obligations; (v) a cumulative loss percentage
as of any Distribution Date exceeding the applicable percentage specified in the
Pooling and Servicing Agreement; and (vi) a reduction in the servicer ratings of
the Servicer by one or more of the Rating Agencies below certain levels
specified in the Pooling and Servicing Agreement.

                                      S-57


RIGHTS UPON SERVICER EVENTS OF TERMINATION

     So long as a servicer event of termination (as defined in the Pooling and
Servicing Agreement) remains unremedied, the Trustee may, and at the direction
of the holders of the Certificates evidencing not less than 51% of the Voting
Rights is required to, terminate all of the rights and obligations of the
Servicer with respect to the Mortgage Loans, as provided in the Pooling and
Servicing Agreement, whereupon the Trustee will succeed to (or appoint a
successor servicer to assume) all of the responsibilities and duties of the
Servicer pursuant to the Pooling and Servicing Agreement, including the
obligation to make any required Advances and Servicing Advances. No assurance
can be given that termination of the rights and obligations of the Servicer
under the Pooling and Servicing Agreement would not adversely affect the
servicing of the related Mortgage Loans, including the delinquency experience of
such Mortgage Loans.

     No holder of an Offered Certificate, solely by virtue of such holder's
status as a holder of an Offered Certificate, will have any right under the
Pooling and Servicing Agreement to institute any proceeding with respect
thereto, unless such holder previously has given to the Trustee written notice
of default and unless the holders of Certificates having not less than 51% of
the Voting Rights evidenced by the Certificates so agree and have offered
indemnity satisfactory to the Trustee.

VOTING RIGHTS

     With respect to any date of determination, the percentage of all the Voting
Rights allocated among holders of the Certificates (other than the Class CE,
Class P and Class R Certificates) will be 98% and will be allocated among the
classes of such Certificates in the proportion that the aggregate Certificate
Principal Balance of all the Certificates of such class then outstanding bear to
the aggregate Certificate Principal Balance of all Certificates then
outstanding. With respect to any date of determination, 1% of all the Voting
Rights will be allocated to the holders of each of the Class CE and Class P
Certificates. The Voting Rights allocated to a class of Certificates will be
allocated among all holders of each such class in proportion to the outstanding
certificate balances (or percentage interest) of such Certificates. The Class R
Certificates will not have any Voting Rights.

AMENDMENT

     The Pooling and Servicing Agreement may be amended by the Depositor, the
Servicer and the Trustee, without the consent of the holders of the
Certificates, for any of the purposes set forth under "Description of the
Agreements--Material Terms of the Pooling and Servicing Agreements and
Underlying Servicing Agreements--Amendment" in the Prospectus or to provide for
the rights of a NIMS Insurer, if any, as described under "-- Rights of the NIMS
Insurer under the Pooling and Servicing Agreement." In addition, the Pooling and
Servicing Agreement may be amended by the Depositor, the Servicer and the
Trustee and the holders of a majority in interest of any class of Certificates
affected thereby for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of the Pooling and Servicing
Agreement or of modifying in any manner the rights of the holders of any class
of Certificates; provided, however, that no such amendment may (i) reduce in any
manner the amount of, or delay the timing of, distributions required to be made
on any class of Certificates without the consent of the holders of such
Certificates; (ii) adversely affect in any material respect the interests of the
holders of any class of Certificates in a manner other than as described in
clause (i) above, without the consent of the holders of such class evidencing
percentage interests aggregating at least 66%; (iii) reduce the aforesaid
percentage of aggregate outstanding principal amounts of Certificates, the
holders of which are required to consent to any such amendment, without the
consent of the holders of all such Certificates, or (iv) result in the
imposition of any tax on any REMIC constituting part of the Trust Fund or cause
any such REMIC to fail to qualify as a REMIC at any time that any certificates
are outstanding.

RIGHTS OF THE NIMS INSURER UNDER THE POOLING AND SERVICING AGREEMENT

     After the Closing Date, a separate trust may be established to issue net
interest margin securities secured by all or a portion of the Class CE and Class
P Certificates. Those net interest margin securities may or may not have the
benefit of a financial guaranty insurance policy. If a policy is obtained, the
NIMS Insurer that issues that policy will be a third party beneficiary of the
Pooling and Servicing Agreement and will have a number of rights under the
Pooling and Servicing Agreement, including the following:



                                      S-58


     o    the right to consent to the Servicer's exercise of its discretion to
          waive assumption fees, late payment or other charges in connection
          with a Mortgage Loan or to arrange for the extension of Due Dates for
          payments due on a mortgage note for no more than 125 days, if the
          waivers or extensions relate to more than 5% of the Mortgage Loans as
          of the Cut-off Date;

     o    the right to consent to the Servicer's entering into any sub-servicing
          agreement with any servicing entity with respect to any of the
          Mortgage Loans;

     o    the right to direct the Trustee to terminate all of the rights and
          obligations of the Servicer under the Pooling and Servicing Agreement
          relating to the Trust Fund and the assets of the Trust Fund following
          the occurrence of a servicer event of termination under the Pooling
          and Servicing Agreement;

     o    the right to approve or reject the appointment of any successor
          servicer other than the Trustee, if the Servicer is required to be
          replaced and the Trustee is unwilling or unable to act as successor
          servicer;

     o    the right to consent to any amendment to the Pooling and Servicing
          Agreement; and

     o    each of the other rights described under "Risk Factors--Certain Rights
          of the NIMS Insurer may preempt the rights of holders of offered
          certificates" in this Prospectus Supplement.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates will be issued pursuant to the Pooling and Servicing
Agreement. Set forth below are summaries of the specific terms and provisions
pursuant to which the Offered Certificates will be issued. The following
summaries do not purport to be complete and are subject to, and are qualified in
their entirety by reference to, the provisions of the Pooling and Servicing
Agreement. When particular provisions or terms used in the Pooling and Servicing
Agreement are referenced, the actual provisions (including definitions of terms)
are incorporated by reference.

     The Trust will issue the Class A-1, Class A-2 and Class A-3 Certificates
(the "CLASS A CERTIFICATES" or the "SENIOR CERTIFICATES"), the Class M-1, Class
M-2, Class M-3, Class M-4, Class M-5 and Class M-6 Certificates (collectively,
the "CLASS M CERTIFICATES" ), the Class CE Certificates (together with the Class
M Certificates, the "SUBORDINATED CERTIFICATES"), the Class P Certificates (the
"CLASS P CERTIFICATES") and the Class R Certificate (the "RESIDUAL
CERTIFICATE"). The Senior Certificates, the Subordinated Certificates, the Class
P Certificates and the Residual Certificates are collectively referred to herein
as the "CERTIFICATES." Only the Class A Certificates and Class M Certificates
are offered hereby (the "OFFERED CERTIFICATES").

     The Offered Certificates will have the respective original Certificate
Principal Balances specified on page S-4 hereof, subject to a permitted variance
of plus or minus five percent.

     The Offered Certificates will be issued in book-entry form as described
below. The Offered Certificates will be issued in minimum dollar denominations
of $25,000 and integral multiples of $1 in excess thereof.

     Distributions on the Offered Certificates will be made by the Trustee on
the 25th day of each month, or if such day is not a Business Day, on the first
Business Day thereafter, commencing in December 2003 (each, a "DISTRIBUTION
DATE"), to the persons in whose names such Certificates are registered at the
close of business on the Record Date. With respect to the Offered Certificates,
the "RECORD DATE" is the Business Day immediately preceding such Distribution
Date; provided, however, that if any such Offered Certificates become Definitive
Certificates (as defined herein), the Record Date for such Certificates will be
the last Business Day of the month immediately preceding the month in which the
related Distribution Date occurs.



                                      S-59


BOOK-ENTRY CERTIFICATES

     The Offered Certificates will be book-entry Certificates (the "BOOK-ENTRY
CERTIFICATES"). Persons acquiring beneficial ownership interests in the Offered
Certificates ("CERTIFICATE OWNERS") will hold such Certificates through DTC in
the United States, or Clearstream or Euroclear (in Europe) if they are
participants of such systems (the "PARTICIPANTS"), or indirectly through
organizations which are participants in such systems (the "INDIRECT
PARTICIPANTS"). The Book-Entry Certificates will be issued in one or more
certificates which equal the aggregate Certificate Principal Balance of such
Certificates and will initially be registered in the name of Cede & Co., the
nominee of DTC. Clearstream and Euroclear will hold omnibus positions on behalf
of their Participants through customers' securities accounts in Clearstream's
and Euroclear's names on the books of their respective depositaries which in
turn will hold such positions in customers' securities accounts in the
depositaries' names on the books of DTC. Citibank, N.A. will act as depositary
for Clearstream and JPMorgan Chase Bank will act as depositary for Euroclear (in
such capacities, individually the "RELEVANT DEPOSITARY" and collectively the
"EUROPEAN DEPOSITARIES"). Investors may hold such beneficial interests in the
Book-Entry Certificates in minimum denominations of $25,000. Except as described
below, no person acquiring a Book-Entry Certificate (each, a "BENEFICIAL OWNER")
will be entitled to receive a physical certificate representing such Certificate
(a "DEFINITIVE CERTIFICATE"). Unless and until Definitive Certificates are
issued, it is anticipated that the only "CERTIFICATEHOLDER" of the Offered
Certificates will be Cede & Co., as nominee of DTC. Certificate Owners will not
be Certificateholders as that term is used in the Pooling and Servicing
Agreement. Certificate Owners are only permitted to exercise their rights
indirectly through Participants and DTC.

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

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

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

     The laws of some states require that certain persons take physical delivery
of securities in definitive, certificated form. Consequently, this may limit a
beneficial owner's ability to transfer its interests in a Book-Entry


                                      S-60


Certificate to such persons. Because DTC can only act on behalf of DTC
Participants, the ability of an owner of a beneficial interest in a Book-Entry
Certificate to pledge such interest to persons or entities that are not DTC
Participants, or otherwise take actions in respect of such interest, may be
limited by the lack of definitive certificate for such interest. See "Global
Clearance, Settlement and Tax Documentation Procedures" in Annex I to this
Prospectus Supplement.

     Because of time zone differences, credits of securities received in
Clearstream or Euroclear as a result of a transaction with a Participant will be
made during subsequent securities settlement processing and dated as of the next
Business Day for Euroclear and Clearstream following the DTC settlement date.
Such credits or any transactions in such securities settled during such
processing will be reported to the relevant Euroclear or Clearstream
Participants on such Business Day. Cash received in Clearstream or Euroclear as
a result of sales of securities by or through a Clearstream Participant or
Euroclear Participant to a DTC Participant will be received with value on the
DTC settlement date but will be available in the relevant Clearstream or
Euroclear cash account only as of the next Business Day for Euroclear and
Clearstream following settlement in DTC. For information with respect to tax
documentation procedures relating to the Certificates, see "Federal Income Tax
Consequences--REMICs--Taxation of Certain Foreign Investors" and "--Backup
Withholding" in the Prospectus and "Global Clearance, Settlement and Tax
Documentation Procedures--Certain U.S. Federal Income Tax Documentation
Requirements" in Annex I to this Prospectus Supplement.

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

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

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

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

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

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

                                      S-61


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

     The Euroclear System ("EUROCLEAR") was created in 1968 to hold securities
for its participants ("EUROCLEAR PARTICIPANTS") and to clear and settle
transactions between Euroclear Participants through simultaneous electronic
book-entry delivery against payment, thereby eliminating the need for physical
movement of certificates and any risk from lack of simultaneous transfers of
securities and cash. Transactions may be settled in a variety of currencies,
including United States dollars. Euroclear provides various other services,
including securities lending and borrowing and interfaces with domestic markets
in several countries generally similar to the arrangements for cross-market
transfers with DTC described above. Euroclear is operated by Euroclear Bank
S.A./N.V. (the "EUROCLEAR OPERATOR"), under contract with Euroclear Clearance
Systems S.C., a Belgian cooperative corporation (the "COOPERATIVE"). All
operations are conducted by the Euroclear Operator, and all Euroclear securities
clearance accounts and Euroclear cash accounts are accounts with the Euroclear
Operator, not the Cooperative. The Cooperative establishes policy for Euroclear
on behalf of Euroclear Participants. Euroclear Participants include banks
(including central banks), securities brokers and dealers and other professional
financial intermediaries. Indirect access to Euroclear is also available to
other firms that clear through or maintain a custodial relationship with a
Euroclear Participant, either directly or indirectly.

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

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

     Under a book-entry format, beneficial owners of the Book-Entry Certificates
may experience some delay in their receipt of payments, since such payments will
be forwarded by the Trustee to Cede & Co. Distributions with respect to
Certificates held through Clearstream or Euroclear will be credited to the cash
accounts of Clearstream Participants or Euroclear Participants in accordance
with the relevant system's rules and procedures, to the extent received by the
Relevant Depositary. Such distributions will be subject to tax reporting in
accordance with relevant United States tax laws and regulations. See "Federal
Income Tax Consequences--REMICs--Taxation of Certain Foreign Investors" and
"--Backup Withholding" in the Prospectus. Because DTC can only act on behalf of
DTC Participants, the ability of a beneficial owner to pledge Book-Entry
Certificates to persons or entities that do not participate in the book-entry
system, or otherwise take actions in respect of such Book-Entry Certificates,
may be limited due to the lack of physical certificates for such Book-Entry
Certificates. In addition, issuance of the Book-Entry Certificates in book-entry
form may reduce the liquidity of such Certificates in the secondary market since
certain potential investors may be unwilling to purchase Certificates for which
they cannot obtain physical certificates.

     Monthly and annual reports on the Trust Fund will be provided to Cede &
Co., as nominee of DTC, and may be made available by Cede & Co. to beneficial
owners upon request, in accordance with the rules, regulations and procedures
creating and affecting the DTC Participants to whose DTC accounts the Book-Entry
Certificates of such beneficial owners are credited.



                                      S-62


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

     Definitive Certificates will be issued to beneficial owners of the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC
or the Depositor advises the Trustee in writing that DTC is no longer willing,
qualified or able to discharge properly its responsibilities as nominee and
depository with respect to the Book-Entry Certificates and the Depositor or the
Trustee is unable to locate a qualified successor, (b) the Depositor, at its
sole option, with the consent of the Trustee, elects to terminate a book-entry
system through DTC or (c) after the occurrence of a Servicer event of
termination, beneficial owners having percentage interests aggregating not less
than 51% of the Book-Entry Certificates advise the Trustee and DTC through the
Financial Intermediaries and the DTC 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 Trustee will be required to notify all beneficial
owners of the occurrence of such event and the availability through DTC of
Definitive Certificates. Upon surrender by DTC of the global certificate or
certificates representing the Book-Entry Certificates and instructions for
re-registration, the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as
Certificateholders under the Agreement.

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

     None of the Depositor, the Servicer or the Trustee will have any
responsibility for any aspect of the records relating to or payments made on
account of beneficial ownership interests of the Book-Entry Certificates held by
Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests. In the event of the
insolvency of DTC, a DTC Participant or an Indirect DTC Participant in whose
name Book-Entry Certificates are registered, the ability of Certificate Owners
to obtain timely payment and, if the limits of applicable insurance coverage by
the Securities Investor Protection Corporation are exceeded or if such coverage
is otherwise unavailable, ultimate payment, of amounts distributable with
respect to such Book-Entry Certificates may be impaired.

ALLOCATION OF AVAILABLE FUNDS

     Distributions to holders of each class of Offered Certificates will be made
on each Distribution Date from Available Funds. "AVAILABLE FUNDS" will be equal
to the sum of the following amounts with respect to the Mortgage Loans, net of
amounts reimbursable or payable to the Servicer, including amounts in respect of
indemnification of the Servicer, the Servicing Fee and any accrued and unpaid
Servicing Fee and amounts payable to the Trustee in respect of certain expenses
and indemnification: (i) the aggregate amount of Monthly Payments on the
Mortgage Loans due during the related Collection Period and received by the
Servicer on or prior to the related Determination Date, (ii) certain unscheduled
payments in respect of the Mortgage Loans, including prepayments (but excluding
any prepayment penalties), insurance proceeds, condemnation proceeds and
liquidation proceeds net of certain expenses received during the related
Prepayment Period, (iii) payments from the Servicer in connection with Advances
and Prepayment Interest Shortfalls for such Distribution Date, (iv) the Purchase
Price for any repurchased Mortgage Loan deposited to the Collection Account
during the related Prepayment Period, (v) any Substitution Adjustments deposited
in the Collection Account during the related Prepayment Period, (vi) any
Reimbursement Amount deposited to the Collection Account during the related
Prepayment Period, (vii) the aggregate of amounts received in respect of REO
Properties deposited in the Collection Account for such


                                      S-63


Distribution Date and (viii) on the Distribution Date on which the Trust is to
be terminated in accordance with the Pooling and Servicing Agreement, the
Termination Price.

     The "COLLECTION PERIOD" with respect to any Distribution Date means the
period from the second day of the calendar month preceding the month in which
such Distribution Date occurs through the first day of the month in which such
Distribution Date occurs.

     The "PREPAYMENT PERIOD" with respect to any Distribution Date means the
calendar month preceding the calendar month in which such Distribution Date
occurs.

INTEREST DISTRIBUTIONS

     On each Distribution Date, based upon the information provided to it in a
remittance report prepared by the Servicer, the Trustee will distribute the
Interest Remittance Amount in the following order of priority to the extent
available:

     first, concurrently, to the Trustee, the Trustee Fee and to the Credit Risk
Manager, the Credit Risk Manager Fee, pro rata;

     second, concurrently, as follows:

               (1) from the Group 1 Interest Remittance Amount to the Class A-1
          Certificates, the applicable Accrued Certificate Interest thereon for
          such Distribution Date; and

               (2) concurrently, from the Group 2 Interest Remittance Amount to
          the Class A-2 and Class A-3 Certificates, pro rata, the applicable
          Accrued Certificate Interest thereon for such Distribution Date;

     third, concurrently, as follows:

               (1) from the Group 1 Interest Remittance Amount to the Class A-1
          Certificates, the applicable Interest Carry Forward Amount thereon for
          such Distribution Date; and

               (2) concurrently, from the Group 2 Interest Remittance Amount to
          the Class A-2 and Class A-3 Certificates, pro rata, the applicable
          Interest Carry Forward Amount thereon for such Distribution Date;

     fourth, concurrently, as follows:

               (1) if the Group 1 Interest Remittance Amount is insufficient to
          pay the Class A-1 Certificates' applicable Accrued Certificate
          Interest for such Distribution Date in priority second above, from the
          remaining Group 2 Interest Remittance Amount, to the Class A-1
          Certificates, to cover such shortfall for such Distribution Date; and

               (2) if the Group 2 Interest Remittance Amount is insufficient to
          pay the Class A-2 and Class A-3 Certificates' applicable Accrued
          Certificate Interest for such Distribution Date in priority second
          above, concurrently, from the remaining Group 1 Interest Remittance
          Amount, to the Class A-2 and Class A-3 Certificates, pro rata, to
          cover such shortfall for such Distribution Date;

     fifth, concurrently, as follows:

               (1) if the Group 1 Interest Remittance Amount is insufficient to
          pay the Class A-1 Certificates' applicable Interest Carry Forward
          Amount for such Distribution Date in priority third


                                      S-64


          above, from the remaining Group 2 Interest Remittance Amount, to the
          Class A-1 Certificates, to cover such shortfall for such Distribution
          Date; and

               (2) if the Group 2 Interest Remittance Amount is insufficient to
          pay the Class A-2 and Class A-3 Certificates' applicable Interest
          Carry Forward Amount for such Distribution Date in priority third
          above, concurrently, from the remaining Group 1 Interest Remittance
          Amount, to the Class A-2 and Class A-3 Certificates, pro rata, to
          cover such shortfall for such Distribution Date;

     sixth, to the Class M-1 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date;

     seventh, to the Class M-2 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date;

     eighth, to the Class M-3 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date;

     ninth, to the Class M-4 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date;

     tenth, to the Class M-5 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date;

     eleventh, to the Class M-6 Certificates, the Accrued Certificate Interest
thereon for such Distribution Date; and

     twelfth, the amount, if any, of the Interest Remittance Amount remaining
after application with respect to the priorities set forth above which is
defined below as the "Monthly Excess Interest Amount" for such Distribution
Date, will be applied as described below under "--Application of Monthly Excess
Cashflow Amounts."

     "ACCRUED CERTIFICATE INTEREST" for each Class of Offered Certificates and
each Distribution Date means an amount equal to the interest accrued during the
related Interest Accrual Period on the Certificate Principal Balance of such
class of Certificates, minus each class's Interest Percentage of shortfalls
caused by the Relief Act or similar state or local laws for such Distribution
Date.

     The "GROUP 1 INTEREST REMITTANCE AMOUNT" means, as of any Distribution
Date, the sum, without duplication, of (i) all interest collected or advanced
with respect to the related Collection Period on the Group 1 Mortgage Loans
received by the Servicer on or prior to the Determination Date for such
Distribution Date (less the Servicing Fee for such Mortgage Loans, certain
amounts available for reimbursement of Advances and Servicing Advances with
respect to such Mortgage Loans as described above under "The Pooling and
Servicing Agreement--Advances" and certain other reimbursable expenses pursuant
to the Pooling and Servicing Agreement), (ii) all Compensating Interest paid by
the Servicer on such Distribution Date with respect to the Group 1 Mortgage
Loans, (iii) the portion of any payment in connection with any principal
prepayment, substitution, Purchase Price, Termination Price, liquidation
proceeds (net of certain expenses) or insurance proceeds relating to interest
with respect to the Group 1 Mortgage Loans received during the related
Prepayment Period and (iv) the portion of any Reimbursement Amount relating to
the Group 1 Mortgage Loans received during the related Prepayment Period.

     The "GROUP 2 INTEREST REMITTANCE AMOUNT" means, as of any Distribution
Date, the sum, without duplication, of (i) all interest collected or advanced
with respect to the related Collection Period on the Group 2 Mortgage Loans
received by the Servicer on or prior to the Determination Date for such
Distribution Date (less the Servicing Fee for such Mortgage Loans, certain
amounts available for reimbursement of Advances and Servicing Advances with
respect to such Mortgage Loans as described above under "The Pooling and
Servicing Agreement--Advances" and certain other reimbursable expenses pursuant
to the Pooling and Servicing Agreement), (ii) all Compensating Interest paid by
the Servicer on such Distribution Date with respect to the Group 2 Mortgage
Loans, (iii) the portion of any payment in connection with any principal
prepayment, substitution, Purchase Price, Termination Price, liquidation
proceeds (net of certain expenses) or insurance proceeds relating to interest
with respect to the Group 2 Mortgage Loans received during the related
Prepayment Period and (iv) the portion of any Reimbursement Amount relating to
the Group 2 Mortgage Loans received during the related Prepayment Period.

                                      S-65


     The "INTEREST ACCRUAL PERIOD" for any Distribution Date and each class of
Offered Certificates will be the period from and including the preceding
Distribution Date, or in the case of the first Distribution Date, from the
Closing Date, through and including the day prior to the current Distribution
Date, and calculations of interest will be made on the basis of the actual
number of days in the Interest Accrual Period and on a 360-day year.

     The "INTEREST CARRY FORWARD AMOUNT" means for any class of Offered
Certificates and any Distribution Date, the sum of (a) the excess, if any, of
the Accrued Certificate Interest and any Interest Carry Forward Amount for the
prior Distribution Date, over the amount in respect of interest actually
distributed on such class on such prior Distribution Date and (b) interest on
such excess at the applicable Certificate Interest Rate on the basis of the
actual number of days elapsed since the prior Distribution Date.

     The "INTEREST PERCENTAGE" is, with respect to any class of Offered
Certificates and any Distribution Date, the ratio (expressed as a decimal
carried to six places) of the Accrued Certificate Interest for such class to the
Accrued Certificate Interest for all classes of Offered Certificates, in each
case with respect to such Distribution Date and without regard to shortfalls
caused by the Relief Act or similar state or local laws.

     The "INTEREST REMITTANCE AMOUNT" means, as of any Distribution Date, the
sum of the Group 1 Interest Remittance Amount and the Group 2 Interest
Remittance Amount.

PRINCIPAL DISTRIBUTIONS

     With respect to each Distribution Date (a) before the Stepdown Date or (b)
as to which a Trigger Event is in effect, the Principal Distribution Amount will
be allocated among and distributed in reduction of the Certificate Principal
Balances of the Certificates in the following order of priority:

     first, concurrently, as follows:

               (i) the Group 1 Principal Distribution Amount to the Class A-1
          Certificates, until the Certificate Principal Balance thereof has been
          reduced to zero; and

               (ii) sequentially, the Group 2 Principal Distribution Amount to
          the Class A-2 and Class A-3 Certificates, in that order, until the
          Certificate Principal Balances thereof have been reduced to zero;

     second, concurrently, as follows:

               (i) sequentially, the Group 1 Principal Distribution Amount
          remaining after priority first above to the Class A-2 and Class A-3
          Certificates, in that order, until the Certificate Principal Balances
          thereof have been reduced to zero; and

               (ii) the Group 2 Principal Distribution Amount remaining after
          priority first above to the Class A-1 Certificates, until the
          Certificate Principal Balance thereof has been reduced to zero;

     third, to the Class M-1 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero;

     fourth, to the Class M-2 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero;

     fifth, to the Class M-3 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero;

     sixth, to the Class M-4 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero;

     seventh, to the Class M-5 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero;



                                      S-66


     eighth, to the Class M-6 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero; and

     ninth, any remaining Principal Distribution Amount will be distributed as
part of the Monthly Excess Cashflow Amount as described below under
"--Application of Monthly Excess Cashflow Amounts."

     With respect to each Distribution Date (a) on or after the Stepdown Date
and (b) as long as a Trigger Event is not in effect, the Principal Distribution
Amount will be allocated among and distributed in reduction of the Certificate
Principal Balances of the Certificates in the following order of priority:

     first, concurrently, as follows:

               (i) the Group 1 Senior Principal Distribution Amount to the Class
          A-1 Certificates, until the Certificate Principal Balance thereof has
          been reduced to zero; and

               (ii) sequentially, the Group 2 Senior Principal Distribution
          Amount to the Class A-2 and Class A-3 Certificates, in that order,
          until the Certificate Principal Balances thereof have been reduced to
          zero;

     second, concurrently, as follows:

               (i) sequentially, the Group 1 Senior Principal Distribution
          Amount remaining after priority first above to the Class A-2 and Class
          A-3 Certificates, in that order, until the Certificate Principal
          Balances thereof have been reduced to zero; and

               (ii) the Group 2 Senior Principal Distribution Amount remaining
          after priority first above to the Class A-1 Certificates, until the
          Certificate Principal Balance thereof has been reduced to zero;

     third, to the Class M-1 Certificates, up to the Class M-1 Principal
Distribution Amount, until the Certificate Principal Balance thereof has been
reduced to zero;

     fourth, to the Class M-2 Certificates, up to the Class M-2 Principal
Distribution Amount, until the Certificate Principal Balance thereof has been
reduced to zero;

     fifth, to the Class M-3 Certificates, up to the Class M-3 Principal
Distribution Amount, until the Certificate Principal Balance thereof has been
reduced to zero;

     sixth, to the Class M-4 Certificates, up to the Class M-4 Principal
Distribution Amount, until the Certificate Principal Balance thereof has been
reduced to zero;

     seventh, to the Class M-5 Certificates, up to the Class M-5 Principal
Distribution Amount, until the Certificate Principal Balance thereof has been
reduced to zero;

     eighth, to the Class M-6 Certificates, up to the Class M-6 Principal
Distribution Amount, until the Certificate Principal Balance thereof has been
reduced to zero; and

     ninth, any remaining Principal Distribution Amount will be distributed as
part of the Monthly Excess Cashflow Amount as described below under
"--Application of Monthly Excess Cashflow Amounts."

     For purposes of the foregoing, the following terms will have the respective
meanings set forth below.

     The "CERTIFICATE PRINCIPAL BALANCE" with respect to any class of
Certificates and any Distribution Date, will equal the principal balance of such
class on the date of the initial issuance of the Certificates as reduced, but
not below zero, by:

                                      S-67


     o    all amounts distributed on previous Distribution Dates on such class
          on account of principal; and

     o    any Applied Realized Loss Amounts allocated to such class for previous
          Distribution Dates.

     "CLASS M-1 PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the sum of the Certificate Principal Balances
of the Class A Certificates (after taking into account the payment of the Senior
Principal Distribution Amount on such Distribution Date) and (ii) the
Certificate Principal Balance of the Class M-1 Certificates immediately prior to
such Distribution Date over (y) the lesser of (a) the product of (i)
approximately 74.90% and (ii) the Pool Balance as of the last day of the related
Collection Period and (b) the amount by which the Pool Balance as of the last
day of the related Collection Period exceeds the product of (i) 0.50% and (ii)
the Pool Balance on the Cut-off Date.

     "CLASS M-2 PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the sum of the Certificate Principal Balances
of the Class A Certificates (after taking into account the payment of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date) and (iii) the Certificate Principal Balance of the Class M-2 Certificates
immediately prior to such Distribution Date over (y) the lesser of (a) the
product of (i) approximately 84.00% and (ii) the Pool Balance as of the last day
of the related Collection Period and (b) the amount by which the Pool Balance as
of the last day of the related Collection Period exceeds the product of (i)
0.50% and (ii) the Pool Balance on the Cut-off Date.

     "CLASS M-3 PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the sum of the Certificate Principal Balances
of the Class A Certificates (after taking into account the payment of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date), (iii) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the payment of the Class M-2 Principal Distribution
Amount on such Distribution Date) and (iv) the Certificate Principal Balance of
the Class M-3 Certificates immediately prior to such Distribution Date over (y)
the lesser of (a) the product of (i) approximately 88.40% and (ii) the Pool
Balance as of the last day of the related Collection Period and (b) the amount
by which the Pool Balance as of the last day of the related Collection Period
exceeds the product of (i) 0.50% and (ii) the Pool Balance on the Cut-off Date.

     "CLASS M-4 PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the sum of the Certificate Principal Balances
of the Class A Certificates (after taking into account the payment of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date), (iii) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the payment of the Class M-2 Principal Distribution
Amount on such Distribution Date), (iv) the Certificate Principal Balance of the
Class M-3 Certificates (after taking into account the payment of the Class M-3
Principal Distribution Amount on such Distribution Date) and (v) the Certificate
Principal Balance of the Class M-4 Certificates immediately prior to such
Distribution Date over (y) the lesser of (a) the product of (i) approximately
91.40% and (ii) the Pool Balance as of the last day of the related Collection
Period and (b) the amount by which the Pool Balance as of the last day of the
related Collection Period exceeds the product of (i) 0.50% and (ii) the Pool
Balance on the Cut-off Date.

     "CLASS M-5 PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the sum of the Certificate Principal Balances
of the Class A Certificates (after taking into account the payment of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date), (iii) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the payment of the Class M-2 Principal Distribution
Amount on such Distribution Date), (iv) the Certificate Principal Balance of the

                                      S-68


Class M-3 Certificates (after taking into account the payment of the Class M-3
Principal Distribution Amount on such Distribution Date), (v) the Certificate
Principal Balance of the Class M-4 Certificates (after taking into account the
payment of the Class M-4 Principal Distribution Amount on such Distribution
Date)and (vi) the Certificate Principal Balance of the Class M-5 Certificates
immediately prior to such Distribution Date over (y) the lesser of (a) the
product of (i) approximately 94.00% and (ii) the Pool Balance as of the last day
of the related Collection Period and (b) the amount by which the Pool Balance as
of the last day of the related Collection Period exceeds the product of (i)
0.50% and (ii) the Pool Balance on the Cut-off Date.

     "CLASS M-6 PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
on or after the Stepdown Date and as long as a Trigger Event is not in effect,
the excess of (x) the sum of (i) the sum of the Certificate Principal Balances
of the Class A Certificates (after taking into account the payment of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date), (iii) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the payment of the Class M-2 Principal Distribution
Amount on such Distribution Date), (iv) the Certificate Principal Balance of the
Class M-3 Certificates (after taking into account the payment of the Class M-3
Principal Distribution Amount on such Distribution Date), (v) the Certificate
Principal Balance of the Class M-4 Certificates (after taking into account the
payment of the Class M-4 Principal Distribution Amount on such Distribution
Date), (vi) the Certificate Principal Balance of the Class M-5 Certificates
(after taking into account the payment of the Class M-5 Principal Distribution
Amount on such Distribution Date) and (vii) the Certificate Principal Balance of
the Class M-6 Certificates immediately prior to such Distribution Date over (y)
the lesser of (a) the product of (i) approximately 96.40% and (ii) the Pool
Balance as of the last day of the related Collection Period and (b) the amount
by which the Pool Balance as of the last day of the related Collection Period
exceeds the product of (i) 0.50% and (ii) the Pool Balance on the Cut-off Date.

     "EXTRA PRINCIPAL DISTRIBUTION AMOUNT" means, as of any Distribution Date,
the lesser of (x) the Monthly Excess Interest Amount for such Distribution Date
and (y) the Overcollateralization Deficiency for such Distribution Date.

     "GROUP 1 BASIC PRINCIPAL DISTRIBUTION AMOUNT" means with respect to any
Distribution Date the excess of (i) the Group 1 Principal Remittance Amount for
such Distribution Date over (ii) the Overcollateralization Release Amount, if
any, for such Distribution Date multiplied by the Group 1 Principal Percentage.

     "GROUP 2 BASIC PRINCIPAL DISTRIBUTION AMOUNT" means with respect to any
Distribution Date the excess of (i) the Group 2 Principal Remittance Amount for
such Distribution Date over (ii) the Overcollateralization Release Amount, if
any, for such Distribution Date multiplied by the Group 2 Principal Percentage.

     "GROUP 1 PRINCIPAL DISTRIBUTION AMOUNT" with respect to any Distribution
Date is the sum of (i) the Group 1 Basic Principal Distribution Amount for such
Distribution Date and (ii) the Extra Principal Distribution Amount for such
Distribution Date multiplied by the Group 1 Principal Percentage.

     "GROUP 2 PRINCIPAL DISTRIBUTION AMOUNT" with respect to any Distribution
Date is the sum of (i) the Group 2 Basic Principal Distribution Amount for such
Distribution Date and (ii) the Extra Principal Distribution Amount for such
Distribution Date multiplied by the Group 2 Principal Percentage.

     "GROUP 1 PRINCIPAL PERCENTAGE" with respect to any Distribution Date and
the Class A-1 Certificates, will be the percentage equivalent to a fraction, the
numerator of which is the Group 1 Principal Remittance Amount for such
Distribution Date, and the denominator of which is equal to the Principal
Remittance Amount for such Distribution Date.

     "GROUP 1 PRINCIPAL REMITTANCE AMOUNT" means, with respect to any
Distribution Date, to the extent of funds available therefor as described
herein, the amount equal to the sum (less certain amounts available for
reimbursement of Advances and Servicing Advances as described above under "The
Pooling and Servicing Agreement--Advances" and certain other reimbursable
expenses pursuant to the Pooling and Servicing Agreement) of the following
amounts (without duplication) with respect to the Group 1 Mortgage Loans and the
immediately preceding Collection Period: (i) each payment of principal on a
Group 1 Mortgage Loan due during such Collection


                                      S-69


Period and received by the Servicer on or prior to the Determination Date for
such Distribution Date, including any Advances with respect thereto, (ii) all
full and partial principal prepayments of the Group 1 Mortgage Loans received by
the Servicer during the related Prepayment Period, (iii) the insurance proceeds
and liquidation proceeds (net of certain expenses) allocable to principal
actually collected by the Servicer during the related Prepayment Period with
respect to the Group 1 Mortgage Loans, (iv) the portion of the Purchase Price
allocable to principal of all repurchased Group 1 Mortgage Loans with respect to
such Prepayment Period, (v) any Substitution Adjustments received during the
related Prepayment Period with respect to the Group 1 Mortgage Loans, and (vi)
on the Distribution Date on which the Trust is to be terminated in accordance
with the Pooling and Servicing Agreement, that portion of the Termination Price
in respect of principal with respect to the Group 1 Mortgage Loans.

     "GROUP 2 PRINCIPAL REMITTANCE AMOUNT" means, with respect to any
Distribution Date, to the extent of funds available therefor as described
herein, the amount equal to the sum (less certain amounts available for
reimbursement of Advances and Servicing Advances as described above under "The
Pooling and Servicing Agreement--Advances" and certain other reimbursable
expenses pursuant to the Pooling and Servicing Agreement) of the following
amounts (without duplication) with respect to the Group 2 Mortgage Loans and the
immediately preceding Collection Period: (i) each payment of principal on a
Group 2 Mortgage Loan due during such Collection Period and received by the
Servicer on or prior to the Determination Date for such Distribution Date,
including any Advances with respect thereto, (ii) all full and partial principal
prepayments of the Group 2 Mortgage Loans received by the Servicer during the
related Prepayment Period, (iii) the insurance proceeds and liquidation proceeds
(net of certain expenses) allocable to principal actually collected by the
Servicer during the related Prepayment Period with respect to the Group 2
Mortgage Loans, (iv) the portion of the Purchase Price allocable to principal of
all repurchased Group 2 Mortgage Loans with respect to such Prepayment Period,
(v) any Substitution Adjustments received during the related Prepayment Period
with respect to the Group 2 Mortgage Loans, and (vi) on the Distribution Date on
which the Trust is to be terminated in accordance with the Pooling and Servicing
Agreement, that portion of the Termination Price in respect of principal with
respect to the Group 2 Mortgage Loans.

     "GROUP 1 SENIOR PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution
Date, the excess of (i) the Certificate Principal Balance of the Class A-1
Certificates immediately prior to such Distribution Date over (ii) the lesser of
(a) the product of (y) approximately 62.00% and (z) the aggregate Principal
Balance of the Group 1 Mortgage Loans as of the last day of the related
Collection Period and (b) the amount by which the aggregate Principal Balance of
the Group 1 Mortgage Loans as of the last day of the related Collection Period
exceeds the product of (y) 0.50% and (z) the aggregate Principal Balance of the
Group 1 Mortgage Loans on the Cut-off Date.

     "GROUP 2 PRINCIPAL PERCENTAGE" with respect to any Distribution Date and
the Class A-2 and Class A-3 Certificates, will be the percentage equivalent to a
fraction, the numerator of which is the Group 2 Principal Remittance Amount for
such Distribution Date, and the denominator of which is equal to the Principal
Remittance Amount for such Distribution Date.

     "GROUP 2 SENIOR PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution
Date, the excess of (i) the aggregate Certificate Principal Balance of the Class
A-2 and Class A-3 Certificates immediately prior to such Distribution Date over
(ii) the lesser of (a) the product of (y) approximately 62.00% and (z) the
aggregate Principal Balance of the Group 2 Mortgage Loans as of the last day of
the related Collection Period and (b) the amount by which the aggregate
Principal Balance of the Group 2 Mortgage Loans as of the last day of the
related Collection Period exceeds the product of (y) 0.50% and (z) the aggregate
Principal Balance of the Group 2 Mortgage Loans on the Cut-off Date.

     "OVERCOLLATERALIZATION AMOUNT" means, as of any Distribution Date the
excess, if any, of (x) the Pool Balance as of the last day of the related
Collection Period over (y) the aggregate Certificate Principal Balance of all
classes of Certificates (after taking into account all distributions of
principal on such Distribution Date).

     "OVERCOLLATERALIZATION DEFICIENCY" means, as of any Distribution Date, the
excess, if any, of (x) the Targeted Overcollateralization Amount for such
Distribution Date over (y) the Overcollateralization Amount for such
Distribution Date, calculated for this purpose after taking into account the
reduction on such Distribution Date of the Certificate Principal Balances of all
classes of Certificates resulting from the distribution of the Principal
Distribution Amount (but not the Extra Principal Distribution Amount) on such
Distribution Date, but prior to taking into account any Applied Realized Loss
Amounts on such Distribution Date.



                                      S-70


     "OVERCOLLATERALIZATION RELEASE AMOUNT" means, with respect to any
Distribution Date on or after the Stepdown Date on which a Trigger Event is not
in effect, the excess, if any, of (i) the Overcollateralization Amount for such
Distribution Date, assuming that 100% of the Principal Remittance Amount is
applied as a principal payment on the Certificates on such Distribution Date,
over (ii) the Targeted Overcollateralization Amount for such Distribution Date.
With respect to any Distribution Date on which a Trigger Event is in effect, the
Overcollateralization Release Amount will be zero.

     "PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date, the sum
of the Group 1 Principal Distribution Amount and the Group 2 Principal
Distribution Amount.

     "PRINCIPAL REMITTANCE AMOUNT" means, with respect to any Distribution Date,
the sum of the Group 1 Principal Remittance Amount and the Group 2 Principal
Remittance Amount.

     "SENIOR ENHANCEMENT PERCENTAGE" for any Distribution Date is the percentage
obtained by dividing (x) the sum of (i) the aggregate Certificate Principal
Balance of the Subordinated Certificates and (ii) the Overcollateralization
Amount, in each case before taking into account the distribution of the
Principal Distribution Amount on such Distribution Date by (y) the Pool Balance
as of the last day of the related Collection Period.

     "SENIOR PRINCIPAL DISTRIBUTION AMOUNT" means as of any Distribution Date
(i) before the Stepdown Date or as to which a Trigger Event is in effect, the
lesser of (x) the Principal Distribution Amount and (y) the sum of the
Certificate Principal Balances of the Class A Certificates immediately prior to
such Distribution Date and (ii) on or after the Stepdown Date and as long as a
Trigger Event is not in effect, the sum of the Group 1 Senior Principal
Distribution Amount and the Group 2 Senior Principal Distribution Amount.

     "SENIOR SPECIFIED ENHANCEMENT PERCENTAGE" means approximately 38.00%.

     "60+ DAY DELINQUENT LOAN" means each Mortgage Loan (including each Mortgage
Loan in foreclosure and each Mortgage Loan for which the mortgagor has filed for
bankruptcy after the Closing Date) with respect to which any portion of a
Monthly Payment is, as of the last day of the prior Collection Period, two
months or more past due and each Mortgage Loan relating to an REO Property.

     "STEPDOWN DATE" means the earlier to occur of (i) the Distribution Date on
which the aggregate Certificate Principal Balance of the Class A Certificates is
reduced to zero and (ii) the later to occur of (x) the Distribution Date in
December 2006 and (y) the Distribution Date on which the Senior Enhancement
Percentage is greater than or equal to the Senior Specified Enhancement
Percentage.

     "TARGETED OVERCOLLATERALIZATION AMOUNT" means as of any Distribution Date,
(x) prior to the Stepdown Date, approximately 1.80% of the Pool Balance on the
Cut-off Date and (y) on and after the Stepdown Date, (i) if a Trigger Event has
not occurred, the greater of (a) approximately 3.60% of the Pool Balance as of
the last day of the related Collection Period and (b) 0.50% of the Pool Balance
on the Cut-off Date and (ii) if a Trigger Event has occurred, the Targeted
Overcollateralization Amount for the immediately preceding Distribution Date.

     A "TRIGGER EVENT" has occurred on a Distribution Date if (i) the
three-month rolling average of 60+ Day Delinquent Loans equals or exceeds 42.75%
of the Senior Enhancement Percentage or (ii) the aggregate amount of Realized
Losses incurred since the Cut-off Date through the last day of the related
Collection Period divided by the Pool Balance on the Cut-off Date exceeds the
applicable percentages set forth below with respect to such Distribution Date:

                                      S-71




             DISTRIBUTION DATE OCCURRING IN                PERCENTAGE
             ------------------------------------       ----------------
                                                     
             December 2006 through November 2007                2.75%
             December 2007 through November 2008                4.25%
             December 2008 through November 2009                5.50%
             December 2009 through November 2010                6.25%
             December 2010 and thereafter                       6.50%


ALLOCATION OF LOSSES

     A "REALIZED LOSS" is:

     o    as to any Liquidated Mortgage Loan, the unpaid Principal Balance
          thereof less the net proceeds from the liquidation of, and any
          insurance proceeds from, such Mortgage Loan and the related Mortgaged
          Property which are applied to the Principal Balance of such Mortgage
          Loan.

     o    as to any Mortgage Loan, a Deficient Valuation.

     o    as to any Mortgage Loan, a reduction in the Principal Balance thereof
          resulting from a Servicer Modification.

     A "LIQUIDATED MORTGAGE LOAN" is any defaulted Mortgage Loan as to which the
Servicer has determined that all amounts which it expects to recover from or on
account of such Mortgage Loan have been recovered (including charged off
Mortgage Loans).

      A Realized Loss may result from the personal bankruptcy of a mortgagor if
the bankruptcy court establishes the value of the Mortgaged Property at an
amount less than the then outstanding Principal Balance of the Mortgage Loan
secured by such Mortgaged Property and reduces the secured debt to such value.
In such case, the Trust, as the holder of such Mortgage Loan, would become an
unsecured creditor to the extent of the difference between the outstanding
Principal Balance of such mortgage loan and such reduced secured debt (such
difference, a "DEFICIENT VALUATION").

     If a Mortgage Loan is in default, or if default is reasonably foreseeable,
the Servicer may permit a modification of such Mortgage Loan to reduce its
Principal Balance and/or extend its term to a term not longer than the latest
maturity date of any other Mortgage Loan (any such modification, a "SERVICER
MODIFICATION"). Any such principal reduction will constitute a Realized Loss at
the time of such reduction. An extension of the term will not result in a
Realized Loss unless coupled with a principal reduction.

     Realized Losses will, in effect, be absorbed first by the Class CE
Certificates, through the application of the Monthly Excess Interest Amount to
fund such deficiency, as well as through a reduction in the
Overcollateralization Amount.

     If, after giving effect to the distribution of the Principal Distribution
Amount on any Distribution Date the aggregate Certificate Principal Balance of
the Certificates exceeds the Pool Balance as of the end of the related
Collection Period, such excess will be allocated to the Class M-6, Class M-5,
Class M-4, Class M-3, Class M-2 and Class M-1 Certificates, in that order, until
their respective Certificate Principal Balances thereof are reduced to zero. Any
allocation of such excess in reduction of a Certificate Principal Balance is
referred to as an "APPLIED REALIZED LOSS AMOUNT." The Certificate Principal
Balances of the Class A-1, Class A-2 and Class A-3 Certificates will not be
reduced by any Applied Realized Loss Amounts; however, under certain loss
scenarios, there will not be enough interest and principal on the Mortgage Loans
to pay such classes of Certificates all interest and principal amounts to which
they are entitled. Any such reduction of a Certificate Principal Balance will
not be reversed or reinstated. However, on future Distribution Dates,
Certificateholders of the related class may receive amounts in respect of prior
reductions in the related Certificate Principal Balances as described below.
Such subsequent payments will be applied sequentially to the Class M-1, Class
M-2, Class M-3, Class M-4, Class M-5 and Class M-6 Certificates, in that order.

                                      S-72


APPLICATION OF MONTHLY EXCESS CASHFLOW AMOUNTS

     The weighted average Net Mortgage Interest Rate for the Mortgage Loans is
generally expected to be higher than the weighted average of the interest rates
on the Certificates, thus generating certain excess interest collections which,
in the absence of losses, will not be necessary to fund interest distributions
on the Certificates. This excess interest for a Collection Period, together with
interest on the Overcollateralization Amount itself, is the "MONTHLY EXCESS
INTEREST AMOUNT."

     The "NET MORTGAGE INTEREST RATE" for each Mortgage Loan is the applicable
Mortgage Interest Rate less the sum of (i) the Servicing Fee Rate, (ii) the
Trustee Fee Rate and (iii) the Credit Risk Manager Fee Rate.

     The required level of overcollateralization for any Distribution Date is
the Targeted Overcollateralization Amount. The Targeted Overcollateralization
Amount is initially approximately $7,706,564.

     If Realized Losses occur that are not covered by the Monthly Excess
Cashflow Amount, such Realized Losses will result in an Overcollateralization
Deficiency (since they will reduce the Pool Balance without giving rise to a
corresponding reduction of the aggregate Certificate Principal Balance of the
Certificates). The cashflow priorities of the Trust Fund in this situation
increase the Extra Principal Distribution Amount (subject to the availability of
any Monthly Excess Cashflow Amount in subsequent months) for the purpose of
re-establishing the Overcollateralization Amount at the then-required Targeted
Overcollateralization Amount.

     On and after the Stepdown Date and assuming that a Trigger Event is not in
effect, the Targeted Overcollateralization Amount may be permitted to decrease
or "stepdown." If the Targeted Overcollateralization Amount is permitted to
stepdown on a Distribution Date, the Pooling and Servicing Agreement permits a
portion of the Principal Remittance Amount for such Distribution Date not to be
passed through as a distribution of principal on the Certificates on such
Distribution Date. This has the effect of decelerating the amortization of the
Certificates relative to the Pool Balance, thereby reducing the actual level of
the Overcollateralization Amount to the new, lower Targeted
Overcollateralization Amount. This portion of the Principal Remittance Amount
not distributed as principal on the Certificates therefore releases
overcollateralization from the Trust Fund.

     On any Distribution Date, the sum of the Monthly Excess Interest Amount,
the Overcollateralization Release Amount and any portion of the Principal
Distribution Amount (without duplication) remaining after principal
distributions on the Certificates is the "MONTHLY EXCESS CASHFLOW AMOUNT," which
is required to be applied in the following order of priority (the "MONTHLY
EXCESS CASHFLOW ALLOCATION") on such Distribution Date:

          (i) to the Class A Certificates, pro rata, any remaining Accrued
     Certificate Interest for such classes for such Distribution Date;

          (ii) to the Class A Certificates, pro rata, any Interest Carry Forward
     Amounts for such classes for such Distribution Date;

          (iii) to the Class M-1 Certificates, any remaining Accrued Certificate
     Interest for such class for such Distribution Date;

          (iv) to the Class M-1 Certificates, any Interest Carry Forward Amount
     for such class for such Distribution Date;

          (v) to the Class M-1 Certificates, any Class M-1 Realized Loss
     Amortization Amount for such class for such Distribution Date;

          (vi) to the Class M-2 Certificates, any remaining Accrued Certificate
     Interest for such class for such Distribution Date;

          (vii) to the Class M-2 Certificates, any Interest Carry Forward Amount
     for such class for such Distribution Date;

                                      S-73


          (viii) to the Class M-2 Certificates, any Class M-2 Realized Loss
     Amortization Amount for such class for such Distribution Date;

          (ix) to the Class M-3 Certificates, any remaining Accrued Certificate
     Interest for such class for such Distribution Date;

          (x) to the Class M-3 Certificates, any Interest Carry Forward Amount
     for such class for such Distribution Date;

          (xi) to the Class M-3 Certificates, any Class M-3 Realized Loss
     Amortization Amount for such class for such Distribution Date;

          (xii) to the Class M-4 Certificates, any remaining Accrued Certificate
     Interest for such class for such Distribution Date;

          (xiii) to the Class M-4 Certificates, any Interest Carry Forward
     Amount for such class for such Distribution Date;

          (xiv) to the Class M-4 Certificates, any Class M-4 Realized Loss
     Amortization Amount for such class for such Distribution Date;

          (xv) to the Class M-5 Certificates, any remaining Accrued Certificate
     Interest for such class for such Distribution Date;

          (xvi) to the Class M-5 Certificates, any Interest Carry Forward Amount
     for such class for such Distribution Date;

          (xvii) to the Class M-5 Certificates, any Class M-5 Realized Loss
     Amortization Amount for such class for such Distribution Date;

          (xviii) to the Class M-6 Certificates, any remaining Accrued
     Certificate Interest for such class for such Distribution Date;

          (xix) to the Class M-6 Certificates, any Interest Carry Forward Amount
     for such class for such Distribution Date;

          (xx) to the Class M-6 Certificates, any Class M-6 Realized Loss
     Amortization Amount for such class for such Distribution Date;

          (xxi) first, to the Class A-1, Class A-2 and Class A-3 Certificates,
     pro rata, and then sequentially, to the Class M-1, Class M-2, Class M-3,
     Class M-4, Class M-5 and Class M-6 Certificates, in that order, any Cap
     Carryover Amount for such class; and

          (xxii) to the Class CE Certificates, in the amounts specified in the
     Pooling and Servicing Agreement.

     For purposes of the foregoing, the following terms will have the respective
meanings set forth below.

     "CLASS M-1 APPLIED REALIZED LOSS AMOUNT" means, as to the Class M-1
Certificates and as of any Distribution Date, the lesser of (x) the Certificate
Principal Balance thereof (after taking into account the distribution of the
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M-1 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as
of such Distribution Date over (ii) the sum of the Class M-2 Applied Realized
Loss Amount, the Class M-3 Applied Realized Loss Amount, the Class M-4 Applied
Realized Loss Amount, the Class M-5 Applied Realized Loss Amount and the Class
M-6 Applied Realized Loss Amount, in each case as of such Distribution Date.



                                      S-74


     "CLASS M-1 REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class M-1
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-1 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum
of the amounts described in clauses (i) through (iv) of the Monthly Excess
Cashflow Allocation for such Distribution Date.

     "CLASS M-2 APPLIED REALIZED LOSS AMOUNT" means, as to the Class M-2
Certificates and as of any Distribution Date, the lesser of (x) the Certificate
Principal Balance thereof (after taking into account the distribution of the
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M-2 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as
of such Distribution Date over (ii) the sum of the Class M-3 Applied Realized
Loss Amount, the Class M-4 Applied Realized Loss Amount, the Class M-5 Applied
Realized Loss Amount and the Class M-6 Applied Realized Loss Amount, in each
case as of such Distribution Date.

     "CLASS M-2 REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class M-2
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-2 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum
of the amounts described in clauses (i) through (vii) of the Monthly Excess
Cashflow Allocation for such Distribution Date.

     "CLASS M-3 APPLIED REALIZED LOSS AMOUNT" means, as to the Class M-3
Certificates and as of any Distribution Date, the lesser of (x) the Certificate
Principal Balance thereof (after taking into account the distribution of the
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M-3 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the excess of (i) the related Applied Realized Loss
Amount as of such Distribution Date over (ii) the sum of the Class M-4 Applied
Realized Loss Amount, the Class M-5 Applied Realized Loss Amount and the Class
M-6 Applied Realized Loss Amount, in each case as of such Distribution Date.

     "CLASS M-3 REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class M-3
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-3 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum
of the amounts described in clauses (i) through (x) of the Monthly Excess
Cashflow Allocation for such Distribution Date.

     "CLASS M-4 APPLIED REALIZED LOSS AMOUNT" means, as to the Class M-4
Certificates and as of any Distribution Date, the lesser of (x) the Certificate
Principal Balance thereof (after taking into account the distribution of the
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M-4 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the excess of (i) the related Applied Realized Loss
Amount as of such Distribution Date over (ii) the sum of the Class M-5 Applied
Realized Loss Amount and the Class M-6 Applied Realized Loss Amount, in each
case as of such Distribution Date.

     "CLASS M-4 REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class M-4
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-4 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum
of the amounts described in clauses (i) through (xiii) of the Monthly Excess
Cashflow Allocation for such Distribution Date.

     "CLASS M-5 APPLIED REALIZED LOSS AMOUNT" means, as to the Class M-5
Certificates and as of any Distribution Date, the lesser of (x) the Certificate
Principal Balance thereof (after taking into account the distribution of the
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M-5 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the excess of (i) the related Applied Realized Loss
Amount as of such Distribution Date over (ii) the Class M-6 Applied Realized
Loss Amount as of such Distribution Date.

     "CLASS M-5 REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class M-5
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-5 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum
of the amounts described in clauses (i) through (xvi) of the Monthly Excess
Cashflow Allocation for such Distribution Date.



                                      S-75


     "CLASS M-6 APPLIED REALIZED LOSS AMOUNT" means, as to the Class M-6
Certificates and as of any Distribution Date, the lesser of (x) the Certificate
Principal Balance thereof (after taking into account the distribution of the
Principal Distribution Amount on such Distribution Date, but prior to the
application of the Class M-6 Applied Realized Loss Amount, if any, on such
Distribution Date) and (y) the Applied Realized Loss Amount as of such
Distribution Date.

     "CLASS M-6 REALIZED LOSS AMORTIZATION AMOUNT" means, as to the Class M-6
Certificates and as of any Distribution Date, the lesser of (x) the Unpaid
Realized Loss Amount for the Class M-6 Certificates as of such Distribution Date
and (y) the excess of (i) the Monthly Excess Cashflow Amount over (ii) the sum
of the amounts described in clauses (i) through (xix) of the Monthly Excess
Cashflow Allocation for such Distribution Date.

     "REALIZED LOSS AMORTIZATION AMOUNT" means each of the Class M-1 Realized
Loss Amortization Amount, the Class M-2 Realized Loss Amortization Amount, the
Class M-3 Realized Loss Amortization Amount, the Class M-4 Realized Loss
Amortization Amount, the Class M-5 Realized Loss Amortization Amount and the
Class M-6 Realized Loss Amortization Amount.

     "UNPAID REALIZED LOSS AMOUNT" means for any class of Class M Certificates
and as to any Distribution Date, the excess of (x) the cumulative amount of
related Applied Realized Loss Amounts with respect to such class for all prior
Distribution Dates over (y) the cumulative amount of related Realized Loss
Amortization Amounts with respect to such class for all prior Distribution
Dates.

CERTIFICATE INTEREST RATES

     Interest for each Distribution Date will accrue on the Offered Certificates
during the related Interest Accrual Period at a per annum rate (the "CERTIFICATE
INTEREST RATE") equal to the least of (i) One-Month LIBOR plus the applicable
certificate margin set forth in the table below, (ii) the applicable Maximum
Rate Cap (the lesser of (i) and (ii), for each such class, the "PASS-THROUGH
RATE") and (iii) the applicable Cap for such Distribution Date. During each
Interest Accrual Period relating to the Distribution Dates after the Optional
Termination Date, each of the certificate margins will be "stepped-up" to the
applicable margin set forth in the table below if the optional termination right
is not exercised.



                                                                    STEPPED UP CERTIFICATE
                                       CERTIFICATE MARGIN                    MARGIN
                                     -------------------------    -------------------------
                                                            
Class A-1                                     0.370%                         0.740%
Class A-2                                     0.230%                         0.460%
Class A-3                                     0.550%                         1.100%
Class M-1                                     0.650%                         0.975%
Class M-2                                     1.600%                         2.400%
Class M-3                                     1.850%                         2.775%
Class M-4                                     3.000%                         4.500%
Class M-5                                     3.750%                         5.625%
Class M-6                                     3.750%                         5.625%


     With respect to the Offered Certificates, interest in respect of any
Distribution Date will accrue during the related Interest Accrual Period on the
basis of a 360-day year and the actual number of days elapsed.

     The "GROUP 1 CAP" for any Distribution Date and for the Class A-1
Certificates will be a per annum rate (subject to adjustment based on the actual
number of days elapsed in the related Interest Accrual Period) equal to the
average of the Net Mortgage Interest Rates of the Group 1 Mortgage Loans,
weighted on the basis of the Principal Balances of the Group 1 Mortgage Loans as
of the first day of the related Collection Period.

     The "GROUP 2 CAP" for any Distribution Date and for the Class A-2 and Class
A-3 Certificates will be a per annum rate (subject to adjustment based on the
actual number of days elapsed in the related Interest Accrual Period) equal to
the average of the Net Mortgage Interest Rates of the Group 2 Mortgage Loans,
weighted on the basis of the Principal Balances of the Group 2 Mortgage Loans as
of the first day of the related Collection Period.



                                      S-76


     The "POOL CAP" for any Distribution Date and for the Class M Certificates
will be a per annum rate (subject to adjustment based on the actual number of
days elapsed in the related Interest Accrual Period) equal to the average of the
Net Mortgage Interest Rates for the Group 1 Mortgage Loans and the Group 2
Mortgage Loans, weighted proportionally between the two loan groups in the
proportion that (i) the difference between (a) the Principal Balance of the
Group 1 Mortgage Loans as of the beginning of such Collection Period and (b) the
Certificate Principal Balance of the Class A-1 Certificates before such
Distribution Date, bears to (ii) the difference between (a) the Principal
Balance of the Group 2 Mortgage Loans as of the beginning of such Collection
Period and (b) the Certificate Principal Balance of the Class A-2 and Class A-3
Certificates before such Distribution Date.

     Each of the Group 1 Cap, the Group 2 Cap and the Pool Cap are sometimes
referred to in this Prospectus Supplement as a "CAP."

     The "GROUP 1 MAXIMUM RATE CAP" for any Distribution Date and for the Class
A-1 Certificates will be a per annum rate (subject to adjustment based on the
actual number of days elapsed in the related Interest Accrual Period) equal to
the average of the Net Maximum Mortgage Interest Rates of the Mortgage Loans in
Loan Group 1, weighted on the basis of the Principal Balances of the Group 1
Mortgage Loans as of the first day of the related Collection Period.

     The "GROUP 2 MAXIMUM RATE CAP" for any Distribution Date and for the Class
A-2 and Class A-3 Certificates will be a per annum rate (subject to adjustment
based on the actual number of days elapsed in the related Interest Accrual
Period) equal to the average of the Net Maximum Mortgage Interest Rates of the
Mortgage Loans in Loan Group 2, weighted on the basis of the Principal Balances
of the Group 2 Mortgage Loans as of the first day of the related Collection
Period.

     The "POOL MAXIMUM RATE CAP" for any Distribution Date and for the Class M
Certificates will be a per annum rate (not less than zero and subject to
adjustment based on the actual number of days elapsed in the related Interest
Accrual Period) equal to the average of the Net Maximum Mortgage Interest Rates
for the Group 1 Mortgage Loans and the Group 2 Mortgage Loans, weighted
proportionally between the two loan groups in the proportion that (i) the
difference between (a) the Principal Balance of the Group 1 Mortgage Loans as of
the beginning of such Collection Period and (b) the Certificate Principal
Balance of the Class A-1 Certificates before such Distribution Date, bears to
(ii) the difference between (a) the Principal Balance of the Group 2 Mortgage
Loans as of the beginning of such Collection Period and (b) the Certificate
Principal Balance of the Class A-2 and Class A-3 Certificates before such
Distribution Date.

     Each of the Group 1 Maximum Rate Cap, the Group 2 Maximum Rate Cap and the
Pool Maximum Rate Cap are sometimes referred to in this Prospectus Supplement as
a "MAXIMUM RATE CAP."

     If on any Distribution Date, the Accrued Certificate Interest for any
Certificate is based on a Cap, the excess of (i) the amount of interest such
Certificate would have been entitled to receive on such Distribution Date based
on its Pass-Through Rate, over (ii) the amount of interest such Certificate
received on such Distribution Date based on the Cap, together with the unpaid
portion of any such excess from prior Distribution Dates (and interest accrued
thereon at the then applicable Pass-Through Rate on such Certificate) will be
the "CAP CARRYOVER AMOUNT." Any Cap Carryover Amount will be paid on the same or
future Distribution Dates from amounts that would otherwise be distributed on
the Class CE Certificates, and then, to the extent remaining unpaid, from
amounts in the Reserve Account representing Yield Maintenance Agreement Payments
received by the Trustee.

     The "NET MAXIMUM MORTGAGE INTEREST RATE" for each Adjustable-Rate Mortgage
Loan is the applicable Maximum Mortgage Interest Rate and for each Fixed-Rate
Mortgage Loan is the Mortgage Interest Rate for such Mortgage Loan, in each case
less the sum of (i) the Servicing Fee Rate, (ii) the Trustee Fee Rate and (iii)
the Credit Risk Manager Fee Rate.

CALCULATION OF ONE-MONTH LIBOR

     One-Month LIBOR for the first Distribution Date will be determined on the
second business day preceding the Closing Date and for each subsequent
Distribution Date will be determined on the second business day prior to


                                      S-77


the immediately preceding Distribution Date (each such date, a "LIBOR
DETERMINATION DATE"). With respect to each Distribution Date, "ONE-MONTH LIBOR"
will equal the interbank offered rate for one-month United States dollar
deposits in the London market as quoted on Telerate Page 3750 as of 11:00 A.M.,
London time, on the related LIBOR Determination Date. "TELERATE PAGE 3750" means
the display designated as page 3750 on the Moneyline Telerate (or such other
page as may replace page 3750 on that service for the purpose of displaying
London interbank offered rates of major banks). If such rate does not appear on
such page (or such other page as may replace that page on that service, or if
such service is no longer offered, such other service for displaying One-Month
LIBOR or comparable rates as may be selected by the Trustee), the rate will be
the Reference Bank Rate. The "REFERENCE BANK RATE" will be determined on the
basis of the rates at which deposits in U.S. Dollars are offered by the
reference banks (which shall be three major banks that are engaged in
transactions in the London interbank market, selected by the Trustee) as of
11:00 A.M., London time, on the related LIBOR Determination Date to prime banks
in the London interbank market for a period of one month in amounts
approximately equal to the aggregate Certificate Principal Balance of the
Offered Certificates. The Trustee will request the principal London office of
each of the reference banks to provide a quotation of its rate. If at least two
such quotations are provided, the rate will be the arithmetic mean of the
quotations. If on such date fewer than two quotations are provided as requested,
the rate will be the arithmetic mean of the rates quoted by one or more major
banks in New York City, selected by the Trustee after consultation with the
Servicer, as of 11:00 A.M., New York City time, on such date for loans in United
States dollars to leading European banks for a period of one month in amounts
approximately equal to the aggregate Certificate Principal Balance of the
Offered Certificates. If no such quotations can be obtained, the rate will be
One-Month LIBOR for the prior Distribution Date.

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

THE YIELD MAINTENANCE AGREEMENT

     The Offered Certificates will have the benefit of a yield maintenance
agreement (the "YIELD MAINTENANCE AGREEMENT"). Pursuant to the Yield Maintenance
Agreement, if, with respect to any Distribution Date on or prior to the
Distribution Date in February 2007, One-Month LIBOR as of two London business
days prior to the first day of the Interest Accrual Period relating to such
Distribution Date exceeds the applicable strike rate for such Distribution Date
set forth on Annex II to this Prospectus Supplement, the counterparty will be
obligated to pay to the Trustee two London business days prior to the end of the
related Interest Accrual Period for such Distribution Date, for deposit into the
Reserve Account, an amount equal to the product of (a) the excess of the lesser
of (i) One-Month LIBOR and (ii) 8.88% over the strike rate for such Distribution
Date set forth on Annex II to this Prospectus Supplement, (b) the product of the
cap notional amount and the scale factor, both as set forth for that
Distribution Date on Annex II to this Prospectus Supplement and (c) a fraction,
the numerator of which is the actual number of days elapsed since the previous
Distribution Date to but excluding the current Distribution Date and the
denominator of which is 360 (the "YIELD MAINTENANCE AGREEMENT PAYMENT"). The
Yield Maintenance Agreement will terminate after the Distribution Date in
February 2007.

     The Yield Maintenance Agreement will be governed by and construed in
accordance with the law of the State of New York. The obligations of Swiss Re
Financial Products Corporation, as counterparty, are limited to those
specifically set forth in the Yield Maintenance Agreement. Swiss Re Financial
Products Corporation is a Delaware corporation and an indirect, wholly owned
subsidiary of Swiss Reinsurance Company, a Swiss corporation. Swiss Re Financial
Products Corporation currently has a long-term counterparty credit rating of
"AA" and a short-term rating of "A-1+" by S&P. The obligations of the
counterparty under the Yield Maintenance Agreement are fully and unconditionally
guaranteed by Swiss Reinsurance Company. Swiss Reinsurance Company currently has
an insurance financial strength rating of "AA" and a short-term rating of "A-1+"
by S&P and an insurance financial strength rating of "Aa1 (negative outlook)"
and a short-term rating of "Prime-1" from Moody's.

     Swiss Re Financial Products Corporation and Swiss Reinsurance Company have
not been involved in the preparation of, and do not accept responsibility for,
this Prospectus Supplement and the accompanying Prospectus.



                                      S-78


RESERVE ACCOUNT

     Pursuant to the Pooling and Servicing Agreement, the Trustee will establish
a trust account (the "RESERVE ACCOUNT") as part of the Trust Fund. The Reserve
Account will not be an asset of any REMIC. Holders of each class of Offered
Certificates will be entitled to receive Yield Maintenance Agreement Payments,
if any, deposited into the Reserve Account with respect to any Distribution Date
to the extent that distributions pursuant to clause (xxi) of the Monthly Excess
Cashflow Allocation are not sufficient to fully pay any Cap Carryover Amounts on
such Certificates for any Distribution Date. The Reserve Account will be funded
solely from amounts received by the Trustee from any Yield Maintenance Agreement
Payments. Any distribution by the Trustee from amounts in the Reserve Account
will be made on the applicable Distribution Date in the following order of
priority:

     (A) to the Offered Certificates, any remaining unpaid Cap Carryover Amounts
for such classes for such Distribution Date (after distributions pursuant to
clause (xxi) of the Monthly Excess Cashflow Allocation), in each case only up to
the Cap Amount for the related class, distributed in the following order of
priority:

          (i) concurrently, to the Class A Certificates, pro rata, based on the
     Cap Amount for each such class; and

          (ii) sequentially, to the Class M-1, Class M-2, Class M-3, Class M-4,
     Class M-5 and Class M-6 Certificates, in that order; and

     (B) to the Offered Certificates, any remaining unpaid Cap Carryover Amounts
for such classes for such Distribution Date (after distributions pursuant to
clause (xxi) of the Monthly Excess Cashflow Allocation and clause (A) above)
distributed in the following order of priority:

          (i) concurrently, to the Class A Certificates, pro rata, based on the
     related unpaid Cap Carryover Amount for each such class; and

          (ii) sequentially, to the Class M-1, Class M-2, Class M-3, Class M-4,
     Class M-5 and Class M-6 Certificates, in that order; and

     (C) to the Class CE Certificates, any remaining amount on deposit in the
Reserve Account.

     The "CAP AMOUNT" for each class of Offered Certificates and any
Distribution Date is equal to (i) the Yield Maintenance Agreement Payment for
such Distribution Date multiplied by (ii) a fraction equal to (a) the
Certificate Principal Balance of such class immediately prior to such
Distribution Date divided by (b) the aggregate Certificate Principal Balance of
each class of Offered Certificates immediately prior to such Distribution Date.

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     The yields to maturity and weighted average lives of the Offered
Certificates will depend upon, among other things, the price at which such
Offered Certificates are purchased, the amount and timing of principal payments
on the applicable Mortgage Loans, the allocation of Available Funds to various
classes of Offered Certificates, the amount and timing of mortgagor
delinquencies and defaults on the applicable Mortgage Loans, the rate of
liquidations and Realized Losses and the allocation of Realized Losses to
various classes of Offered Certificates.

     The rate of payment of principal, the aggregate amount of distributions and
the yield to maturity of the Offered Certificates will be affected by the rate
of defaults resulting in Realized Losses, by the severity of these losses and by
the timing thereof. If a purchaser of an Offered Certificate calculates its
anticipated yield based on an assumed rate of default and amount of Realized
Losses that is lower than the default rate and amount of losses actually
incurred, its actual yield to maturity will be lower than that so calculated.
The timing of Realized Losses will also affect an investor's actual yield to
maturity, even if the average rate of defaults and severity of losses are
consistent with an investor's expectations. In general, the earlier a loss
occurs, the greater the effect on an investor's yield to maturity. There can be
no assurance as to the delinquency, foreclosure or loss experience with respect
to the


                                      S-79


Mortgage Loans. The Mortgage Loans may have a greater than normal risk of future
defaults and delinquencies, as compared to newly originated, high quality one-
to four-family residential mortgage loans of comparable size and geographic
concentration because the Mortgage Loans are of sub-prime credit quality. See
"Risk Factors--Nature of sub-prime mortgage loans may increase risk of loss" in
this Prospectus Supplement.

     The rate of principal payments, the aggregate amount of distributions and
the yields to maturity of the Offered Certificates will be related to the rate
and timing of payments of principal on the applicable Mortgage Loans. The rate
of principal payments on the Mortgage Loans will in turn be affected by the
amortization schedules of the Mortgage Loans and by the rate of principal
prepayments (including for this purpose prepayments resulting from refinancing,
liquidations of the Mortgage Loans due to defaults, casualties or condemnations
and repurchases by the Seller, the Originator or Servicer). Because certain of
the Mortgage Loans contain prepayment penalties, the rate of principal payments
may be less than the rate of principal payments for mortgage loans which did not
have prepayment penalties. The Mortgage Loans are subject to the "due-on-sale"
provisions included therein. See "The Mortgage Pool" in this Prospectus
Supplement.

     Unscheduled payments of principal (whether resulting from prepayments,
repurchases, liquidations, casualties or condemnations) will result in
distributions on the related Offered Certificates of principal amounts which
would otherwise be distributed over the remaining terms of the Mortgage Loans.
Since the rate of payment of principal on the Mortgage Loans will depend on
future events and a variety of other factors, no assurance can be given as to
such rate or the rate of principal prepayments. The extent to which the yield to
maturity of a class of Offered Certificates may vary from the anticipated yield
will depend upon the degree to which such class of Offered Certificates is
purchased at a discount or premium, and the degree to which the timing of
payments thereon is sensitive to prepayments, liquidations and purchases of the
applicable Mortgage Loans. Further, an investor should consider the risk that,
in the case of any Offered Certificate purchased at a discount, a slower than
anticipated rate of principal payments (including prepayments) on the applicable
Mortgage Loans could result in an actual yield to such investor that is lower
than the anticipated yield and, in the case of any Offered Certificate purchased
at a premium, a faster than anticipated rate of principal payments on the
applicable Mortgage Loans could result in an actual yield to such investor that
is lower than the anticipated yield.

     The rate of principal payments (including prepayments) on pools of mortgage
loans may vary significantly over time and may be influenced by a variety of
economic, geographic, social and other factors, including changes in mortgagors'
housing needs, job transfers, unemployment, mortgagors' net equity in the
mortgaged properties and servicing decisions. In general, if prevailing interest
rates were to fall significantly below the Mortgage Interest Rates on the
Mortgage Loans, such Mortgage Loans could be subject to higher prepayment rates
than if prevailing interest rates were to remain at or above the Mortgage
Interest Rates on such Mortgage Loans. Conversely, if prevailing interest rates
were to rise significantly, the rate of prepayments on such Mortgage Loans would
generally be expected to decrease. As is the case with the Fixed-Rate Mortgage
Loans, the Adjustable-Rate Mortgage Loans may be subject to a greater rate of
principal prepayments in a low interest rate environment. For example, if
prevailing interest rates were to fall, mortgagors with adjustable-rate mortgage
loans may be inclined to refinance their adjustable-rate mortgage loans with a
fixed-rate loan to "lock in" a lower interest rate. The existence of the
applicable Periodic Rate Cap and Maximum Mortgage Interest Rate also may affect
the likelihood of prepayments resulting from refinancings. No assurances can be
given as to the rate of prepayments on the Mortgage Loans in stable or changing
interest rate environments. In addition, the delinquency and loss experience of
the Adjustable-Rate Mortgage Loans may differ from that on the Fixed-Rate
Mortgage Loans because the amount of the Monthly Payments on the Adjustable-Rate
Mortgage Loans are subject to adjustment on each Adjustment Date. Further, a
majority of the Adjustable-Rate Mortgage Loans will not have their initial
Adjustment Date for two to five years after the origination thereof. The
Adjustable-Rate Mortgage Loans may be subject to greater rates of prepayments as
they approach their initial Adjustment Dates even if market interest rates are
only slightly higher or lower than the Mortgage Interest Rates on such
Adjustable-Rate Mortgage Loans as borrowers seek to avoid changes in their
Monthly Payments.

     The weighted average life and yield to maturity of each class of
Certificates will also be influenced by the amount of Monthly Excess Cashflow
Amounts generated by the Mortgage Loans and applied in reduction of the
Certificate Principal Balances of such Certificates. The level of Monthly Excess
Cashflow Amounts available on any Distribution Date to be applied in reduction
of the Certificate Principal Balance of the Certificates will be influenced by,
among other factors, (i) the overcollateralization level of the Mortgage Loans
at such time (i.e., the


                                      S-80


extent to which interest on the Mortgage Loans is accruing on a higher Principal
Balance than the aggregate Certificate Principal Balance of the Certificates);
(ii) the delinquency and default experience of the Mortgage Loans; and (iii) the
level of the Index for the Adjustable-Rate Mortgage Loans. To the extent that
greater amounts of Monthly Excess Cashflow Amounts are distributed in reduction
of the Certificate Principal Balance of a class of Certificates, the weighted
average life thereof can be expected to shorten. No assurance can be given as to
the amount of Monthly Excess Cashflow Amounts distributed at any time or in the
aggregate.

     The Class M Certificates are not expected to receive any principal
distributions until at least the Distribution Date in December 2006 (unless the
aggregate Certificate Principal Balance of the Senior Certificates are reduced
to zero prior thereto). As a result, the weighted average lives of the Class M
Certificates will be longer than would have been the case if principal
distributions were to be made on a pro rata basis. The longer weighted average
lives may increase the risk that an Applied Realized Loss Amount will be
allocated to one or more classes of Class M Certificates.

ADDITIONAL INFORMATION

     The Depositor has filed certain yield tables and other computational
materials with respect to certain classes of the Offered Certificates with the
Commission in a report on Form 8-K and may file certain additional yield tables
and other computational materials with respect to one or more classes of Offered
Certificates with the Commission in a report on Form 8-K. Such tables and
materials were prepared by one or more of the Underwriters at the request of
certain prospective investors, based on assumptions provided by, and satisfying
the special requirements of, such prospective investors. Such tables and
assumptions may be based on assumptions that differ from the Structuring
Assumptions. Accordingly, such tables and other materials may not be relevant to
or appropriate for investors other than those specifically requesting them.

WEIGHTED AVERAGE LIVES

     The timing of changes in the rate of principal prepayments on the Mortgage
Loans may significantly affect an investor's actual yield to maturity, even if
the average rate of principal prepayments is consistent with such investor's
expectation. In general, the earlier a principal prepayment on the Mortgage
Loans occurs, the greater the effect of such principal prepayment on an
investor's yield to maturity. The effect on an investor's yield of principal
prepayments occurring at a rate higher (or lower) than the rate anticipated by
the investor during the period immediately following the issuance of the Offered
Certificates may not be offset by a subsequent like decrease (or increase) in
the rate of principal prepayments.

     The projected weighted average life of any class of Offered Certificates is
the average amount of time that will elapse from the Closing Date, until each
dollar of principal is scheduled to be repaid to the investors in such class of
Offered Certificates. Because it is expected that there will be prepayments and
defaults on the Mortgage Loans, the actual weighted average lives of the classes
of Offered Certificates are expected to vary substantially from the weighted
average remaining terms to stated maturity of the Mortgage Loans as set forth in
this Prospectus Supplement under "The Mortgage Pool."

     Prepayments on mortgage loans are commonly measured relative to a
prepayment model or standard. The prepayment models used in this Prospectus
Supplement (the "PREPAYMENT ASSUMPTIONS") are based on an assumed rate of
prepayment each month of the then unpaid principal balance of two hypothetical
pools of mortgage loans similar to the Mortgage Loans.

     For the Adjustable-Rate Mortgage Loans, the Prepayment Assumption is the
"ADJUSTABLE-RATE PREPAYMENT CURVE" or "ARM PPC," which assumes a constant
prepayment rate of 28.00% CPR per annum each month of the then-outstanding
principal balance of a hypothetical pool of adjustable-rate mortgage loans. For
the Fixed-Rate Mortgage Loans, the Prepayment Assumption is the "FIXED-RATE
PREPAYMENT CURVE" or "FRM PPC," which assumes a prepayment rate of 2.30% CPR per
annum each month of the then-outstanding principal balance of a hypothetical
pool of fixed-rate mortgage loans in the first month of the life of such
mortgage loans and an additional 2.30% per annum in each month thereafter until
23.0% CPR is reached in the tenth month. Beginning in the tenth month and in
each month thereafter during the life of such mortgage loans, FRM PPC assumes a
constant prepayment rate of 23.0% CPR per annum each month.



                                      S-81


     "CPR" represents a constant assumed rate of principal prepayment each month
relative to the then-outstanding principal balance of a pool of mortgage loans
for the life of such mortgage loans.

     No Prepayment Assumption purports to be a historical description of
prepayment experience or a prediction of the anticipated rate of prepayment of
any pool of mortgage loans, including the Mortgage Loans.

     The tables on pages S-85 through S-93 (the "DEC TABLES") were prepared on
the basis of the assumptions in the following paragraph and the tables set forth
below. There may be certain differences between the loan characteristics
included in such assumptions and the characteristics of the actual Mortgage
Loans. Any such discrepancy may have an effect upon the percentages of original
Certificate Principal Balances outstanding and weighted average lives of the
Offered Certificates set forth in the DEC Tables. In addition, since the actual
Mortgage Loans in the Trust Fund will have characteristics that differ from
those assumed in preparing the tables set forth below, the distributions of
principal of the Offered Certificates may be made earlier or later than
indicated in the tables.

     The percentages and weighted average lives in the DEC Tables were
determined using the following assumptions collectively (the "STRUCTURING
ASSUMPTIONS"): (i) the Mortgage Loans have the characteristics set forth in the
table below, (ii) the closing date for the Offered Certificates occurs on
November 25, 2003 and the Offered Certificates are sold to investors on such
date, (iii) distributions on the Certificates are made on the 25th day of each
month regardless of the day on which the Distribution Date actually occurs,
commencing in December 2003, in accordance with the allocation of Available
Funds set forth above under "Description of the Certificates," (iv) the Mortgage
Loans prepay in accordance with the Prepayment Assumptions indicated, (v)
prepayments include thirty days' interest thereon, (vi) neither the Seller nor
the Originator is required to substitute or repurchase any of the Mortgage Loans
pursuant to the Originator Mortgage Loan Purchase Agreement, the Mortgage Loan
Purchase Agreement or the Pooling and Servicing Agreement and no optional
termination is exercised (except with respect to the entries identified by the
row heading "Weighted Avg. Life to Optional Termination" in the tables below),
(vii) the Targeted Overcollateralization Amount is set initially as specified
herein and thereafter decreases as described in the definition thereof, (viii)
scheduled payments for all Mortgage Loans are received on the Due Date
commencing in December 2003, the principal portion of such payments is computed
prior to giving effect to prepayments received in such month and there are no
losses or delinquencies with respect to such Mortgage Loans, (ix) such
prepayments are received on the last day of each month commencing in November
2003, (x) the aggregate of the annualized rates at which the Servicing Fee, the
Trustee Fee and the Credit Risk Manager Fee are calculated is 0.5235%, (xi)
One-Month LIBOR is at all times equal to 1.12%, (xii) the Certificate Interest
Rates for the Offered Certificates are as set forth or described above under
"Description of the Certificates--Certificate Interest Rates," (xiii) the
Mortgage Interest Rate for each Adjustable-Rate Mortgage Loan adjusts
semi-annually on its next Adjustment Date (and on subsequent Adjustment Dates,
if necessary) to equal the sum of (a) the assumed level of the Index and (b) the
respective Gross Margin (such sum being subject to the applicable Periodic Rate
Caps, Minimum Mortgage Interest Rates and Maximum Mortgage Interest Rates) and
(xiv) with respect to the Adjustable-Rate Mortgage Loans, Six-Month LIBOR is
equal to 1.22%. Nothing contained in the foregoing assumptions should be
construed as a representation that the Mortgage Loans will not experience
delinquencies or losses.

     Based on the foregoing assumptions and assumed mortgage loan
characteristics, the tables indicate the projected weighted average lives of
each class of Offered Certificates and set forth the percentages of the original
Certificate Principal Balance of each such class that would be outstanding after
each of the dates shown at the indicated percentages of the applicable
Prepayment Assumption.




                                      S-82


                  ASSUMED GROUP 1 MORTGAGE LOAN CHARACTERISTICS




                                                                                                    ORIGINAL
                                                                                                    INTEREST          MAXIMUM
                                                     MORTGAGE     ORIGINAL     ORIGINAL               ONLY    GROSS   MORTGAGE
                             LIEN      PRINCIPAL     INTEREST     AMORTIZA-      TERM    SEASONING   PERIODS  MARGIN  INTEREST
       DESCRIPTION         POSITION   BALANCE ($)     RATE (%)    TION TERM    (MONTHS)   (MONTHS)  (MONTHS)   (%)     RATE (%)
- ------------------------  ---------- --------------- ----------- ------------ --------- ----------- --------- ------- ---------
                                                                                           
15 YR Fixed                   1          660,943.17       6.230        180        180         2          0       N/A       N/A
15 YR Fixed                   1          485,905.32       5.990        180        180         3          0       N/A       N/A
15 YR Fixed                   1        1,491,331.90       6.185        180        180         2          0       N/A       N/A
15 YR Fixed                   2           22,949.72      11.250        180        180         3          0       N/A       N/A
20 YR Fixed                   1          167,260.15       5.875        240        240         2          0       N/A       N/A
20 YR Fixed                   2           26,821.30      11.000        240        240         5          0       N/A       N/A
20 YR Balloon                 1          324,742.70       5.574        360        240         2          0       N/A       N/A
30 YR Fixed                   1        7,173,502.52       6.779        360        360         3          0       N/A       N/A
30 YR Fixed                   1        3,558,142.51       6.536        360        360         3          0       N/A       N/A
30 YR Fixed                   1        3,337,518.10       7.002        360        360         3          0       N/A       N/A
30 YR Fixed                   1       35,206,738.91       6.639        360        360         3          0       N/A       N/A
30 YR Fixed                   2           34,438.19      10.000        360        360         4          0       N/A       N/A
30 YR Fixed                   2           55,969.34       8.990        360        360         1          0       N/A       N/A
15 YR Balloon                 2        3,600,154.40      10.960        360        180         3          0       N/A       N/A
15 YR Balloon                 2          262,829.20       9.400        360        180         3          0       N/A       N/A
15 YR Balloon                 2        6,011,739.09      10.141        360        180         3          0       N/A       N/A
15 YR Balloon                 2        4,702,540.85      10.191        360        180         3          0       N/A       N/A
6-Month ARM                   1          179,769.17       8.240        360        360         2          0      7.875     14.740
6-Month ARM                   1          282,233.51       6.573        360        360         3          0      5.118     13.073
2/28 LIBOR                    1       39,235,998.30       7.184        360        360         3          0      6.090     13.683
2/28 LIBOR                    1           51,904.84       8.500        360        360         3          0      6.500     15.000
2/28 LIBOR                    1        6,375,471.40       6.738        360        360         3          0      5.550     13.277
2/28 LIBOR                    1      122,598,045.55       6.740        360        360         3          0      5.858     13.233
2/28 LIBOR                    1          928,903.59       6.633        360        360         3          0      5.935     13.133
2/28 LIBOR w/IO Period        1          285,000.00       6.375        360(1)     360         2         60      6.375     12.875
2/28 LIBOR w/IO Period        1        4,899,547.45       5.855        360(1)     360         3         60      5.075     12.355
3/27 LIBOR                    1        2,699,011.91       7.028        360        360         3          0      5.971     13.509
3/27 LIBOR                    1          661,868.75       6.336        360        360         2          0      5.783     12.836
3/27 LIBOR                    1          901,256.21       7.047        360        360         2          0      5.801     13.547
3/27 LIBOR                    1        2,847,663.38       6.727        360        360         2          0      5.866     13.186
5/25 LIBOR                    1        1,603,939.52       6.427        360        360         3          0      5.595     12.927
5/25 LIBOR                    1          179,737.64       7.625        360        360         2          0      7.500     14.125
5/25 LIBOR                    1        1,043,701.43       6.649        360        360         3          0      5.748     13.149
5/25 LIBOR                    1        6,309,471.31       6.564        360        360         2          0      5.965     13.003
5/25 LIBOR  w/IO Period       1        3,057,091.05       6.161        360(1)     360         3         60      5.455     12.661
5/25 LIBOR  w/IO Period       1          985,958.18       5.594        360(1)     360         2         60      5.252     11.746






                            MINIMUM      MONTHS TO     INITIAL
                            MORTGAGE        NEXT       PERIODIC    PERIODIC
                            INTEREST     ADJUSTMENT    RATE CAP    RATE CAP
       DESCRIPTION          RATE (%)        DATE          (%)         (%)
- ------------------------ ------------- ------------- ------------ -----------
                                                      
15 YR Fixed                    N/A           N/A          N/A         N/A
15 YR Fixed                    N/A           N/A          N/A         N/A
15 YR Fixed                    N/A           N/A          N/A         N/A
15 YR Fixed                    N/A           N/A          N/A         N/A
20 YR Fixed                    N/A           N/A          N/A         N/A
20 YR Fixed                    N/A           N/A          N/A         N/A
20 YR Balloon                  N/A           N/A          N/A         N/A
30 YR Fixed                    N/A           N/A          N/A         N/A
30 YR Fixed                    N/A           N/A          N/A         N/A
30 YR Fixed                    N/A           N/A          N/A         N/A
30 YR Fixed                    N/A           N/A          N/A         N/A
30 YR Fixed                    N/A           N/A          N/A         N/A
30 YR Fixed                    N/A           N/A          N/A         N/A
15 YR Balloon                  N/A           N/A          N/A         N/A
15 YR Balloon                  N/A           N/A          N/A         N/A
15 YR Balloon                  N/A           N/A          N/A         N/A
15 YR Balloon                  N/A           N/A          N/A         N/A
6-Month ARM                   8.240           4          1.000         1
6-Month ARM                   6.573           3          1.841         1
2/28 LIBOR                    7.184          21          1.737         1
2/28 LIBOR                    8.500          21          1.500         1
2/28 LIBOR                    6.738          21          1.757         1
2/28 LIBOR                    6.735          21          1.828         1
2/28 LIBOR                    6.633          21          1.715         1
2/28 LIBOR w/IO Period        6.375          22          3.000         1
2/28 LIBOR w/IO Period        5.855          21          3.000         1
3/27 LIBOR                    7.028          33          3.000         1
3/27 LIBOR                    6.336          34          3.000         1
3/27 LIBOR                    7.047          34          3.000         1
3/27 LIBOR                    6.727          34          3.000         1
5/25 LIBOR                    6.427          57          3.000         1
5/25 LIBOR                    7.625          58          3.000         1
5/25 LIBOR                    6.649          57          3.000         1
5/25 LIBOR                    6.564          58          3.000         1
5/25 LIBOR  w/IO Period       6.161          57          5.000         1
5/25 LIBOR  w/IO Period       5.594          58          5.000         1


- ----------

(1)  Principal payments on the Interest Only Mortgage Loans will commence on the
     61st month of the term of such Mortgage Loans and the principal amortizes
     over 300 months.

                                      S-83



                  ASSUMED GROUP 2 MORTGAGE LOAN CHARACTERISTICS





                                                                                                    INTEREST          MAXIMUM
                                                     MORTGAGE     ORIGINAL     ORIGINAL               ONLY    GROSS   MORTGAGE
                             LIEN      PRINCIPAL     INTEREST     AMORTIZA-      TERM    SEASONING   PERIODS  MARGIN  INTEREST
       DESCRIPTION         POSITION   BALANCE ($)     RATE (%)    TION TERM    (MONTHS)   (MONTHS)  (MONTHS)   (%)     RATE (%)
- ------------------------  ---------- --------------- ----------- ------------ --------- ----------- --------- ------- ---------
                                                                                           
15 YR Fixed                   1         935,907.87     5.174         180         180         2          0        N/A      N/A
15 YR Fixed                   1       1,644,432.30     6.143         180         180         3          0        N/A      N/A
20 YR Fixed                   1          67,672.33     8.500         240         240         3          0        N/A      N/A
20 YR Fixed                   1          83,568.77     7.990         240         240         3          0        N/A      N/A
30 YR Fixed                   1       4,199,213.33     6.855         360         360         2          0        N/A      N/A
30 YR Fixed                   1       3,008,642.08     6.570         360         360         3          0        N/A      N/A
30 YR Fixed                   1         963,150.50     6.790         360         360         4          0        N/A      N/A
30 YR Fixed                   1      17,600,858.20     6.384         360         360         3          0        N/A      N/A
15 YR Fixed                   2          57,306.60    11.125         180         180         2          0        N/A      N/A
15 YR Balloon                 2       7,465,007.48    10.630         360         180         3          0        N/A      N/A
15 YR Balloon                 2         936,005.74     9.690         360         180         3          0        N/A      N/A
15 YR Balloon                 2      10,043,329.91    10.141         360         180         3          0        N/A      N/A
15 YR Balloon                 2       5,561,219.09    10.278         360         180         3          0        N/A      N/A
2/28 LIBOR                    1      18,320,646.02     6.970         360         360         3          0       5.841    13.470
2/28 LIBOR                    1       3,551,673.47     7.053         360         360         3          0       5.959    13.553
2/28 LIBOR                    1      63,901,406.90     6.645         360         360         3          0       5.866    13.144
2/28 LIBOR                    1         907,798.79     7.523         360         360         3          0       6.306    14.249
2/28 LIBOR w/ IO Period       1       2,319,750.00     6.972         360(1)      360         3          60      5.507    13.472
2/28 LIBOR w/ IO Period       1         420,000.00     5.625         360(1)      360         2          60      4.750    12.125
2/28 LIBOR w/ IO Period       1       5,958,883.78     5.944         360(1)      360         3          60      5.456    12.444
3/27 LIBOR                    1       1,919,766.28     5.914         360         360         3          0       5.142    12.414
3/27 LIBOR                    1         450,623.67     6.500         360         360         3          0       5.750    13.000
3/27 LIBOR                    1         598,800.11     5.990         360         360         2          0       5.000    12.490
3/27 LIBOR                    1       3,670,991.39     6.983         360         360         3          0       5.964    13.483
5/25 LIBOR                    1       1,539,402.24     5.787         360         360         3          0       5.562    12.287
5/25 LIBOR                    1       2,145,085.92     6.849         360         360         3          0       5.791    13.349
5/25 LIBOR                    1         810,493.37     5.632         360         360         2          0       5.250    12.132
5/25 LIBOR                    1       4,887,627.05     6.562         360         360         2          0       5.104    13.052
5/25 LIBOR w/IO period        1         655,500.00     5.990         360(1)      360         3          60      4.750    12.490
5/25 LIBOR w/IO period        1         787,200.00     5.884         360(1)      360         2          60      5.380    12.384
5/25 LIBOR w/IO period        1         429,500.00     5.550         360(1)      360         4          60      4.625    12.050





                              MINIMUM      MONTHS TO     INITIAL
                              MORTGAGE        NEXT       PERIODIC    PERIODIC
                              INTEREST     ADJUSTMENT    RATE CAP    RATE CAP
       DESCRIPTION            RATE (%)        DATE          (%)         (%)
- ------------------------   ------------- ------------- ------------ -----------
                                                        
15 YR Fixed                      N/A           N/A           N/A         N/A
15 YR Fixed                      N/A           N/A           N/A         N/A
20 YR Fixed                      N/A           N/A           N/A         N/A
20 YR Fixed                      N/A           N/A           N/A         N/A
30 YR Fixed                      N/A           N/A           N/A         N/A
30 YR Fixed                      N/A           N/A           N/A         N/A
30 YR Fixed                      N/A           N/A           N/A         N/A
30 YR Fixed                      N/A           N/A           N/A         N/A
15 YR Fixed                      N/A           N/A           N/A         N/A
15 YR Balloon                    N/A           N/A           N/A         N/A
15 YR Balloon                    N/A           N/A           N/A         N/A
15 YR Balloon                    N/A           N/A           N/A         N/A
15 YR Balloon                    N/A           N/A           N/A         N/A
2/28 LIBOR                      6.970          21           1.755         1
2/28 LIBOR                      7.053          21           1.565         1
2/28 LIBOR                      6.633          21           1.800         1
2/28 LIBOR                      7.523          21           2.550         1
2/28 LIBOR w/ IO Period         6.972          21           3.000         1
2/28 LIBOR w/ IO Period         5.625          22           3.000         1
2/28 LIBOR w/ IO Period         5.944          21           3.000         1
3/27 LIBOR                      5.914          33           3.000         1
3/27 LIBOR                      6.500          33           3.000         1
3/27 LIBOR                      5.990          34           3.000         1
3/27 LIBOR                      6.983          33           3.000         1
5/25 LIBOR                      5.787          57           3.000         1
5/25 LIBOR                      6.849          57           3.000         1
5/25 LIBOR                      5.632          58           3.000         1
5/25 LIBOR                      6.562          58           3.000         1
5/25 LIBOR w/IO period          5.990          57           5.000         1
5/25 LIBOR w/IO period          5.884          58           5.000         1
5/25 LIBOR w/IO period          5.550          56           5.000         1






- ----------

(1)  Principal payments on the Interest Only Mortgage Loans will commence on the
     61st month of the term of such Mortgage Loans and the principal amortizes
     over 300 months.





                                      S-84


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                    CLASS A-1



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   99           83          75          67           59          52          44
November 25, 2005                   97           68          55          42           31          21          12
November 25, 2006                   96           55          38          24           13          3           0
November 25, 2007                   94           43          30          22           13          3           0
November 25, 2008                   93           35          24          16           10          3           0
November 25, 2009                   91           30          19          11           7           3           0
November 25, 2010                   89           26          15           8           4           2           0
November 25, 2011                   87           22          12           6           3           1           0
November 25, 2012                   85           19          9            4           2           1           0
November 25, 2013                   82           16          7            3           1           0           0
November 25, 2014                   80           13          6            2           1           0           0
November 25, 2015                   77           11          4            2           0           0           0
November 25, 2016                   74           10          3            1           0           0           0
November 25, 2017                   70           8           3            1           0           0           0
November 25, 2018                   61           6           2            0           0           0           0
November 25, 2019                   58           5           1            0           0           0           0
November 25, 2020                   54           4           1            0           0           0           0
November 25, 2021                   50           3           1            0           0           0           0
November 25, 2022                   46           3           0            0           0           0           0
November 25, 2023                   42           2           0            0           0           0           0
November 25, 2024                   37           2           0            0           0           0           0
November 25, 2025                   34           1           0            0           0           0           0
November 25, 2026                   31           1           0            0           0           0           0
November 25, 2027                   27           1           0            0           0           0           0
November 25, 2028                   23           0           0            0           0           0           0
November 25, 2029                   19           0           0            0           0           0           0
November 25, 2030                   14           0           0            0           0           0           0
November 25, 2031                    9           0           0            0           0           0           0
November 25, 2032                    4           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             17.79        5.22        3.58        2.63         1.96        1.41        1.04

Weighted Avg. Life to
OptionaL Termination (in
years)(2)(3)                       17.73        4.90        3.32        2.42         1.79        1.30        1.04


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.


                                      S-85



         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                    CLASS A-2



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                 100          100         100          100         100         100         100
November 25, 2004                   98           79          69          60           50          40          31
November 25, 2005                   97           60          44          29           15          2           0
November 25, 2006                   95           44          23           6           0           0           0
November 25, 2007                   93           30          13           2           0           0           0
November 25, 2008                   91           19          5            0           0           0           0
November 25, 2009                   89           13          0            0           0           0           0
November 25, 2010                   86           7           0            0           0           0           0
November 25, 2011                   84           2           0            0           0           0           0
November 25, 2012                   81           0           0            0           0           0           0
November 25, 2013                   78           0           0            0           0           0           0
November 25, 2014                   75           0           0            0           0           0           0
November 25, 2015                   71           0           0            0           0           0           0
November 25, 2016                   67           0           0            0           0           0           0
November 25, 2017                   63           0           0            0           0           0           0
November 25, 2018                   40           0           0            0           0           0           0
November 25, 2019                   37           0           0            0           0           0           0
November 25, 2020                   32           0           0            0           0           0           0
November 25, 2021                   28           0           0            0           0           0           0
November 25, 2022                   23           0           0            0           0           0           0
November 25, 2023                   18           0           0            0           0           0           0
November 25, 2024                   16           0           0            0           0           0           0
November 25, 2025                   13           0           0            0           0           0           0
November 25, 2026                    9           0           0            0           0           0           0
November 25, 2027                    5           0           0            0           0           0           0
November 25, 2028                    0           0           0            0           0           0           0
November 25, 2029                    0           0           0            0           0           0           0
November 25, 2030                    0           0           0            0           0           0           0
November 25, 2031                    0           0           0            0           0           0           0
November 25, 2032                    0           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             14.48        3.07        2.06        1.49         1.14        0.93        0.77

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       14.48        3.07        2.06        1.49         1.14        0.93        0.77


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.



                                      S-86


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                    CLASS A-3



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100          65
November 25, 2006                   100         100         100          100          66          20          0
November 25, 2007                   100         100         100          100          66          20          0
November 25, 2008                   100         100         100          78           50          20          0
November 25, 2009                   100         100          94          57           33          18          0
November 25, 2010                   100         100          74          42           22          11          0
November 25, 2011                   100         100          59          30           15          7           0
November 25, 2012                   100          93          46          22           10          4           0
November 25, 2013                   100          79          36          16           7           1           0
November 25, 2014                   100          67          29          12           4           0           0
November 25, 2015                   100          57          23           8           2           0           0
November 25, 2016                   100          48          18           6           0           0           0
November 25, 2017                   100          40          14           4           0           0           0
November 25, 2018                   100          26          8            1           0           0           0
November 25, 2019                   100          22          6            0           0           0           0
November 25, 2020                   100          18          5            0           0           0           0
November 25, 2021                   100          15          3            0           0           0           0
November 25, 2022                   100          12          1            0           0           0           0
November 25, 2023                   100          10          0            0           0           0           0
November 25, 2024                   100          8           0            0           0           0           0
November 25, 2025                   100          6           0            0           0           0           0
November 25, 2026                   100          5           0            0           0           0           0
November 25, 2027                   100          3           0            0           0           0           0
November 25, 2028                   100          1           0            0           0           0           0
November 25, 2029                   82           0           0            0           0           0           0
November 25, 2030                   62           0           0            0           0           0           0
November 25, 2031                   41           0           0            0           0           0           0
November 25, 2032                   18           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             27.56       13.67        9.71        7.30         5.39        3.55        2.20

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       27.31       12.30        8.39        6.23         4.51        2.95        2.20


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.


                                      S-87


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                   CLASS M-1




ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100         100
November 25, 2006                   100         100         100          100         100         100          89
November 25, 2007                   100         100          80          57           64         100          89
November 25, 2008                   100          93          63          41           26          47          53
November 25, 2009                   100          79          50          30           17          12          29
November 25, 2010                   100          68          39          22           11          6           13
November 25, 2011                   100          58          31          16           8           3           4
November 25, 2012                   100          49          24          11           5           0           0
November 25, 2013                   100          42          19           8           2           0           0
November 25, 2014                   100          35          15           6           0           0           0
November 25, 2015                   100          30          12           4           0           0           0
November 25, 2016                   100          25          9            1           0           0           0
November 25, 2017                   100          21          7            0           0           0           0
November 25, 2018                   100          15          5            0           0           0           0
November 25, 2019                   100          13          3            0           0           0           0
November 25, 2020                   100          11          0            0           0           0           0
November 25, 2021                   100          9           0            0           0           0           0
November 25, 2022                   100          7           0            0           0           0           0
November 25, 2023                   100          6           0            0           0           0           0
November 25, 2024                   94           5           0            0           0           0           0
November 25, 2025                   86           3           0            0           0           0           0
November 25, 2026                   77           1           0            0           0           0           0
November 25, 2027                   68           0           0            0           0           0           0
November 25, 2028                   58           0           0            0           0           0           0
November 25, 2029                   47           0           0            0           0           0           0
November 25, 2030                   36           0           0            0           0           0           0
November 25, 2031                   24           0           0            0           0           0           0
November 25, 2032                   11           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             25.54       10.24        7.09        5.50         4.90        5.19        5.32

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       25.39        9.51        6.45        4.99         4.48        4.52        3.64


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.


                                      S-88


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION


                                    CLASS M-2


ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100         100
November 25, 2006                   100         100         100          100         100         100         100
November 25, 2007                   100         100          80          57           39          38          30
November 25, 2008                   100          93          63          41           26          16          9
November 25, 2009                   100          79          50          30           17          10          3
November 25, 2010                   100          68          39          22           11          5           0
November 25, 2011                   100          58          31          16           8           0           0
November 25, 2012                   100          49          24          11           3           0           0
November 25, 2013                   100          42          19           8           0           0           0
November 25, 2014                   100          35          15           6           0           0           0
November 25, 2015                   100          30          12           1           0           0           0
November 25, 2016                   100          25          9            0           0           0           0
November 25, 2017                   100          21          7            0           0           0           0
November 25, 2018                   100          15          2            0           0           0           0
November 25, 2019                   100          13          0            0           0           0           0
November 25, 2020                   100          11          0            0           0           0           0
November 25, 2021                   100          9           0            0           0           0           0
November 25, 2022                   100          7           0            0           0           0           0
November 25, 2023                   100          5           0            0           0           0           0
November 25, 2024                   94           2           0            0           0           0           0
November 25, 2025                   86           0           0            0           0           0           0
November 25, 2026                   77           0           0            0           0           0           0
November 25, 2027                   68           0           0            0           0           0           0
November 25, 2028                   58           0           0            0           0           0           0
November 25, 2029                   47           0           0            0           0           0           0
November 25, 2030                   36           0           0            0           0           0           0
November 25, 2031                   24           0           0            0           0           0           0
November 25, 2032                   11           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             25.53       10.16        7.04        5.39         4.59        4.32        4.02

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       25.39        9.51        6.45        4.93         4.22        4.03        3.69


(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.


                                      S-89


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                    CLASS M-3



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100         100
November 25, 2006                   100         100         100          100         100         100         100
November 25, 2007                   100         100          80          57           39          26          17
November 25, 2008                   100          93          63          41           26          16          9
November 25, 2009                   100          79          50          30           17          10          0
November 25, 2010                   100          68          39          22           11          0           0
November 25, 2011                   100          58          31          16           5           0           0
November 25, 2012                   100          49          24          11           0           0           0
November 25, 2013                   100          42          19           7           0           0           0
November 25, 2014                   100          35          15           0           0           0           0
November 25, 2015                   100          30          12           0           0           0           0
November 25, 2016                   100          25          9            0           0           0           0
November 25, 2017                   100          21          3            0           0           0           0
November 25, 2018                   100          15          0            0           0           0           0
November 25, 2019                   100          13          0            0           0           0           0
November 25, 2020                   100          11          0            0           0           0           0
November 25, 2021                   100          9           0            0           0           0           0
November 25, 2022                   100          3           0            0           0           0           0
November 25, 2023                   100          0           0            0           0           0           0
November 25, 2024                   94           0           0            0           0           0           0
November 25, 2025                   86           0           0            0           0           0           0
November 25, 2026                   77           0           0            0           0           0           0
November 25, 2027                   68           0           0            0           0           0           0
November 25, 2028                   58           0           0            0           0           0           0
November 25, 2029                   47           0           0            0           0           0           0
November 25, 2030                   36           0           0            0           0           0           0
November 25, 2031                   24           0           0            0           0           0           0
November 25, 2032                   11           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             25.52       10.05        6.97        5.29         4.43        4.03        3.63

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       25.39        9.51        6.45        4.90         4.12        3.79        3.42


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.


                                      S-90


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                    CLASS M-4



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100         100
November 25, 2006                   100         100         100          100         100         100         100
November 25, 2007                   100         100          80          57           39          26          17
November 25, 2008                   100          93          63          41           26          16          2
November 25, 2009                   100          79          50          30           17          4           0
November 25, 2010                   100          68          39          22           11          0           0
November 25, 2011                   100          58          31          16           0           0           0
November 25, 2012                   100          49          24          11           0           0           0
November 25, 2013                   100          42          19           0           0           0           0
November 25, 2014                   100          35          15           0           0           0           0
November 25, 2015                   100          30          12           0           0           0           0
November 25, 2016                   100          25          2            0           0           0           0
November 25, 2017                   100          21          0            0           0           0           0
November 25, 2018                   100          15          0            0           0           0           0
November 25, 2019                   100          13          0            0           0           0           0
November 25, 2020                   100          7           0            0           0           0           0
November 25, 2021                   100          0           0            0           0           0           0
November 25, 2022                   100          0           0            0           0           0           0
November 25, 2023                   100          0           0            0           0           0           0
November 25, 2024                   94           0           0            0           0           0           0
November 25, 2025                   86           0           0            0           0           0           0
November 25, 2026                   77           0           0            0           0           0           0
November 25, 2027                   68           0           0            0           0           0           0
November 25, 2028                   58           0           0            0           0           0           0
November 25, 2029                   47           0           0            0           0           0           0
November 25, 2030                   36           0           0            0           0           0           0
November 25, 2031                   24           0           0            0           0           0           0
November 25, 2032                    7           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             25.50        9.92        6.86        5.20         4.33        3.89        3.45

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       25.39        9.51        6.45        4.89         4.08        3.69        3.29


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3)  Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.



                                      S-91


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION


                                    CLASS M-5



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100         100
November 25, 2006                   100         100         100          100         100         100          56
November 25, 2007                   100         100          80          57           39          26          17
November 25, 2008                   100          93          63          41           26          14          0
November 25, 2009                   100          79          50          30           17          0           0
November 25, 2010                   100          68          39          22           0           0           0
November 25, 2011                   100          58          31          14           0           0           0
November 25, 2012                   100          49          24           0           0           0           0
November 25, 2013                   100          42          19           0           0           0           0
November 25, 2014                   100          35          11           0           0           0           0
November 25, 2015                   100          30          0            0           0           0           0
November 25, 2016                   100          25          0            0           0           0           0
November 25, 2017                   100          21          0            0           0           0           0
November 25, 2018                   100          12          0            0           0           0           0
November 25, 2019                   100          4           0            0           0           0           0
November 25, 2020                   100          0           0            0           0           0           0
November 25, 2021                   100          0           0            0           0           0           0
November 25, 2022                   100          0           0            0           0           0           0
November 25, 2023                   100          0           0            0           0           0           0
November 25, 2024                   94           0           0            0           0           0           0
November 25, 2025                   86           0           0            0           0           0           0
November 25, 2026                   77           0           0            0           0           0           0
November 25, 2027                   68           0           0            0           0           0           0
November 25, 2028                   58           0           0            0           0           0           0
November 25, 2029                   47           0           0            0           0           0           0
November 25, 2030                   36           0           0            0           0           0           0
November 25, 2031                   24           0           0            0           0           0           0
November 25, 2032                    0           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             25.46        9.71        6.71        5.06         4.20        3.75        3.32

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       25.39        9.51        6.45        4.87         4.05        3.63        3.21


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.


                                      S-92


         PERCENTAGE OF ORIGINAL PRINCIPAL BALANCE OUTSTANDING(1) AT THE
          SPECIFIED PERCENTAGES OF THE APPLICABLE PREPAYMENT ASSUMPTION

                                    CLASS M-6



ARM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
FRM PPC                             0%          50%         75%         100%         125%        150%        175%
- ----------------------------- ------------ ------------- ---------- ----------- ------------ ------------ -----------
                                                                                     
Distribution Date
- -----------------

Initial Percentage                  100         100         100          100         100         100         100
November 25, 2004                   100         100         100          100         100         100         100
November 25, 2005                   100         100         100          100         100         100         100
November 25, 2006                   100         100         100          100         100         100          31
November 25, 2007                   100         100          80          57           39          24          0
November 25, 2008                   100          93          63          41           23          0           0
November 25, 2009                   100          79          50          30           2           0           0
November 25, 2010                   100          68          39          13           0           0           0
November 25, 2011                   100          58          31           0           0           0           0
November 25, 2012                   100          49          19           0           0           0           0
November 25, 2013                   100          42          6            0           0           0           0
November 25, 2014                   100          35          0            0           0           0           0
November 25, 2015                   100          30          0            0           0           0           0
November 25, 2016                   100          21          0            0           0           0           0
November 25, 2017                   100          11          0            0           0           0           0
November 25, 2018                   100          0           0            0           0           0           0
November 25, 2019                   100          0           0            0           0           0           0
November 25, 2020                   100          0           0            0           0           0           0
November 25, 2021                   100          0           0            0           0           0           0
November 25, 2022                   100          0           0            0           0           0           0
November 25, 2023                   100          0           0            0           0           0           0
November 25, 2024                   94           0           0            0           0           0           0
November 25, 2025                   86           0           0            0           0           0           0
November 25, 2026                   77           0           0            0           0           0           0
November 25, 2027                   68           0           0            0           0           0           0
November 25, 2028                   58           0           0            0           0           0           0
November 25, 2029                   47           0           0            0           0           0           0
November 25, 2030                   36           0           0            0           0           0           0
November 25, 2031                   17           0           0            0           0           0           0
November 25, 2032                    0           0           0            0           0           0           0
November 25, 2033                    0           0           0            0           0           0           0

Weighted Avg. Life to
Maturity (in years)(2)             25.36        9.42        6.40        4.83         4.00        3.55        3.13

Weighted Avg. Life to
Optional Termination (in
years)(2)(3)                       25.35        9.40        6.37        4.81         3.98        3.54        3.12


- ----------

(1)  Rounded to the nearest whole percentage.

(2) The weighted average life of any class of Certificates is determined by (i)
multiplying the assumed net reduction, if any, in the Certificate Principal
Balance on each Distribution Date of such class of Certificates by the number of
years from the date of issuance of the Certificates to the related Distribution
Date, (ii) summing the results, and (iii) dividing the sum by the aggregate
amount of the assumed net reduction in the Certificate Principal Balance of such
class of Certificates.

(3) Assumes an optional purchase of the Mortgage Loans on the earliest
Distribution Date on which it is permitted.



                                      S-93


FINAL SCHEDULED DISTRIBUTION DATES

     The Final Scheduled Distribution Date of each class of Offered Certificates
is set forth under "Summary of Prospectus Supplement" in this Prospectus
Supplement. The Final Scheduled Distribution Date for such Certificates has been
calculated on the basis of the Structuring Assumptions and the assumptions that
there are no prepayments. Since the rate of distributions in reduction of the
Certificate Principal Balance of each class of Offered Certificates will depend
on the rate of payment (including prepayments) of the Mortgage Loans, the
Certificate Principal Balance of any such class could be reduced to zero
significantly earlier or later than the Final Scheduled Distribution Date. The
rate of payments on the Mortgage Loans will depend on their particular
characteristics, as well as on prevailing interest rates from time to time and
other economic factors, and no assurance can be given as to the actual payment
experience of the Mortgage Loans.

                                 USE OF PROCEEDS

     The Depositor will apply the net proceeds of the sale of the Offered
Certificates to the purchase price of the Mortgage Loans transferred to the
Trust Fund. See "Method of Distribution" in this Prospectus Supplement.

                CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The Pooling and Servicing Agreement provides that certain portions of the
Trust Fund (exclusive of the Yield Maintenance Agreement, the related Reserve
Fund and the Basic Risk Arrangements (as defined below)) will comprise multiple
REMICs organized in a tiered REMIC structure consisting of one or more Lower
Tier REMICs and an Upper Tier REMIC. Each Lower Tier REMIC will issue
uncertificated regular interests and those interests will be held entirely by
the Upper Tier REMIC. Each of the Lower Tier REMICs and the Upper Tier REMIC
will designate a single class of interests as the residual interest in that
REMIC. Elections will be made to treat each Lower Tier REMIC and the Upper Tier
REMIC as a REMIC for federal income tax purposes. Except to the extent described
in the next paragraph, each class of Offered Certificates will represent
beneficial ownership of the corresponding class of regular interests issued by
the Upper Tier REMIC. The portion of the Trust Fund exclusive of the REMICs will
constitute a grantor trust.

     The Offered Certificates will represent beneficial ownership of the
corresponding class of regular interests issued by the Upper Tier REMIC and the
right to receive Cap Carryover Amounts from amounts otherwise distributable to
the Class CE Certificates as part of the Monthly Excess Cashflow Amount and, to
the extent such amounts are insufficient, from the Yield Maintenance Agreement,
to the extent available. Holders of the Offered Certificates must allocate their
basis between their regular interest and their right to receive such Cap
Carryover Amounts and their rights to receive payments from the Yield
Maintenance Agreement as set forth below under "--Taxation of Basis Risk
Arrangements."

     Upon the issuance of the Offered Certificates, Hunton & Williams LLP will
deliver its opinion to the effect that, assuming compliance with the Pooling and
Servicing Agreement, for federal income tax purposes, each Lower Tier REMIC and
the Upper Tier REMIC will qualify as a REMIC within the meaning of Section 860D
of the Internal Revenue Code of 1986, as amended (the "CODE") and the portion of
the Trust Fund exclusive of the REMICs will qualify as a grantor trust under
Subpart E, Part 1 of Subchapter J of the Code.

TAXATION OF REGULAR INTERESTS

     For federal income tax reporting purposes, the regular interest portion of
the classes of Offered Certificates may be treated as having been issued with
original issue discount ("OID"). The Prepayment Assumption that will be used in
determining the rate of accrual of original issue discount, premium and market
discount, if any, for federal income tax purposes will be based on the
assumption that subsequent to the date of any determination the Mortgage Loans
will prepay at a constant rate of 100% ARM PPC with respect to the
Adjustable-Rate Mortgage Loans and 100% FRM PPC with respect to the Fixed-Rate
Mortgage Loans. No representation is made that the Mortgage


                                      S-94


Loans will prepay at such rate or at any other rate. See "Federal Income Tax
Consequences--REMICs--Taxation of Owners of Regular Securities--Original Issue
Discount" in the Prospectus.

     The IRS has issued regulations (the "OID REGULATIONS") under Sections 1271
to 1275 of the Code generally addressing the treatment of debt instruments
issued with original issue discount. Purchasers of the Offered Certificates
should be aware that the OID Regulations do not adequately address certain
issues relevant to, or are not applicable to, securities such as the Offered
Certificates. Because of the uncertainty concerning the application of Section
1272(a)(6) of the Code to such Certificates, and because the rules of the OID
Regulations are limited in their application in ways that could preclude their
application to such Certificates even in the absence of Section 1272(a)(6) of
the Code, the IRS could assert that the Offered Certificates should be treated
as issued with original issue discount or should be governed by the rules
applicable to debt instruments having contingent payments or by some other
manner not yet set forth in regulations. Prospective purchasers of the Offered
Certificates are advised to consult their tax advisors concerning the tax
treatment of such Certificates.

     The REMIC regular interest portion of the Offered Certificates will be
treated as assets described in Section 7701(a)(19)(C) of the Code for a domestic
building and loan association and "real estate assets" under Section
856(c)(5)(B) of the Code for a real estate investment trust (a "REIT"), in the
same proportion that the assets in the Trust Fund would be so treated. In
addition, interest on the REMIC regular interest portion of the Offered
Certificates will be treated as "interest on obligations secured by mortgages on
real property" under Section 856(c)(3)(B) of the Code for a REIT, to the extent
that the Offered Certificates are treated as "real estate assets" under Section
856(c)(5)(B) of the Code. See "Federal Income Tax
Consequences--REMICs--Characterization of Investments in REMIC Securities" in
the Prospectus. If more than 95% of the regular interests and income qualify for
these treatments, the regular interests generally will qualify for such
treatments in their entirety. However, no portion of an Offered
Certificateholder's basis or income allocable to a Basis Risk Arrangement (as
defined below) will qualify for such treatment. As a result, the Offered
Certificates are not suitable investments for inclusion in another REMIC.

TAXATION OF THE BASIS RISK ARRANGEMENTS

     General. Each holder of an Offered Certificate will be treated for federal
income tax purposes as having entered into a notional principal contract
pursuant to its rights to receive payment with respect to Cap Carryover Amounts
on the date it purchases its Certificates and its rights to receive payments
from the Yield Maintenance Agreement. The rights to receive such payments
(referred to as the "BASIS RISK ARRANGEMENTS") are beneficially owned by holders
of Offered Certificates in the portion of the Trust Fund, exclusive of the
REMICs, which is treated as a grantor trust for federal income tax purposes. The
Internal Revenue Service (the "IRS") has issued final regulations under Section
446 of the Code relating to notional principal contracts (the "SWAP
REGULATIONS").

     In general, the holders of the Offered Certificates must allocate the price
they pay for the Offered Certificates between their REMIC regular interest and
the applicable Basis Risk Arrangement based on their relative fair market
values. To the extent rights to receive payments are determined to have a value
on the Closing Date that is greater than zero, a portion of such purchase price
will be allocable to such rights, and such portion will be treated as a cap
premium (the "CAP PREMIUM") paid by the holders of Offered Certificates. A
holder of an Offered Certificate will be required to amortize the Cap Premium
under a level payment method as if the Cap Premium represented the present value
of a series of equal payments made over the life of the applicable Basis Risk
Arrangement (adjusted to take into account decreases in notional principal
amount), discounted at a rate equal to the rate used to determine the amount of
the Cap Premium (or some other reasonable rate). Prospective purchasers of
Offered Certificates should consult their own tax advisors regarding the
appropriate method of amortizing any Cap Premium. The Swap Regulations treat a
nonperiodic payment made under a cap contract as a loan for federal income tax
purposes if the payment is "significant." It is not known whether any Cap
Premium would be treated in part as a loan under the Swap Regulations.

     Under the Swap Regulations (i) all taxpayers must recognize periodic
payments with respect to a notional principal contract under the accrual method
of accounting, and (ii) any periodic payments received under the applicable
Basis Risk Arrangement must be netted against payments, if any, deemed made as a
result of the Cap Premiums over the recipient's taxable year, rather than
accounted for on a gross basis. Net income or deduction with respect to net
payments under a notional principal contract for a taxable year should
constitute ordinary income


                                      S-95


or ordinary deduction. The IRS could contend the amount is capital gain or loss,
but such treatment is unlikely, at least in the absence of further regulations.
Any regulations requiring capital gain or loss treatment presumably would apply
only prospectively. Individuals may be limited in their ability to deduct any
such net deduction and should consult their tax advisors prior to investing in
the Offered Certificates.

     Any amount of proceeds from the sale, redemption or retirement of an
Offered Certificate that is considered to be allocated to rights under a Basis
Risk Arrangement would be considered a "termination payment" under the Swap
Regulations. It is anticipated that the Trustee will account for any termination
payments for reporting purposes in accordance with the Swap Regulations, as
described below.

     Termination Payments. Any amount of sales proceeds that is considered to be
allocated to the selling beneficial owner's rights under the applicable Basis
Risk Arrangement in connection with the sale or exchange of an Offered
Certificate would be considered a "termination payment" under the Swap
Regulations allocable to that Offered Certificate. A holder of an Offered
Certificate will have gain or loss from such a termination of a Basis Risk
Arrangement equal to (i) any termination payment it received or is deemed to
have received minus (ii) the unamortized portion of any Cap Premium paid (or
deemed paid) by the beneficial owner upon entering into or acquiring its
interest in a Basis Risk Arrangement.

     Gain or loss realized upon the termination of a Basis Risk Arrangement will
generally be treated as capital gain or loss. Moreover, in the case of a bank or
thrift institution, Code Section 582(c) would likely not apply to treat such
gain or loss as ordinary.

REMIC TAXES AND REPORTING

     It is not anticipated that the Trust Fund will engage in any transactions
that would subject it to the prohibited transactions tax as defined in Section
860F(a)(2) of the Code, the contributions tax as defined in Section 860G(d) of
the Code or the tax on net income from foreclosure property as defined in
Section 860G(c) of the Code. However, in the event that any such tax is imposed
on the Trust Fund, such tax will be borne (i) by the Trustee, if the Trustee has
breached its obligations with respect to REMIC compliance under the Agreement,
(ii) the Servicer, if the Servicer has breached its obligations with respect to
REMIC compliance under the Agreement, and (iii) otherwise by the Trust Fund,
with a resulting reduction in amounts otherwise distributable to Holders of the
Offered Certificates. See "Description of the Securities--General" and "Federal
Income Tax Consequences--REMICs--Taxes That May Be Imposed on the REMIC
Pool--Prohibited Transactions" in the Prospectus.

     The responsibility for filing annual federal information returns and other
reports will be borne by the Trustee. See "Federal Income Tax
Consequences--REMICs--Taxes That May Be Imposed on the REMIC
Pool--Administrative Matters" in the Prospectus.

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

                                   STATE TAXES

     The Depositor makes no representations regarding the tax consequences of
purchase, ownership or disposition of the Offered Certificates under the tax
laws of any state. Investors considering an investment in the Offered
Certificates should consult their own tax advisors regarding such tax
consequences.

     All investors should consult their own tax advisors regarding the federal,
state, local or foreign income tax consequences of the purchase, ownership and
disposition of the Offered Certificates.

                              ERISA CONSIDERATIONS

     Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA and/or a plan or other arrangement subject to the
excise tax provisions set forth under Section 4975 of the Code (each of the
foregoing, an "ERISA


                                      S-96


PLAN") from engaging in certain transactions involving such ERISA Plan and its
assets unless a statutory, regulatory or administrative exemption applies to the
transaction. Section 4975 of the Code imposes certain excise taxes on prohibited
transactions involving plans described under that Section; ERISA authorizes the
imposition of civil penalties for prohibited transactions involving plans not
covered under Section 4975 of the Code. Any ERISA Plan fiduciary which proposes
to cause an ERISA Plan to acquire any of the Class A Certificates should consult
with its counsel with respect to the potential consequences under ERISA and the
Code of the ERISA Plan's acquisition and ownership of such Certificates. See
"ERISA Considerations" in the Prospectus.

     Certain employee benefit plans, including governmental plans and certain
church plans (collectively with ERISA Plans, "Plans"), are not subject to
ERISA's requirements. However, such plans may be subject to the provisions of
other applicable federal, state or local law ("SIMILAR LAW") materially similar
to the foregoing provisions of ERISA and the Code. Any such plan which is
qualified and exempt from taxation under Sections 401(a) and 501(a) of the Code
may nonetheless be subject to the prohibited transaction rules set forth in
Section 503 of the Code.

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

     The U.S. Department of Labor has extended to each of the Underwriters an
administrative exemption (collectively, the "EXEMPTIONS" and each, an
"EXEMPTION") from certain of the prohibited transaction rules of ERISA and the
related excise tax provisions of Section 4975 of the Code with respect to the
initial purchase, the holding and the subsequent resale by Plans of certificates
in pass-through trusts that consist of certain receivables, loans and other
obligations that meet the conditions and requirements of the Exemptions. The
Exemptions can apply to certificates in a pass-through trust holding mortgage
loans, and the Exemptions may apply to the Offered Certificates.

     Among the conditions that must be satisfied for the Exemptions to apply are
the following:

          (1) the acquisition of the certificates by a Plan is on terms
     (including the price for the certificates) that are at least as favorable
     to the Plan as they would be in an arm's length transaction with an
     unrelated party;

          (2) the certificates acquired by the Plan have received a rating at
     the time of such acquisition that is one of the four highest generic rating
     categories from S&P, Moody's or Fitch (collectively, the "EXEMPTION RATING
     AGENCIES");

          (3) the trustee must not be an affiliate of any other member of the
     Restricted Group (as defined below), other than an underwriter;

          (4) the sum of all payments made to and retained by the underwriters
     in connection with the distribution of the certificates represents not more
     than reasonable compensation for underwriting the certificates; the sum of
     all payments made to and retained by the seller pursuant to the assignment
     of the loans to the trust represents not more than the fair market value of
     such loans; the sum of all payments made to and retained by the servicer
     represents not more than reasonable compensation for such person's services
     under the agreement pursuant to which the loans are pooled and
     reimbursements of such person's reasonable expenses in connection
     therewith; and

          (5) the Plan investing in the certificates 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 (the "ACT").



                                      S-97


     The trust must also meet the following requirements:

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

          (ii) certificates in such other investment pools must have been rated
     in one of the four highest generic rating categories by an Exemption Rating
     Agency for at least one year prior to the Plan's acquisition of
     certificates; and

          (iii) certificates evidencing interests in such other investment pools
     must have been purchased by investors other than Plans for at least one
     year prior to any Plan's acquisition of the certificates.

     Moreover, the Exemptions provide relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when the Plan fiduciary
causes a Plan to acquire certificates in a trust holding receivables as to which
the fiduciary (or its affiliate) is an obligor provided that, among other
requirements, (i) in the case of an acquisition in connection with the initial
issuance of certificates, at least fifty percent (50%) of each class of
certificates in which Plans have invested is acquired by persons independent of
the Restricted Group; (ii) such fiduciary (or its affiliate) is an obligor with
respect to five percent (5%) or less of the fair market value of the obligations
contained in the trust; (iii) a Plan's investment in certificates of any class
does not exceed twenty-five percent (25%) of all of the certificates of that
class outstanding at the time of the acquisition; and (iv) immediately after the
acquisition, no more than twenty-five percent (25%) of the assets of any Plan
with respect to which such person is a fiduciary are invested in certificates
representing an interest in one or more trusts containing assets sold or
serviced by the same entity. The Exemptions do not apply to Plans sponsored by
any Underwriter, the Trustee, the Servicer, any obligor with respect to Mortgage
Loans included in the Trust constituting more than five percent of the aggregate
unamortized principal balance of the assets in the Trust, or any affiliate of
such parties (the "RESTRICTED GROUP").

     The Exemptions will apply to the acquisition and holding by Plans of the
Offered Certificates if all conditions of the Exemptions are met. Prospective
Plan investors should consult with their legal advisors concerning the impact of
ERISA, the Code and Similar Law, the applicability of PTCE 83-1 described in the
Prospectus and the Exemptions, and the potential consequences in their specific
circumstances, prior to making an investment in the Offered Certificates.
Moreover, each Plan fiduciary should determine whether under the general
fiduciary standards of investment prudence and diversification, an investment in
the Offered Certificates is appropriate for the Plan, taking into account the
overall investment policy of the Plan and the composition of the Plan's
investment portfolio.

     The rating of an Offered Certificate may change. If a class of Offered
Certificates no longer has a rating of at least BBB- or Baa3 (the lowest
permitted rating allowed under the Exemption), certificates of that class will
no longer be eligible for acquisition or transfer under the Exemption. Each
beneficial owner of a Subordinated Certificate or any interest therein will be
deemed to have represented, by virtue of its acquisition of that certificate,
that either (i) it is not a Plan, (ii) it has acquired and is holding such
Subordinated Certificate in reliance on the Exemption and that it understands
that there are certain conditions to the availability of the Exemption,
including that such certificate must be rated, at the time of such acquisition,
not lower than BBB- (or its equivalent) by the Exemption Rating Agencies or
(iii) (a) it is an insurance company, (b) the source of funds used to acquire or
hold the Subordinated Certificate or interest therein is an "insurance company
general account," as such term is defined Prohibited Transaction Class Exemption
95-60 ("PTCE 95-60"), and (c) the conditions in Section I and III of PTCE 95-60
have been satisfied.

     Any purported acquisition or holding of the Offered Certificates, or
interests therein, in violation of the provisions of the conditions of the
Exemptions shall be void ab initio and any purchaser or transferee of such
Certificate shall indemnify and hold harmless the Depositor, the Trustee, the
Seller, the Servicer and the Trust from and against any and all liabilities,
claims, costs or expenses incurred by such parties as a result of such
acquisition or holding.

                                      S-98


                                LEGAL INVESTMENT

     The Offered Certificates will NOT constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as
amended ("SMMEA").

     There may be restrictions on the ability of certain investors, including
depository institutions, either to purchase the Offered Certificates or to
purchase Offered Certificates representing more than a specified percentage of
the investor's assets. Investors should consult their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for such investors. See "Legal Investment" in the Prospectus.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Underwriting
Agreement, between the Depositor and Banc of America Securities LLC ("BANC OF
AMERICA"), an affiliate of the Depositor, as representative (in such capacity,
the "REPRESENTATIVE") of Banc of America, Bear, Stearns & Co. Inc. and
Countrywide Securities Corporation (together with Banc of America, the
"UNDERWRITERS"), the Underwriters have severally agreed to purchase and the
Depositor has agreed to sell to the Underwriters the Offered Certificates as
follows: Banc of America will acquire approximately 90% of each class of Offered
Certificates (other than the Class A-1 Certificates) and 100% of the Class A-1
Certificates, Bear, Stearns & Co. Inc. will acquire approximately 5% of each
class of Offered Certificates (other than the Class A-1 Certificates) and
Countrywide Securities Corporation will acquire approximately 5% of each class
of Offered Certificates (other than the Class A-1 Certificates).

     Distribution of the Offered Certificates will be made by the Underwriters
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. The Underwriters may effect such transactions
by selling Offered Certificates to or through dealers and such dealers may
receive from the Underwriters, for which they act as agent, compensation in the
form of underwriting discounts, concessions or commissions. The Underwriters and
any dealers that participate with the Underwriters in the distribution of such
Offered Certificates may be deemed to be underwriters, and any discounts,
commissions or concessions received by them, and any profits on resale of the
Offered Certificates purchased by them, may be deemed to be underwriting
discounts and commissions under the Act.

     The Depositor has been advised by the Underwriters that they intend to make
a market in the Offered Certificates but have no obligation to do so. There can
be no assurance that a secondary market for the Offered Certificates will
develop or, if it does develop, that it will continue.

     The Depositor has agreed to indemnify the Underwriters against, or make
contributions to the Underwriters with respect to, certain liabilities,
including liabilities under the Act.

     Banc of America is an affiliate of the Depositor and the Seller.

                                  LEGAL MATTERS

     Certain matters relating to the validity of the Offered Certificates and
certain tax matters will be passed upon for the Depositor and the Underwriters
by Hunton & Williams LLP, Charlotte, North Carolina.











                                      S-99


                                     RATINGS

     It is a condition to the issuance of the Offered Certificates that the
Certificates receive the following ratings from Fitch, Moody's and S&P:



                   CLASS          FITCH     MOODY'S       S&P
             ----------------  ----------  ---------   --------
                                              
             A-1                  AAA         Aaa         AAA
             A-2                  AAA         Aaa         AAA
             A-3                  AAA         Aaa         AAA
             M-1                   AA         Aa2          AA
             M-2                   A+         A2           A
             M-3                   A          A3           A-
             M-4                  BBB+       Baa1         BBB+
             M-5                  BBB        Baa2         BBB
             M-6                  BBB-       Baa3         BBB-


      A securities rating addresses the likelihood of the receipt by a
Certificateholder of distributions on the Mortgage Loans. The rating takes into
consideration the characteristics of the Mortgage Loans and the structural,
legal and tax aspects associated with the certificates. The ratings on the
Offered Certificates do not, however, constitute statements regarding the
likelihood of the payment of any Cap Carryover Amount, the frequency of
prepayments on the Mortgage Loans, or the possibility that a holder of an
Offered Certificate might realize a lower than anticipated yield.

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



                                     S-100



                         INDEX OF PRINCIPAL DEFINITIONS



                                                                                                         
60+ Day Delinquent Loan.....................................................................................S-71
Accrued Certificate Interest................................................................................S-65
Act.........................................................................................................S-97
Adjustable-Rate Mortgage Loans..............................................................................S-24
Adjustable-Rate Prepayment Curve............................................................................S-81
Adjustment Date.............................................................................................S-25
Advance.....................................................................................................S-55
Advancing Person............................................................................................S-55
Applied Realized Loss Amount................................................................................S-72
ARM PPC.....................................................................................................S-81
Available Funds.............................................................................................S-63
Banc of America.............................................................................................S-99
Basis Risk Arrangements.....................................................................................S-95
beneficial owner............................................................................................S-60
Book-Entry Certificates.....................................................................................S-60
Business Day................................................................................................S-54
Cap.........................................................................................................S-77
Cap Amount..................................................................................................S-79
Cap Carryover Amount........................................................................................S-77
Cap Premium.................................................................................................S-95
Certificate Interest Rate...................................................................................S-76
Certificate Owners..........................................................................................S-60
Certificate Principal Balance...............................................................................S-67
Certificateholder...........................................................................................S-60
Certificates................................................................................................S-59
Class A Certificates........................................................................................S-59
Class M Certificates........................................................................................S-59
Class M-1 Applied Realized Loss Amount......................................................................S-74
Class M-1 Principal Distribution Amount.....................................................................S-68
Class M-1 Realized Loss Amortization Amount ................................................................S-101
Class M-2 Applied Realized Loss Amount......................................................................S-75
Class M-2 Principal Distribution Amount.....................................................................S-68
Class M-2 Realized Loss Amortization Amount.................................................................S-101
Class M-3 Applied Realized Loss Amount......................................................................S-75
Class M-3 Principal Distribution Amount.....................................................................S-68
Class M-3 Realized Loss Amortization Amount.................................................................S-75
Class M-4 Applied Realized Loss Amount......................................................................S-75
Class M-4 Principal Distribution Amount.....................................................................S-68
Class M-4 Realized Loss Amortization Amount.................................................................S-75
Class M-5 Applied Realized Loss Amount......................................................................S-75
Class M-5 Principal Distribution Amount.....................................................................S-68
Class M-5 Realized Loss Amortization Amount.................................................................S-75
Class M-6 Applied Realized Loss Amount......................................................................S-76
Class M-6 Principal Distribution Amount.....................................................................S-69
Class M-6 Realized Loss Amortization Amount.................................................................S-76
Class P Certificates........................................................................................S-59
Clearstream.................................................................................................S-5
Clearstream Participants....................................................................................S-61
Closing Date................................................................................................S-52
Code........................................................................................................S-94
Collection Account..........................................................................................S-54
Collection Period...........................................................................................S-64
Combined Loan-to-Value Ratio................................................................................S-30




                                     S-101


Compensating Interest.......................................................................................S-56
Cooperative.................................................................................................S-62
CPR.........................................................................................................S-82
Credit Risk Manager.........................................................................................S-56
Credit Risk Manager Fee.....................................................................................S-56
Credit Risk Manager Fee Rate................................................................................S-73
Credit Scores...............................................................................................S-33
Cut-off Date................................................................................................S-23
Cut-off Date Principal Balance..............................................................................S-23
Defective Mortgage Loans....................................................................................S-54
Deficient Valuation.........................................................................................S-72
Definitive Certificate......................................................................................S-60
Delinquent..................................................................................................S-24
Determination Date..........................................................................................S-56
Distribution Account........................................................................................S-54
Distribution Date...........................................................................................S-59
DTC.........................................................................................................S-5
Due Date....................................................................................................S-24
Eligible Account............................................................................................S-54
Eligible Substitute Mortgage Loan...........................................................................S-53
ERISA.......................................................................................................S-96
ERISA Plan..................................................................................................S-96
Euroclear...................................................................................................S-62
Euroclear Operator..........................................................................................S-62
Euroclear Participants......................................................................................S-62
European Depositaries.......................................................................................S-60
Exemption Rating Agencies...................................................................................S-97
Exemptions..................................................................................................S-97
Extra Principal Distribution Amount.........................................................................S-69
Financial Intermediary......................................................................................S-60
Fitch.......................................................................................................S-10
Fixed-Rate Mortgage Loans...................................................................................S-24
Fixed-Rate Prepayment Curve.................................................................................S-81
FRM PPC.....................................................................................................S-81
Global Securities...........................................................................................I- 1
Group 1 Basic Principal Distribution Amount.................................................................S-69
Gross Margin................................................................................................S-25
Group 1 Cap.................................................................................................S-76
Group 1 Interest Remittance Amount..........................................................................S-65
Group 1 Maximum Rate Cap....................................................................................S-77
Group 1 Mortgage Loans......................................................................................S-24
Group 1 Principal Distribution Amount.......................................................................S-69
Group 1 Principal Percentage................................................................................S-69
Group 1 Principal Remittance Amount.........................................................................S-69
Group 1 Senior Principal Distribution Amount................................................................S-70
Group 2 Basic Principal Distribution Amount.................................................................S-69
Group 2 Cap.................................................................................................S-76
Group 2 Interest Remittance Amount..........................................................................S-65
Group 2 Maximum Rate Cap....................................................................................S-77
Group 2 Mortgage Loans......................................................................................S-24
Group 2 Principal Distribution Amount.......................................................................S-69
Group 2 Principal Percentage................................................................................S-70
Group 2 Principal Remittance Amount.........................................................................S-70
Group 2 Senior Principal Distribution Amount................................................................S-70
Index.......................................................................................................S-25
Indirect Participants.......................................................................................S-60



                                     S-102


Initial Periodic Rate Cap...................................................................................S-25
Interest Accrual Period.....................................................................................S-66
Interest Carry Forward Amount...............................................................................S-66
Interest Percentage.........................................................................................S-66
Interest Remittance Amount..................................................................................S-66
IRS.........................................................................................................S-95
LIBOR Determination Date....................................................................................S-78
Liquidated Mortgage Loan....................................................................................S-72
Loan Group..................................................................................................S-24
Loan Group 1................................................................................................S-24
Loan Group 2................................................................................................S-24
Servicer....................................................................................................S-49
Maximum Mortgage Interest Rate..............................................................................S-25
Maximum Rate Cap............................................................................................S-77
Minimum Mortgage Interest Rate..............................................................................S-25
Monthly Excess Cashflow Allocation..........................................................................S-73
Monthly Excess Cashflow Amount..............................................................................S-73
Monthly Excess Interest Amount..............................................................................S-73
Monthly Payment.............................................................................................S-24
Moody's.....................................................................................................S-10
Mortgage....................................................................................................S-24
Mortgage Interest Rate......................................................................................S-25
Mortgage Loan Purchase Agreement............................................................................S-23
Mortgage Loan Schedule......................................................................................S-52
Mortgage Loans..............................................................................................S-23
Mortgage Pool...............................................................................................S-23
Mortgaged Property..........................................................................................S-24
Net Maximum Mortgage Interest Rate..........................................................................S-77
Net Mortgage Interest Rate..................................................................................S-73
NIMS Insurer................................................................................................S-5
Offered Certificates........................................................................................S-59
OID.........................................................................................................S-94
OID Regulations.............................................................................................S-95
One-Month LIBOR.............................................................................................S-78
Option One Guidelines.......................................................................................S-44
Optional Termination Date...................................................................................S-57
Originator..................................................................................................S-5
Originator Mortgage Loan Purchase Agreement.................................................................S-23
Overcollateralization Amount................................................................................S-70
Overcollateralization Deficiency............................................................................S-70
Overcollateralization Release Amount........................................................................S-71
Participants................................................................................................S-60
Pass-Through Rate...........................................................................................S-76
Periodic Rate Cap...........................................................................................S-25
Plans.......................................................................................................S-97
Pool Balance................................................................................................S-23
Pool Cap....................................................................................................S-77
Pool Maximum Rate Cap.......................................................................................S-77
Pooling and Servicing Agreement.............................................................................S-52
Prepayment Assumptions......................................................................................S-81
Prepayment Interest Excess..................................................................................S-56
Prepayment Interest Shortfall...............................................................................S-56
Prepayment Period...........................................................................................S-64
Principal Balance...........................................................................................S-23
Principal Distribution Amount...............................................................................S-71
Principal Remittance Amount.................................................................................S-71



                                     S-103


Prospectus..................................................................................................S-5
Prospectus Supplement.......................................................................................S-5
Purchase Price..............................................................................................S-52
Rating Agencies.............................................................................................S-54
Realized Loss...............................................................................................S-72
Realized Loss Amortization Amount...........................................................................S-76
Record Date.................................................................................................S-59
Reference Bank Rate.........................................................................................S-78
Reimbursement Amount........................................................................................S-53
REIT........................................................................................................S-95
Related Documents...........................................................................................S-52
Relevant Depositary.........................................................................................S-60
Relief Act..................................................................................................S-55
REMIC.......................................................................................................S-10
REMIC Pass-Through Rate.....................................................................................S-65
Representative..............................................................................................S-99
Reserve Account.............................................................................................S-79
Residual Certificates.......................................................................................S-59
Restricted Group............................................................................................S-98
Rules.......................................................................................................S-60
S&P.........................................................................................................S-10
Seller......................................................................................................S-43
Senior Certificates.........................................................................................S-59
Senior Enhancement Percentage...............................................................................S-71
Senior Principal Distribution Amount........................................................................S-71
Senior Specified Enhancement Percentage.....................................................................S-71
Servicer Modification.......................................................................................S-72
Servicer Remittance Date....................................................................................S-54
Servicing Advance...........................................................................................S-55
Servicing Fee...............................................................................................S-56
Servicing Fee Rate..........................................................................................S-56
Similar Law.................................................................................................S-97
Six Month LIBOR.............................................................................................S-43
SMMEA.......................................................................................................S-99
Stepdown Date...............................................................................................S-71
Structuring Assumptions.....................................................................................S-82
Subordinated Certificates...................................................................................S-59
Substitution Adjustment.....................................................................................S-53
Swap Regulations............................................................................................S-95
Targeted Overcollateralization Amount.......................................................................S-71
Telerate Page 3750..........................................................................................S-78
Termination Price...........................................................................................S-57
Terms and Conditions........................................................................................S-62
Trigger Event...............................................................................................S-71
Trust.......................................................................................................S-5
Trust Fund..................................................................................................S-52
Trustee.....................................................................................................S-55
Trustee Fee.................................................................................................S-56
Trustee Fee Rate............................................................................................S-56
U.S. Person.................................................................................................I- 4
Underwriters................................................................................................S-99
Unpaid Realized Loss Amount.................................................................................S-76
Withholding Regulations.....................................................................................I- 4
Yield Maintenance Agreement.................................................................................S-78
Yield Maintenance Agreement Payment.........................................................................S-78



                                     S-104

                                     ANNEX I
          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances, the Offered Certificates will be
offered globally (the "GLOBAL SECURITIES") and will be available only in
book-entry form. Investors in the Global Securities may hold such Global
Securities through any of DTC, Clearstream or Euroclear. The Global Securities
will be tradable as home market instruments in both the European and U.S.
domestic markets. Initial settlement and all secondary trades will settle in
same-day funds.

     Secondary market trading between investors holding Global Securities
through Clearstream and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.

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

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

 INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

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

                                     I-1


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

     Trading between DTC seller and Clearstream or Euroclear purchaser. When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Clearstream Participant or a Euroclear Participant, the
purchaser will send instructions to Clearstream or Euroclear through a
Clearstream Participant or Euroclear Participant at least one business day prior
to settlement. Clearstream or Euroclear will instruct the respective Depositary,
as the case may be, to receive the Global Securities against payment. Payment
will include interest accrued on the Global Securities from and including the
last coupon payment date to and excluding the settlement date, on the basis of
either a 360-day year comprised of 30-day months or the actual number of days in
such accrual period and a year assumed to consist of 360 days, as applicable.
For transactions settling on the 31st of the month, payment will include
interest accrued to and excluding the first day of the following month. Payment
will then be made by the respective Depositary of the DTC Participant's account
against delivery of the Global Securities. After settlement has been completed,
the Global Securities will be credited to the respective clearing system and by
the clearing system, in accordance with its usual procedures, to the Clearstream
Participant's or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest on the Global Securities will accrue from, the value date
(which would be the preceding day when settlement occurred in New York). If
settlement is not completed on the intended value date (i.e., the trade fails),
the Clearstream or Euroclear cash debt will be valued instead as of the actual
settlement date.

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

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

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

     Trading between Clearstream or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, Clearstream Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant. The seller will send
instructions to Clearstream or Euroclear through a Clearstream Participant or
Euroclear Participant at least one business day prior to settlement. In these
cases Clearstream or Euroclear will instruct the respective Depositary, as
appropriate, to deliver the Global Securities to the DTC Participant's account
against payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement date
on the basis of either a 360-day year comprised of 30-day months or the actual
number of days in such accrual period and a year assumed to consist of 360 days,
as applicable. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Clearstream Participant
or Euroclear Participant the following day, and receipt of the cash proceeds in
the Clearstream Participant's or Euroclear Participant's account would be
back-valued to the value date (which would be the preceding day, when settlement
occurred in New York). Should the Clearstream Participant or Euroclear

                                      I-2


Participant have a line of credit with its respective clearing system and elect
to be in debt in anticipation of receipt of the sale proceeds in its account,
the back-valuation will extinguish any overdraft incurred over that one-day
period. If settlement is not completed on the intended value date (i.e., the
trade fails), receipt of the cash proceeds in the Clearstream Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

     Exemption for non-U.S. Persons with effectively connected income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is 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 of Tax on Income Effectively Connected with the
Conduct of a Trade or Business in the United States).

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

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

     U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of a
Global Security or, in the case of a Form W-8ECI filer, his agent, files by
submitting the appropriate form to the person through whom it holds (the
clearing agency, in the case of persons holding directly on the books of the
clearing agency). Form W-8BEN and Form W-8ECI are effective until the third
succeeding calendar year from the date the form is signed.



                                      I-3


     Final withholding regulations (the "WITHHOLDING REGULATIONS") effective
January 1, 2001 affect the documentation required from non-U.S. Persons. The
Withholding Regulations replace a number of prior tax certification forms
(including IRS Form W-8, 1001 and 4224) with a new series of IRS Form W-8 and
generally standardize the period of time for which withholding agents can rely
on such forms (although certain of the new forms may remain valid indefinitely
if the beneficial owner provides a United States taxpayer identification number
and the information on the form does not change).

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




                                      I-4


                                    ANNEX II

           CAP NOTIONAL AMOUNT, STRIKE RATE AND SCALE FACTOR SCHEDULE



    DISTRIBUTION DATE           CAP NOTIONAL AMOUNT            STRIKE RATE               SCALE FACTOR
- ----------------------------  -----------------------        ----------------          ------------------
                                                                              
December 25, 2003                  $4,280,915.64                   6.07%                      100
January 25, 2004                    4,184,710.83                   5.86                       100
February 25, 2004                   4,088,450.44                   5.86                       100
March 25, 2004                      3,992,085.52                   6.30                       100
April 25, 2004                      3,895,584.09                   5.87                       100
May 25, 2004                        3,798,929.37                   6.08                       100
June 25, 2004                       3,702,122.14                   5.87                       100
July 25, 2004                       3,605,201.55                   6.08                       100
August 25, 2004                     3,510,651.16                   5.87                       100
September 25, 2004                  3,418,581.57                   5.87                       100
October 25, 2004                    3,328,928.99                   6.08                       100
November 25, 2004                   3,241,629.67                   5.88                       100
December 25, 2004                   3,156,621.55                   6.09                       100
January 25, 2005                    3,073,844.36                   5.88                       100
February 25, 2005                   2,993,239.40                   5.88                       100
March 25, 2005                      2,914,749.53                   6.55                       100
April 25, 2005                      2,838,319.30                   5.88                       100
May 25, 2005                        2,763,894.44                   6.09                       100
June 25, 2005                       2,691,422.12                   5.88                       100
July 25, 2005                       2,620,850.98                   6.09                       100
August 25, 2005                     2,552,131.03                   5.89                       100
September 25, 2005                  2,485,213.61                   7.02                       100
October 25, 2005                    2,420,439.39                   7.26                       100
November 25, 2005                   2,357,353.98                   7.02                       100
December 25, 2005                   2,295,913.18                   7.26                       100
January 25, 2006                    2,236,073.99                   7.02                       100
February 25, 2006                   2,177,794.57                   7.01                       100
March 25, 2006                      2,121,034.16                   8.48                       100
April 25, 2006                      2,065,902.02                   7.62                       100
May 25, 2006                        2,012,203.03                   7.89                       100
June 25, 2006                       1,959,899.78                   7.62                       100
July 25, 2006                       1,908,955.91                   7.88                       100
August 25, 2006                     1,859,335.99                   7.62                       100
September 25, 2006                  1,811,005.54                   8.25                       100
October 25, 2006                    1,764,056.08                   8.58                       100
November 25, 2006                   1,718,332.11                   8.29                       100
December 25, 2006                   1,673,792.93                   8.57                       100
January 25, 2007                    1,630,407.78                   8.28                       100
February 25, 2007                   1,588,146.66                   8.28                       100




                                      II-1


PROSPECTUS

                        ASSET BACKED FUNDING CORPORATION
                                    Depositor

                            ASSET BACKED CERTIFICATES
                               ASSET BACKED NOTES
                              (ISSUABLE IN SERIES)

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


[SIDEBAR]
- --------------------------------------------------------------------------------

YOU SHOULD CAREFULLY CONSIDER THE RISK FACTORS BEGINNING ON PAGE 10 OF THIS
PROSPECTUS.

The securities of any series will not be insured or guaranteed by any
governmental agency or instrumentality other than as expressly described in the
prospectus supplement for that series.

The securities of each series will represent interests in, or will represent
debt obligations of, the related trust only and will not represent interests in
or obligations of any other entity.

This prospectus may be used to offer and sell any series of securities only if
accompanied by the prospectus supplement for that series. The securities of each
series are not deposits or other obligations of a bank and are not insured by
the FDIC.
- --------------------------------------------------------------------------------
[/SIDEBAR]

EACH TRUST--

o    will issue a series of asset-backed certificates or asset-backed notes that
     will consist of one or more classes; and

o    may own--

     o    a pool or pools of single family and/or multifamily mortgage loans,
          which may include sub-prime mortgage loans, and are secured by either
          first or junior liens on one- to four-family residential properties or
          primarily residential properties consisting of five or more
          residential dwelling units and which may include limited retail,
          office or other commercial space;

     o    a pool or pools of home improvement installment sales contracts or
          installment loans that are unsecured;

     o    a pool or pools of manufactured housing installment sales contracts
          and installment loan agreements secured by a security interest in a
          new or used manufactured home, and if indicated in the accompanying
          prospectus supplement, by real property; and

     o    other assets described in this prospectus and the accompanying
          prospectus supplement.

EACH SERIES OF SECURITIES--

o    will represent ownership interest in the related trust or will represent
     debt obligations of the related trust;

o    may be entitled to one or more of the other types of credit support
     described in this prospectus; and

o    will be paid only from the assets of the related trust.

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


               The date of this prospectus is November 21, 2003.




                                TABLE OF CONTENTS




                                                
IMPORTANT NOTICE ABOUT INFORMATION
     PRESENTED IN THIS PROSPECTUS AND
     THE ACCOMPANYING PROSPECTUS
     SUPPLEMENT.....................................5
SUMMARY OF PROSPECTUS...............................6
RISK FACTORS.......................................10
   Risks Associated with the Securities............10
   Risks Associated with the Assets................12
   Violations of Federal, State and Local Laws
          May Adversely Affect Ability to Collect on
          Loans....................................15
   Market Values of Manufactured Homes May
          Increase the Risk of Loss................16
   Risk of Loss May Be Greater on Unsecured
          Home Improvement Loans...................16
   Risks of Loss May Increase Due to Defective
   Security Interest and Effects of Certain Other
          Legal Aspects of the Contracts...........17
DESCRIPTION OF THE TRUST FUNDS.....................17
   Assets..........................................17
   Mortgage Loans..................................18
     General.......................................18
     Loan-to-Value Ratio...........................19
     Mortgage Loan Information in Prospectus
              Supplements..........................19
     Payment Provisions of the Mortgage Loans......20
     Revolving Credit Line Loans...................20
   Unsecured Home Improvement Loans................20
     Unsecured Home Improvement Loan
              Information in Prospectus
              Supplements..........................20
   Contracts.......................................21
     General.......................................21
     Contract Information in Prospectus
              Supplements..........................21
     Payment Provisions of the Contracts...........22
   Pre-Funding Account.............................22
   Accounts........................................22
   Credit Support..................................22
   Cash Flow Agreements............................23
USE OF PROCEEDS....................................23
YIELD CONSIDERATIONS...............................23
   General.........................................23
   Pass-Through Rate and Interest Rate.............23
   Timing of Payment of Interest...................24
   Payments of Principal; Prepayments..............24
   Prepayments--Maturity and Weighted Average
          Life.....................................25
   Other Factors Affecting Weighted Average
          Life.....................................26
     Type of Asset.................................26
     Termination...................................27
     Defaults......................................27
     Foreclosures..................................27
     Refinancing...................................28
     Due-on-Sale Clauses...........................28
THE DEPOSITOR......................................28
DESCRIPTION OF THE SECURITIES......................29
   General.........................................29
   Distributions...................................29
   Available Distribution Amount...................30
   Distributions of Interest on the Securities.....31
   Distributions of Principal of the Securities....31
   Categories of Classes of Securities.............32
   Components......................................34
   Distributions on the Securities of Prepayment
          Premiums.................................35
   Allocation of Losses and Shortfalls.............35
   Advances in Respect of Delinquencies............35
   Reports to Securityholders......................36
   Termination.....................................37
   Optional Purchases..............................38
   Definitive Form.................................38
   Book-Entry Registration and Definitive
          Securities...............................38
DESCRIPTION OF THE AGREEMENTS......................41
   Agreements Applicable to a Series...............41
     REMIC Securities, FASIT Securities,
              Grantor Trust Securities.............41
     Securities That Are Partnership Interests
              for Tax Purposes and Notes...........41
   Material Terms of the Pooling and Servicing
          Agreements and Underlying Servicing
          Agreements...............................42
     General.......................................42
     Assignment of Assets; Repurchases.............42
     Representations and Warranties;
              Repurchases..........................44
     Collection Account and Related Accounts.......45
     Realization Upon Defaulted Assets.............49
     Hazard Insurance Policies.....................50
     Contracts.....................................51
     Fidelity Bonds and Errors and Omissions
              Insurance............................52
     Due-on-Sale Provisions........................52
     Retained Interest; Servicing Compensation
              and Payment of Expenses..............52
     Evidence as to Compliance.....................53
     Certain Matters Regarding Servicers, the
              Master Servicer and the Depositor....53
     Special Servicers.............................54
     Events of Default under the Agreements........54
     Rights Upon Event of Default under the
              Agreements...........................54
     Amendment.....................................55
     The Trustee...................................56
     Duties of the Trustee.........................56
     Certain Matters Regarding the Trustee.........56
     Resignation and Removal of the Trustee........56
   Material Terms of the Indenture.................57


                                        2

                                TABLE OF CONTENTS

     General.......................................57
     Events of Default.............................57
     Discharge of Indenture........................58
     Indenture Trustee's Annual Report.............58
     The Indenture Trustee.........................59
DESCRIPTION OF CREDIT SUPPORT......................59
   General.........................................59
   Subordinate Securities..........................59
   Cross-Support Provisions........................60
   Limited Guarantee...............................60
   Financial Guaranty Insurance Policy or Surety
          Bond.....................................60
   Letter of Credit................................60
   Pool Insurance Policies.........................60
   Special Hazard Insurance Policies...............60
   Mortgagor Bankruptcy Bond.......................60
   Reserve Funds...................................61
   Overcollateralization...........................61
CERTAIN LEGAL ASPECTS OF MORTGAGE
     LOANS.........................................61
   General.........................................62
   Types of Mortgage Instruments...................62
   Interest in Real Property.......................62
   Cooperative Loans...............................63
   Land Sale Contracts.............................64
   Foreclosure.....................................64
     General.......................................64
     Judicial Foreclosure..........................64
     Equitable Limitations on Enforceability of
              Certain Provisions...................65
     Non-Judicial Foreclosure/Power of Sale........65
     Public Sale...................................65
     Rights of Redemption..........................66
     Cooperative Loans.............................67
   Junior Mortgages................................67
   Rights of Redemption............................68
   Anti-Deficiency Legislation, the Bankruptcy
          Code and Other Limitations on Lenders....68
   Enforceability of Certain Provisions............70
   Environmental Considerations....................71
   Due-on-Sale Clauses.............................72
   Prepayment Charges..............................73
   Subordinate Financing...........................73
   Applicability of Usury Laws.....................73
   Alternative Mortgage Instruments................74
   Homeowners Protection Act of 1998...............74
   Texas Home Equity Loans.........................75
   Soldiers' and Sailors' Civil Relief Act of 1940.75
   Forfeiture for Drug, RICO and Money
          Laundering Violations....................75
CERTAIN LEGAL ASPECTS OF THE
     CONTRACTS.....................................75
   General.........................................76
   Security Interests in the Manufactured Homes....76
   Enforcement of Security Interests in
          Manufactured Homes.......................77
   Soldiers' and Sailors' Civil Relief Act of 1940.78
   Consumer Protection Laws........................78
   Transfers of Manufactured Homes;
          Enforceability of Due-on-Sale Clauses....78
   Applicability of Usury Laws.....................78
FEDERAL INCOME TAX CONSEQUENCES....................79
   General.........................................79
     Taxable Mortgage Pools........................79
REMICS.............................................80
   Classification of REMICs........................80
   Characterization of Investments in REMIC
          Securities...............................81
   Tiered REMIC Structures.........................82
   Taxation of Owners of Regular Securities........82
     General.......................................82
     Original Issue Discount.......................82
     Acquisition Premium...........................84
     Variable Rate Regular Securities..............85
     Market Discount...............................86
     Amortizable Premium...........................87
     Election to Treat All Interest Under the
              Constant Yield Method................87
     Treatment of Losses...........................88
     Sale or Exchange of Regular Securities........88
   Taxation of Owners of Residual Securities.......89
     Taxation of REMIC Income......................89
     Basis and Losses..............................90
     Treatment of Certain Items of REMIC
              Income and Expense...................91
     Limitations on Offset or Exemption of
              REMIC Income.........................91
     Tax-Related Restrictions on Transfer of
              Residual Securities..................92
     Sale or Exchange of a Residual Security.......95
     Mark to Market Regulations....................95
   Taxes That May Be Imposed on the REMIC
          Pool.....................................96
     Prohibited Transactions.......................96
     Contributions to the REMIC Pool After the
              Startup Day..........................96
     Net Income from Foreclosure Property..........96
     Liquidation of the REMIC Pool.................96
     Administrative Matters........................96
     Limitations on Deduction of Certain
              Expenses.............................97
   Taxation of Certain Foreign Investors...........97
     Regular Securities............................97
     Residual Securities...........................98
     Backup Withholding............................98
     Reporting Requirements........................99
   Grantor Trust Funds.............................99
     Classification of Grantor Trust Funds.........99


                                       3

                                TABLE OF CONTENTS

   Standard Securities............................100
     General......................................100
     Tax Status...................................100
     Premium and Discount.........................101
     Recharacterization of Servicing Fees.........102
     Sale or Exchange of Standard Securities......102
   Stripped Securities............................103
     General......................................103
     Status of Stripped Securities................104
     Taxation of Stripped Securities..............104
     Reporting Requirements and Backup
              Withholding.........................105
     Taxation of Certain Foreign Investors........106
   Partnership Trust Funds........................106
     Classification of Partnership Trust Funds....106
     Characterization of Investments in
              Partnership Securities and Debt
              Securities..........................106
     Taxation of Debt Securityholders.............106
     Taxation of Owners of Partnership
              Securities..........................107
STATE AND OTHER TAX CONSEQUENCES..................111
ERISA CONSIDERATIONS..............................111
LEGAL INVESTMENT..................................115
METHODS OF DISTRIBUTION...........................117
LEGAL MATTERS.....................................117
FINANCIAL INFORMATION.............................118
RATING............................................118
WHERE YOU CAN FIND MORE
     INFORMATION..................................118
INCORPORATION OF CERTAIN
     INFORMATION BY REFERENCE.....................118
INDEX OF SIGNIFICANT DEFINITIONS..................120




                                       4



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

     Information is provided to you about the securities in two separate
documents that progressively provide more detail: (a) this prospectus, which
provides general information, some of which may not apply to a particular series
of securities, including your series, and (b) the accompanying prospectus
supplement, which will describe the specific terms of your series of securities,
including:

     o    the principal balances and/or interest rates of each class;

     o    the timing and priority of interest and principal payments;

     o    statistical and other information about the mortgage loans;

     o    information about credit enhancement, if any, for each class;

     o    the ratings for each class; and

     o    the method for selling the securities.

     IF THE TERMS OF A PARTICULAR SERIES OF SECURITIES VARY BETWEEN THIS
PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT, YOU SHOULD RELY ON THE
INFORMATION IN THE ACCOMPANYING PROSPECTUS SUPPLEMENT.

     You should rely only on the information provided in this prospectus and the
accompanying prospectus supplement including the information incorporated by
reference. No one has been authorized to provide you with different information.
The securities are not being offered in any state where the offer is not
permitted. The depositor does not claim the accuracy of the information in this
prospectus or the accompanying prospectus supplement as of any date other than
the dates stated on their respective covers.

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

     You can find a listing of the pages where capitalized terms used in this
prospectus are defined under the caption "Index of Significant Definitions"
beginning on page 120 in this prospectus.

     The depositor's principal executive office is located at 214 North Tryon
Street, Charlotte, North Carolina 28255 and the depositor's telephone number is
(704) 386-2400.



















                                       5


                             SUMMARY OF PROSPECTUS


     THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS DOCUMENT AND DOES
NOT CONTAIN ALL OF THE INFORMATION THAT YOU NEED TO CONSIDER IN MAKING AN
INVESTMENT DECISION. PLEASE READ THIS ENTIRE PROSPECTUS AND THE ACCOMPANYING
PROSPECTUS SUPPLEMENT CAREFULLY TO UNDERSTAND ALL OF THE TERMS OF A SERIES OF
CERTIFICATES.

     THIS SUMMARY PROVIDES AN OVERVIEW OF CERTAIN CALCULATIONS, CASH FLOWS AND
OTHER INFORMATION TO AID YOUR UNDERSTANDING OF THE TERMS OF THE CERTIFICATES AND
IS QUALIFIED BY THE FULL DESCRIPTION OF THESE CALCULATIONS, CASH FLOWS AND OTHER
INFORMATION IN THE PROSPECTUS AND THE PROSPECTUS SUPPLEMENT.


RELEVANT PARTIES FOR EACH SERIES OF SECURITIES

TITLE OF SECURITIES

Asset backed certificates and asset backed notes issuable in series.

DEPOSITOR

Asset Backed Funding Corporation, a wholly-owned indirect subsidiary of Bank of
America Corporation. The depositor is an affiliate of Banc of America Securities
LLC.

ISSUER

With respect to each series of certificates and/or notes, the trust fund to be
formed pursuant to either a pooling and servicing agreement or a deposit trust
agreement.

SERVICER

The entity or entities named as servicer in the related prospectus supplement. A
servicer may be an affiliate of the depositor.

MASTER SERVICER

The entity, if any, named as master servicer in the related prospectus
supplement that will perform certain administration, calculation and reporting
functions with respect to the trust fund and will supervise the servicers. The
master servicer may be an affiliate of the depositor.

TRUSTEE / INDENTURE TRUSTEE

The entity named as trustee or indenture trustee in the related prospectus
supplement.

RELEVANT DATES

CUT-OFF DATE

The date specified in the related prospectus supplement.

CLOSING DATE

The date when the certificates and/or notes of any series are initially issued
as specified in the related prospectus supplement.

DISTRIBUTION DATE

The monthly, quarterly or other periodic date specified in the related
prospectus supplement on which distributions will be made to holders of the
certificates and/or notes.

STATISTICAL CALCULATION DATE

The calendar day, if applicable, specified in the related prospectus supplement.


DESCRIPTION OF SECURITIES

     Each series of certificates will be issued pursuant to a pooling and
servicing agreement and will include one or more classes representing an
ownership interest in a segregated pool of mortgage loans, unsecured home
improvement loans and/or manufactured housing installment sales contracts and
other assets of the trust fund. If a series of securities includes notes, such
notes will represent debt obligations of the related trust fund formed


                                       6


pursuant to a deposit trust agreement and will be secured by the assets of the
trust fund pursuant to an indenture. A class of securities will be entitled, to
the extent of funds available, to one of the following:

     o    principal and interest distributions;

     o    principal distributions, with no interest distributions;

     o    interest distributions, with no principal distributions; or

     o    such other distributions as are described in the applicable prospectus
          supplement.

     See "Description of the Securities" in this prospectus.


INTEREST DISTRIBUTIONS

     With respect to each series of securities, interest on each class of
securities (other than a class of securities entitled to receive only principal)
will accrue during each period specified in the prospectus supplement and will
be distributed to the holders of the related classes of securities on each
distribution date in accordance with the particular terms of each such class of
securities. The terms of each such class of securities will be described in the
related prospectus supplement.

     See "Description of the Securities--Distributions of Interest on the
Securities" in this prospectus.

PRINCIPAL DISTRIBUTIONS

     With respect to each series of securities, principal payments (including
prepayments) on the related mortgage loans, unsecured home improvement loans
and/or manufactured housing installment sales contracts will be distributed to
holders of the related securities or otherwise applied as described in the
related prospectus supplement on each distribution date. Distributions in
reduction of principal balance will be allocated among the classes of securities
of a series in the manner specified in the applicable prospectus supplement.

     See "Description of the Securities--Distribution of Principal of the
Securities" in this prospectus.

DENOMINATIONS

     Each class of securities of a series will be issued in the minimum
denominations set forth in the related prospectus supplement.


REGISTRATION OF THE SECURITIES

     The securities will be issued either:

     o    in book-entry form initially held through the Depository Trust Company
          in the United States, or Clearstream Banking or the Euroclear System;
          or

     o    in fully registered, certificated form.

     See "Description of the Securities--General" and "--Book-Entry Registration
and Definitive Securities" in this prospectus.

ASSETS OF THE TRUST

     The trust related to each series will consist primarily of any of the
following assets:



                                       7


     o    a segregated pool of single family and/or multifamily mortgage loans
          which may include sub-prime mortgage loans;

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

     o    manufactured housing installment sales contracts and installment loan
          agreements; and

     o    certain other property.

     You should refer to the applicable prospectus supplement for the precise
characteristics or expected characteristics of the assets and a description of
the other property, if any, included in a particular trust.

     See "Description of the Trust Funds" in this prospectus.

OPTIONAL TERMINATION OF THE TRUST

     The related prospectus supplement may provide that the party specified in
the related prospectus supplement may

     o    repurchase all of the assets in the trust fund and thereby cause early
          retirement of the securities under the circumstances and in the manner
          specified in the related prospectus supplement and

     o    repurchase a portion of such assets to retire specified class or
          classes of securities under the circumstances and in the manner
          specified in the related prospectus supplement.

     See "Description of the Securities--Termination" in this prospectus.

     The yield on each class of securities of a series will be affected by,
among other things, the rate of payment of principal (including prepayments) on
the assets in the related trust and the timing of receipt of such payments.

     See "Yield Considerations" in this prospectus.

PREFUNDING ACCOUNT

      The related prospectus supplement may provide that the depositor deposit a
specified amount in a pre-funding account on the date the securities are issued.
In this case, the deposited funds may only be used to acquire the additional
assets for the trust during a set period after the initial issuance of the
securities. Any amounts remaining in the account at the end of the period will
be distributed as a prepayment of principal to the holders of the related
securities.

     See "Description of the Trust Funds--Prefunding Account" in this
prospectus.

CREDIT ENHANCEMENT

     If so specified in the applicable prospectus supplement, the securities of
any series, or any one or more classes of a series, may be entitled to the
benefits of other types of credit enhancement, including but not limited to:

     o    letter of credit

     o    financial guaranty insurance policy

     o    special hazard insurance policy

     o    mortgage pool insurance policy

     o    reserve fund

     o    spread account

     o    cash collateral account

     o    overcollateralization

     Credit support may also be provided by subordination. Any credit support
will be described in detail in the applicable prospectus supplement.

     See "Description of Credit Support" in this prospectus.

                                       8


RATING OF SECURITIES

     The securities of any series will not be offered pursuant to this
prospectus and a prospectus supplement unless each offered security is rated in
one of the four highest rating categories by at least one nationally recognized
statistical rating agency.

     o    A security rating is not a recommendation to buy, sell or hold the
          securities on any series and is subject to revision or withdrawal at
          any time by the assigning rating agency.

     o    Ratings do not address credit risk and do not represent any assessment
          of the likelihood or rate of principal prepayments.

     See "Risk Factors--Risks Associated with the Securities--Ratings Assigned
to the Securities Will Have Limitations" and "Ratings" in this prospectus.

TAX STATUS OF THE SECURITIES

     The securities of each series offered will be either:

     o    regular interests and residual interests in a trust fund treated as a
          REMIC;

     o    interests in a trust fund treated as a grantor trust;

     o    interests in a trust fund treated as a partnership;

     o    debt obligations secured by assets of a trust fund; or

     o    regular interest or ownership interests in a trust fund treated as a
          FASIT.

     For additional information see "Federal Income Tax Consequences" in this
prospectus and "Certain Material Federal Income Tax Consequences" in the
prospectus supplement.

ERISA CONSIDERATIONS

     If you are a fiduciary of any employee benefit plan or arrangement,
including an individual retirement account, subject to the Employee Retirement
Income Security Act of 1974, as amended, the Internal Revenue Code of 1986, as
amended, or any federal, state or local law which is similar to ERISA or the
Code, you should carefully review with your legal advisors whether the purchase
or holding of securities could give rise to a transaction that is prohibited or
not otherwise permissible under ERISA, the Code or similar law.

     For additional information see "ERISA Considerations" in this prospectus
and in the prospectus supplement.

LEGAL INVESTMENT

     The applicable prospectus supplement will specify whether the class or
classes of securities offered will constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.
If your investment authority is subject to legal restrictions you should consult
your own legal advisors to determine whether and to what extent such securities
constitute a legal investment for you.

     For additional information see "Legal Investment" in this prospectus and in
the prospectus supplement.

MATERIAL RISKS

     You are urged to read "Risk Factors" in this prospectus and in the
prospectus supplement for a discussion of the material risks associated with an
investment in the securities.


                                       9


                                  RISK FACTORS

     You should consider, among other things, the following factors in
connection with the purchase of securities.


RISKS ASSOCIATED WITH THE SECURITIES

     Securities May Not be Liquid. The liquidity of your securities may be
limited. You should consider that:

     o    a secondary market for the securities of any series may not develop,
          or if it does, it may not provide you with liquidity of investment, or
          it may not continue for the life of the securities of any series;

     o    issuance of any of the securities of any series in book-entry form may
          reduce the liquidity of such securities in the secondary trading
          market because investors may not be willing to purchase securities for
          which they cannot obtain physical certificates or notes; and

     o    unless specified in the applicable prospectus supplement, the
          securities will not be listed on any securities exchange.

     The Depositor, the Master Servicer, the Servicer, the Trustee and, if
applicable, the Certificate Administrator Will Have Limited Obligations. No
class of securities of any series will be an interest in or obligation of the
depositor, the master servicer, the servicer, the trustee, the certificate
administrator (if applicable) or any of their affiliates. Unless otherwise
provided in the related prospectus supplement, the only obligations with respect
to any of the securities or the related assets will be:

     o    the servicer's and master servicer's servicing obligations under the
          applicable agreement; and

     o    the obligation of the party making representations and warranties
          regarding the assets of a trust, the seller of the assets of a trust,
          either directly or indirectly, to the depositor or other entity
          specified in the related prospectus supplement to purchase, or
          substitute a substantially similar asset for any asset as to which
          there is defective documentation or a breach of certain
          representations and warranties made with respect to such asset.

     Unless otherwise provided in the prospectus supplement, the securities and
the underlying assets will not be guaranteed or insured by any governmental
agency or instrumentality, or by the depositor, the master servicer, the
servicer, the trustee or any of their affiliates.

     Credit Enhancement is Limited in Amount and Coverage. With respect to each
series of securities, credit enhancement may be provided in limited amounts to
cover certain types of losses on the underlying assets. Credit enhancement will
be provided in one or more of the forms referred to in this prospectus,
including, but not limited to: subordination of other classes of securities of
the same series; a letter of credit; a financial guaranty insurance policy; a
mortgage pool insurance policy; a special hazard insurance policy; a reserve
fund; a spread account; a cash collateral account; or other type of credit
enhancement. See "Description of Credit Support" in this prospectus.

     Regardless of the form of credit enhancement provided:

     o    the amount of coverage will be limited in amount and in most cases
          will be subject to periodic reduction in accordance with a schedule or
          formula;

     o    may provide only very limited coverage as to certain types of losses,
          and may provide no coverage as to certain types of losses; and

                                       10


     o    all or a portion of the credit enhancement for any series of
          securities may be permitted to be reduced, terminated or substituted
          for, if each applicable rating agency indicates that the then-current
          ratings will not be adversely affected.

     Rate of Prepayment on Assets May Adversely Affect Average Lives and Yields
on the Securities. The yield on the securities of each series will depend in
part on the rate of principal payment on the assets (including prepayments,
liquidations due to defaults and asset repurchases). Such yield may be adversely
affected, depending upon whether a particular security is purchased at a premium
or a discount, by a higher or lower than anticipated rate of prepayments on the
related assets. In particular:

     o    the yield on principal-only or interest-only securities will be
          extremely sensitive to the rate of prepayments on the related assets;
          and

     o    the yield on certain classes of securities may be relatively more
          sensitive to the rate of prepayments of specified assets than other
          classes of securities.

     The rate of prepayments on assets is influenced by a number of factors,
including:

     o    the prevailing mortgage market interest rates;

     o    local and national economic conditions;

     o    homeowner mobility; and

     o    the ability of the borrower to obtain financing.

     In addition, your yield may be adversely affected by interest shortfalls
which may result from the timing of the receipt of prepayments or liquidations
to the extent that such interest shortfalls are not covered by aggregate
servicing fees or other mechanisms specified in the applicable prospectus
supplement. Your yield also will be adversely affected if losses on the assets
in the related trust are allocated to your securities and may be adversely
affected to the extent of unadvanced delinquencies on the assets in the related
trust. Classes of securities identified in the applicable prospectus supplement
as subordinated certificates or notes are more likely to be affected by
delinquencies and losses than other classes of securities.

     See "Yield Considerations" in this prospectus.

     Ratings Assigned to the Securities Will Have Limitations. The ratings
assigned to your securities will not:

     o    assess the likelihood that principal prepayments (including those
          caused by defaults) on the related assets will be made, the degree to
          which the rate of such prepayments might differ from that originally
          anticipated or the likelihood of early optional termination or
          redemption of the series of securities; and

     o    address the possibility that prepayments 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.

     In addition, the ratings of any series of securities by any applicable
rating agency may be lowered following the initial issuance of the securities.
The lowering of a rating on a series or class of securities may adversely affect
the market value of such securities and the liquidity of such securities. The
depositor or any of its affiliates will not have any obligation to maintain any
rating of any series of securities.

                                       11


     Book-Entry Securities May Experience Certain Problems. Since transactions
in the classes of securities of a Series issued in book-entry form can be
effected only through the Depository Trust Company, Clearstream Banking, the
Euroclear System, participating organizations, indirect participants and certain
banks:

     o    you may experience delays in your receipts of payments of interest and
          principal; and

     o    your ability to pledge such securities to persons or entities that do
          not participate in the Depository Trust Company, Clearstream Banking
          or the Euroclear System may be limited due to the lack of a physical
          certificate.

     See "Description of the Securities--Book-Entry Registration and Definitive
Securities" in this prospectus.

     Risk of Loss May Be Greater on Subordinated Securities. The rights of
holders of subordinated securities will be subordinate:

     o    to the rights of the servicer and any master servicer (to the extent
          of their servicing fees, including any unpaid servicing fees with
          respect to one or more prior due periods, and its reimbursement for
          certain unreimbursed advances and unreimbursed liquidation expenses);
          and

     o    the holders of senior securities to the extent described in the
          related prospectus supplement.

     As a result of the foregoing, investors must be prepared to bear the risk
that they may be subject to delays in payment and may not recover their initial
investments in the subordinated securities. See "Description of Credit Support"
in this prospectus.

     The yields on the subordinated securities may be extremely sensitive to the
loss experience of the related assets and the timing of any such losses. If the
actual rate and amount of losses experienced by the assets exceed the rate and
amount of such losses assumed by an investor, the yield to maturity on the
subordinated securities may be lower than anticipated.

RISKS ASSOCIATED WITH THE ASSETS

     Sub-Prime Mortgage Loans May Experience Greater Rates of Delinquency and
Foreclosure. All or a portion of the mortgage loans may consist of mortgage
loans underwritten in accordance with the underwriting for sub-prime mortgage
loans. A sub-prime mortgage loan is a mortgage loan that is ineligible for
purchase by Fannie Mae or the Freddie Mac due to borrower credit
characteristics, property characteristics, loan documentation guidelines or
other credit characteristics that do not meet Fannie Mae or Freddie Mac
underwriting guidelines. As a consequence:

     o    delinquencies and foreclosures may be expected to be more likely with
          respect to sub-prime mortgage loans than with respect to mortgage
          loans originated in accordance with Fannie Mae or Freddie Mac
          underwriting guidelines; and

     o    changes in the values of the mortgaged properties may have a greater
          effect on the loss experience of sub-prime mortgage loans than on
          mortgage loans originated in accordance with Fannie Mae or Freddie Mac
          underwriting guidelines.

     Mortgage Loans Secured by Multifamily Properties May Experience Greater
Rates of Delinquency and Foreclosure. The ability of a borrower to repay a loan
secured by an income-producing property typically is dependent primarily upon
the successful operation of such property rather than upon the existence of
independent income or assets of the borrower; thus, the value of an
income-producing property typically is directly related to the net operating
income derived from such property. If the net operating income of the property
is reduced (for example, if rental or occupancy rates decline or real estate tax
rates or other operating expenses increase), the borrower's ability to repay the
loan may be impaired. In addition, the concentration of default, foreclosure and
loss


                                       12


risk for a pool of mortgage loans secured by multifamily properties may be
greater than for a pool of mortgage loans secured by single family properties of
comparable aggregate unpaid principal balance because the pool of mortgage loans
secured by multifamily properties is likely to consist of a smaller number of
higher balance loans.

     General Economic Conditions Affect Mortgage Loan Performance. General
economic conditions have an impact on the ability of borrowers to repay mortgage
loans. Loss of earnings, illness and other similar factors may lead to an
increase in delinquencies and bankruptcy filings by borrowers. In the event of
personal bankruptcy of a borrower under a mortgage loan, it is possible that the
holders of the related securities could experience a loss with respect to such
mortgagor's mortgage loan. In conjunction with a mortgagor's bankruptcy, a
bankruptcy court may suspend or reduce the payments of principal and interest to
be paid with respect to such mortgage loan, thus delaying the amount received by
the holders of the related securities with respect to such mortgage loan.
Moreover, if a bankruptcy court prevents the transfer of the related mortgaged
property to the related trust, any remaining balance on such mortgage loan may
not be recoverable.

     Real Estate Market Conditions Affect Mortgage Loan Performance. An
investment in the securities which are secured by or represent interests in
mortgage loans may be affected by, among other things, a decline in real estate
values. There is no assurance that the values of the mortgaged properties will
remain at the levels existing on the dates of origination of the related
mortgage loans.

     If the residential real estate market should experience an overall decline
in property values such that the outstanding balances of the mortgage loans
contained in a particular trust and any secondary financing on the mortgaged
properties, become equal to or greater than the value of the mortgaged
properties, delinquencies, foreclosures and losses could be higher than those
now generally experienced in the mortgage lending industry.

     Geographic Concentration May Increase Rates of Loss and Delinquency.
Certain geographic regions of the United States from time to time will
experience weaker regional economic conditions and housing markets, and,
consequently, will experience higher rates of loss and delinquency on assets
generally. Any concentration of the assets relating to any series of securities
in such a region may present risk considerations in addition to those generally
present for similar asset-backed securities without such concentration.

     See "The Mortgage Pool" in the related prospectus supplement for further
information regarding the geographic concentration of the assets underlying the
securities of any series.

     Risk of Loss May Be Greater on Junior Mortgage Loans. Certain of the
mortgage loans underlying the securities of a series may be secured by mortgages
junior or subordinate to one or more other mortgages, and the related more
senior mortgages may not be included in the trust fund. Although little data is
available, the rate of default of second or more junior mortgage loans may be
greater than that of mortgage loans secured by senior liens on comparable
properties. A primary risk to holders of mortgage loans secured by junior
mortgages is the possibility that adequate funds will not be received in
connection with a foreclosure of the related senior mortgage to satisfy fully
both the senior mortgage and the mortgage that is junior or subordinate. In such
case, holders of the securities would bear:

     o    the risk of delay in distributions while a deficiency judgment against
          the borrower is obtained; and

     o    the risk of loss if the deficiency judgment is not realized upon.

     Moreover, deficiency judgments may not be available in certain
jurisdictions. In addition, a junior mortgagee may not foreclose on the property
securing a junior mortgage unless it forecloses subject to the more senior
mortgage.

     In servicing junior mortgages, it is generally the servicer's and master
servicer's practice to advance funds to keep the senior mortgage current if the
mortgagor is in default thereunder. The servicer and master servicer intend to
advance such amounts in accordance with their normal servicing procedures, but
only to the extent that it determines such advances will be recoverable from
future payments and collections on that mortgage loan or otherwise. Such
practice may not be followed in servicing loans more junior than second
mortgages or may be


                                       13


modified at any time. The related trust will have no source of funds to satisfy
any senior mortgage or make payments due to any senior mortgagee. The junior
mortgages securing the mortgage loans are subject and subordinate to any senior
mortgage affecting the related mortgaged property, including limitations and
prohibitions which may be contained in such senior mortgage upon subordinate
financing.

     Special Risks of Certain Assets. Certain assets that may be included in the
Trust may involve additional uncertainties not present in other types of assets.
Certain of the assets may provide for escalating or variable payments that may
be larger than the initial payment amount; however, the borrowers under such
assets are generally approved on the basis of the initial payment amount and the
borrower's income may not be sufficient to enable them to pay the increased
payment amounts. Therefore, in such cases the likelihood of default may
increase.

     Certain of the assets underlying a series of securities may be delinquent
in respect of the payment of principal and interest. In addition, certain of the
mortgagors under the mortgage loans underlying a series of securities may be
subject to personal bankruptcy proceedings. Credit enhancement provided with
respect to a particular series of securities may not cover all losses related to
such mortgage loans. Prospective investors should consider the risk that the
inclusion in a trust of delinquent assets and mortgage loans with respect to
which the mortgagor is the subject of bankruptcy proceedings may cause the rate
of the defaults and prepayments on such assets to increase and, in turn, may
cause losses to exceed the available credit enhancement for such series and
affect the yield on the securities of such series. See "The Mortgage Pool" in
the related prospectus supplement.

     Defaulted Mortgage Loans May Experience Delays in Liquidation. Even
assuming the mortgaged properties provide adequate security for the mortgage
loans underlying a series of securities, substantial delays could result in
connection with the liquidation of defaulted mortgage loans. This could result
in corresponding delays in the receipt of the related proceeds by the related
trust. See "Certain Legal Aspects of the Mortgage Loans--Foreclosure," "--Rights
of Redemption" and "--Anti-Deficiency Legislation, the Bankruptcy Code and Other
Limitations on Lenders" in this prospectus.

     Liquidation Expenses May be Disproportionate. Liquidation expenses with
respect to defaulted assets do not vary directly with the outstanding principal
balance of the assets at the time of default. Therefore, assuming that the
servicer and master servicer took the same steps in realizing upon a defaulted
asset having a small remaining principal balance as they would in the case of a
defaulted asset having a large remaining principal balance, the amount realized
after expenses of liquidation would be smaller as a percentage of the
outstanding principal balance of the small asset than would be the case with the
defaulted asset having a large remaining principal balance. Because the average
outstanding principal balance of the assets is small relative to the size of the
average outstanding principal balance of the loans in a typical pool consisting
only of conventional purchase-money mortgage loans, net liquidation proceeds on
liquidated assets may also be smaller as a percentage of the principal balance
of the assets than would be the case in a typical pool consisting only of
conventional purchase-money mortgage loans.

     Defaults May Be More Likely on Newer Assets. Certain of the assets
underlying a series of securities may be recently originated as of the date of
the inclusion in the related trust fund. Although little data is available,
defaults on assets are generally expected to occur with greater frequency in
their early years.

     Balloon Payment Assets May Have a Greater Default Risk at Maturity. Certain
of the underlying a series of securities may provide for a lump-sum payment of
the unamortized principal balance of the mortgage loan at the maturity of the
asset. See "The Mortgage Pool" in the related prospectus supplement.

     Because borrowers under this type of asset are required to make a
relatively large single payment upon maturity, it is possible that the default
risk associated with such assets is greater than that associated with
fully-amortizing mortgage loans. The ability of a mortgagor on this type of
asset to repay the mortgage loan upon maturity frequently depends upon the
mortgagor's ability:

     o    to refinance the asset, which will be affected by a number of factors,
          including, without limitation, the level of mortgage rates available
          in the primary mortgage market at the time, the mortgagor's equity in
          the related mortgaged property, the financial condition of the
          mortgagor, the condition of the


                                       14


          mortgaged property, tax law, general economic conditions and the
          general willingness of financial institutions and primary mortgage
          bankers to extend credit; or

     o    to sell the related mortgaged property at a price sufficient to permit
          the mortgagor to make the lump-sum payment.

     Texas Home Equity Loans Have Significant Limitations. Certain of the
mortgage loans may be home equity loans secured by mortgaged properties located
in Texas. The Texas Constitution permits this type of loan, but significant
limitations were imposed on permitted terms, conditions and practices incident
to their creation. For example, these loans must be made without recourse for
personal liability against the homestead owner(s) or their spouse(s) (except in
the case of actual fraud on their part in obtaining the loan) and may be
foreclosed upon only by court order. Further, holders of these types of loans
face unique legal risks and uncertainties that they do not customarily confront
with equity take-out mortgages in other states. For example, if any of the
requirements that are addressed in the amendment to the Texas Constitution (such
as limitations on fees charged to the borrower, disclosures to the borrower or
matters to be provided for in the closing documents) are not met, the lien may
be invalid. There are also similar risks involved in servicing these types of
loans (such as the failure to comply with an obligation to the borrower within a
reasonable time after receiving notification from the borrower) that can result
in the forfeiture of all principal and interest due on the mortgage loan.

     Increased Risk of Loss if Assets are Delinquent. A portion of the assets
may be delinquent upon the issuance of the related securities. Credit
enhancement provided with respect to a particular series of securities may not
cover all losses related thereto. You should consider the risk that the
inclusion of such assets in the trust fund for a series may cause the rate of
defaults and prepayments on the assets to increase and, in turn, may cause
losses to exceed the available credit enhancement for such series and affect the
yield on the securities of such series.

     Cash Flow Agreements are Subject to Counterparty Risk. The assets of a
trust fund may, if specified in the related prospectus supplement, include
agreements such as interest rate exchange agreements, interest rate cap or floor
agreements, currency exchange agreements or other similar agreements, which will
require the provider of such instrument or counterparty to make payments to the
trust fund under the circumstances described in the prospectus supplement. To
the extent that payments on the securities of the related series depend in part
on payments to be received under this type of agreement, the ability of the
trust fund to make payments on the securities will be subject to the credit risk
of the counterparty. The prospectus supplement for a series of securities will
describe any mechanism, such as the payment of any "breakage fee," which may
exist to facilitate the replacement of this type of agreement upon the default
of credit impairment of the related counterparty. However, there can be no
assurance that any such mechanism will result in the ability of the servicer to
obtain a replacement.

VIOLATIONS OF FEDERAL, STATE AND LOCAL LAWS MAY ADVERSELY AFFECT ABILITY TO
COLLECT ON LOANS

     The mortgage loans may also be subject to federal, state and local laws,
including:

     o    the Federal Truth in Lending Act and Regulation Z promulgated under
          that act, which require certain disclosures to the borrowers regarding
          the terms of the residential loans;

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

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

     o    for mortgage loans that were originated or closed after November 7,
          1989, the Home Equity Loan Consumer Protection Act of 1988, which
          requires additional disclosures, limits changes that may be made to
          the loan documents without the borrower's consent. This act also
          restricts a lender's ability to declare a default or to suspend or
          reduce a borrower's credit limit to certain enumerated events.

                                       15


     Certain mortgage loans are subject to the Riegle Community Development and
Regulatory Improvement Act of 1994 which incorporates the Home Ownership and
Equity Protection Act of 1994. These provisions may:

     o    impose additional disclosure and other requirements on creditors with
          respect to non-purchase money mortgage loans with high interest rates
          or high up-front fees and charges;

     o    apply on a mandatory basis to all mortgage loans originated on or
          after October 1, 1995;

     o    impose specific statutory liabilities on creditors who fail to comply
          with their provisions; and

     o    affect the enforceability of the related loans.

     In addition, any assignee of the creditor would generally be subject to all
claims and defenses that the consumer could assert against the creditor,
including, without limitation, the right to rescind the mortgage loan.

     The Home Improvement Contracts are also subject to the Preservation of
Consumers' Claims and Defenses regulations of the Federal Trade Commission and
other similar federal and state statutes and regulations. These laws

     o    protect the homeowner from defective craftsmanship or incomplete work
          by a contractor;

     o    permit the obligated party to withhold payment if the work does not
          meet the quality and durability standards agreed to by the homeowner
          and the contractor; and

     o    subject any person to whom the seller assigns its consumer credit
          transaction to all claims and defenses which the obligated party in a
          credit sale transaction could assert against the seller of the goods.

     Violations of certain provisions of these laws may limit the ability of the
servicer to collect all or part of the principal of or interest on the mortgage
loans, may entitle the mortgagor to a refund of amounts previously paid and may
subject the depositor, the servicer, the master servicer or the trust to damages
and administrative enforcement. The seller of the assets, either directly or
indirectly, to the depositor will be required to repurchase any mortgage loans
which, at the time of origination, did not comply with such federal, state and
local laws or regulations, however that remedy may not be adequate to fully
compensate the related trust fund. See "Certain Legal Aspects of the Mortgage
Loans" in this prospectus for other limitations on the enforceability of
mortgage loans.

MARKET VALUES OF MANUFACTURED HOMES MAY INCREASE THE RISK OF LOSS

     Manufactured homes generally depreciate in value. Thus investors should
expect that, as a general matter, the market value of any manufactured home will
be lower than the outstanding principal balance of the related installment
contract. As a result, investors must be prepared to bear the risk of loss
resulting from any delinquency or liquidation loss on the contracts in a trust
fund. See "Description of Credit Support" in this prospectus.

RISK OF LOSS MAY BE GREATER ON UNSECURED HOME IMPROVEMENT LOANS

     The obligations of the borrower under any unsecured home improvement loan
included in a trust fund will not be secured by an interest in the related real
estate or any other property. In the event of a default, the trust fund will
have recourse only against the borrower's assets generally, along with all other
general unsecured creditors of the borrower. In a bankruptcy or insolvency
proceeding, the obligations of the borrower under an unsecured home improvement
loan may be discharged in their entirety. As a result, the trust fund may suffer
losses. In addition, a borrower on an unsecured home improvement loan may not
demonstrate the same degree of concern over performance of the borrower's
obligations as if such obligations were secured by the real estate or other
assets owned by such borrower.

                                       16


RISKS OF LOSS MAY INCREASE DUE TO DEFECTIVE SECURITY INTEREST AND EFFECTS OF
CERTAIN OTHER LEGAL ASPECTS OF THE CONTRACTS

     The seller of the assets, either directly or indirectly, to the depositor
will represent that a contract is secured by a security interest in a
manufactured home. Perfection of such security interests and the right to
realize upon the value of the manufactured homes as collateral for the contracts
are subject to a number of federal and state laws, including the Uniform
Commercial Code. The steps necessary to perfect the security interest in a
manufactured home will vary from state to state. Because of the expense and
administrative inconvenience involved, the servicer or the master servicer will
not amend any certificates of title to change the lienholder specified therein
from the seller of the assets to the trustee and will not deliver any
certificate of title to the trustee or note thereon the trustee's interest.
Consequently, in some states, in the absence of such an amendment, the
assignment to the trustee of the security interest in the manufactured home may
not be effective or such security interest may not be perfected and, may not be
effective against creditors of the seller of the assets or a trustee in
bankruptcy of such seller.

     In addition, numerous federal and state consumer protection laws impose
requirements on lending under installment sales contracts and installment loan
agreements such as the contracts, and the failure by the lender or seller of
goods to comply with such requirements could give rise to liabilities of
assignees for amounts due under such agreements and claims by such assignees may
be subject to set-off as a result of such lender's or seller's noncompliance.
These laws would apply to the trustee as assignee of the contracts. The seller
of the assets of the contracts will warrant that each contract complies with all
requirements of law and will make certain warranties relating to the validity,
subsistence, perfection and priority of the security interest in each
manufactured home securing a contract. A breach of any such warranty that
materially adversely affects any contract would create an obligation of the
seller of the assets to repurchase, or if permitted by the applicable agreement,
substitute for, such contract unless such breach is cured. If the credit support
is exhausted and recovery of amounts due on the contracts is dependent on
repossession and resale of manufactured homes securing contracts that are in
default, certain other factors may limit the ability to realize upon the
manufactured home or may limit the amount realized by securityholders to less
than the amount due. See "Certain Legal Aspects of the Contracts."

                         DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The primary assets of each Trust Fund (the "ASSETS") will include (i) a
segregated pool of single family and/or multifamily mortgage loans which may
include sub-prime mortgage loans (the "MORTGAGE LOANS"), including without
limitation, Home Equity Loans, Home Improvement Contracts and Land Sale
Contracts, (ii) home improvement installment sales contracts or installment
loans that are unsecured (the "UNSECURED HOME IMPROVEMENT LOANS"), (iii)
manufactured housing installment sales contracts and installment loan agreements
(the "CONTRACTS") or (iv) a combination of Mortgage Loans, Unsecured Home
Improvement Loans and/or Contracts. The Mortgage Loans will not be guaranteed or
insured by the Depositor or any of its affiliates. The Mortgage Loans will be
guaranteed or insured by a governmental agency or instrumentality or other
person only if and to the extent expressly provided in the related prospectus
supplement. Each Asset will be selected by the Depositor for inclusion in a
Trust Fund from among those purchased, either directly or indirectly, from a
prior holder thereof (an "ASSET SELLER"), which may be an affiliate of the
Depositor and which prior holder may or may not be the originator of such
Mortgage Loan, Unsecured Home Improvement Loan or Contract.

     The Assets included in the Trust Fund for a Series may be subject to
various types of payment provisions. Such Assets may consist of (1) "LEVEL
PAYMENT ASSETS," which may provide for the payment of interest and full
repayment of principal in level monthly payments with a fixed rate of interest
computed on their declining principal balances; (2) "ADJUSTABLE RATE ASSETS,"
which may provide for periodic adjustments to their rates of interest to equal
the sum (which may be rounded) of a fixed margin and an index; (3) "BUY DOWN
ASSETS," which are Assets for which funds have been provided by someone other
than the related obligors to reduce the obligors' monthly payments during the
early period after origination of such Assets; (4) "INCREASING PAYMENT ASSETS,"
as described below; (5) "INTEREST REDUCTION ASSETS," which provide for the
one-time reduction of the interest rate payable thereon; (6) "GEM ASSETS," which
provide for (a) monthly payments during the first year after origination that
are at least sufficient to pay interest due thereon, and (b) an increase in such
monthly payments in subsequent years at a predetermined rate resulting in full
repayment over a shorter term than the initial amortization terms of such
Assets;


                                       17


(7) "GPM ASSETS," which allow for payments during a portion of their terms which
are or may be less than the amount of interest due on the unpaid principal
balances thereof, and which unpaid interest will be added to the principal
balances of such Assets and will be paid, together with interest thereon, in
later years; (8) "STEP-UP RATE ASSETS" which provide for interest rates that
increase over time; (9) "BALLOON PAYMENT ASSETS" which are mortgage loans that
are not fully amortizing over their terms and, thus, will require a lump-sum
payment at their stated maturity; (10) "CONVERTIBLE ASSETS" which are Adjustable
Rate Assets subject to provisions pursuant to which, subject to certain
limitations, the related obligors may exercise an option to convert the
adjustable interest rate to a fixed interest rate; and (11) "BI-WEEKLY ASSETS,"
which provide for obligor payments to be made on a bi-weekly basis.

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

     The Securities will be entitled to payment only from the assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
of any other trust fund established by the Depositor. If specified in the
related prospectus supplement, the assets of a Trust Fund will consist of
certificates representing beneficial ownership interests in, or indebtedness of,
another trust fund that contains the Assets.

MORTGAGE LOANS

     General

     Each Mortgage Loan will generally be secured by a lien on (i) a one-to
four-family residential property or a security interest in shares issued by a
cooperative housing corporation (a "SINGLE FAMILY PROPERTY" and the related
Mortgage Loan a "SINGLE FAMILY MORTGAGE LOAN") or (ii) a primarily residential
property which consists of five or more residential dwelling units, and which
may include limited retail, office or other commercial space (a "MULTIFAMILY
PROPERTY" and the related Mortgage Loan a "MULTIFAMILY MORTGAGE LOAN"). Single
Family Properties and Multifamily Properties are sometimes referred to herein
collectively as "MORTGAGED PROPERTIES." To the extent specified in the related
prospectus supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other similar security instruments creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by cooperative housing corporations ("COOPERATIVES"). The
Mortgaged Properties may include leasehold interests in properties, the title to
which is held by third party lessors. The term of any such leasehold shall
exceed the term of the related mortgage note by at least five years or such
other time period specified in the related prospectus supplement. The Mortgage
Loans may include (i) closed-end and/or revolving home equity loans or certain
balances thereof ("HOME EQUITY LOANS") and/or (ii) secured home improvement
installment sales contracts and secured installment loan agreements ("HOME
IMPROVEMENT CONTRACTS"). In addition, the Mortgage Loans may include certain
Mortgage Loans evidenced by contracts ("LAND SALE CONTRACTS") for the sale of
properties pursuant to which the mortgagor promises to pay the amount due
thereon to the holder thereof with fee title to the related property held by
such holder until the mortgagor has made all of the payments required pursuant
to such Land Sale Contract, at which time fee title is conveyed to the
mortgagor. The Originator of each Mortgage Loan will have been a person other
than the


                                       18


Depositor. The related prospectus supplement will indicate if any person who
originated the Mortgage Loans (each an "ORIGINATOR") is an affiliate of the
Depositor. The Mortgage Loans will be evidenced by promissory notes (the
"MORTGAGE NOTES") secured by mortgages, deeds of trust or other security
instruments (the "MORTGAGES") creating a lien on the Mortgaged Properties.

     Loan-to-Value Ratio

     The "LOAN-TO-VALUE RATIO" of a Mortgage Loan at any given time is the ratio
(expressed as a percentage) of the then outstanding principal balance of the
Mortgage Loan to the Value of the related Mortgaged Property. The "VALUE" of a
Mortgaged Property, other than with respect to Refinance Loans, is generally the
lesser of (a) the appraised value determined in an appraisal obtained by the
originator at origination of such loan and (b) the sales price for such
property. "REFINANCE LOANS" are loans made to refinance existing loans. Unless
otherwise set forth in the related prospectus supplement, the Value of the
Mortgaged Property securing a Refinance Loan is the appraised value thereof
determined in an appraisal obtained at the time of origination of the Refinance
Loan. The value of a Mortgaged Property as of the date of initial issuance of
the related Series of Securities may be less than the Value at origination and
will fluctuate from time to time based upon changes in economic conditions and
the real estate market.

     Mortgage Loan Information in Prospectus Supplements

     Each prospectus supplement will contain information, as of the dates
specified in such prospectus supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable cut-off date (the "CUT-OFF DATE") specified in the prospectus
supplement, (ii) the type of property securing the Mortgage Loans, (iii) the
weighted average (by principal balance) of the original and remaining terms to
maturity of the Mortgage Loans, (iv) the earliest and latest origination date
and maturity date of the Mortgage Loans, (v) the range of the Loan-to-Value
Ratios at origination of the Mortgage Loans, (vi) the Mortgage Rates or range of
Mortgage Rates and the weighted average Mortgage Rate borne by the Mortgage
Loans, (vii) the state or states in which most of the Mortgaged Properties are
located, (viii) information with respect to the prepayment provisions, if any,
of the Mortgage Loans, (ix) with respect to Mortgage Loans with adjustable
Mortgage Rates ("ARM LOANS"), the index, the frequency of the adjustment dates,
the range of margins added to the index, and the maximum Mortgage Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Loan, (x) information regarding the payment characteristics of
the Mortgage Loans, including without limitation balloon payment and other
amortization provisions, (xi) the number of Mortgage Loans that are delinquent
and the number of days or ranges of the number of days such Mortgage Loans are
delinquent and (xii) the material underwriting standards used for the Mortgage
Loans. If specific information respecting the Mortgage Loans is not known to the
Depositor at the time Securities are initially offered, more general information
of the nature described above will be provided in the prospectus supplement, and
specific information will be set forth in a report which will be available to
purchasers of the related Securities at or before the initial issuance thereof
and will be filed as part of a Current Report on Form 8-K with the Securities
and Exchange Commission (the "COMMISSION") after such initial issuance.
Notwithstanding the foregoing, the characteristics of the Mortgage Loans
included in a Trust Fund will not vary by more than five percent (by aggregate
principal balance as of the Cut-off Date) from the characteristics thereof that
are described in the related prospectus supplement.

     The related prospectus supplement will specify whether the Mortgage Loans
include (i) Home Equity Loans, which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or (ii) Home Improvement
Contracts originated by a home improvement contractor and secured by a Mortgage
on the related Mortgaged Property that is junior to other liens on the Mortgaged
Property. The home improvements purchased with the Home Improvement Contracts
typically include replacement windows, house siding, roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods, solar heating panels,
patios, decks, room additions and garages. The related prospectus supplement
will specify whether the Home Improvement Contracts are partially insured under
Title I of the National Housing Act of 1934 (the "NATIONAL HOUSING ACT") and, if
so, the limitations on such insurance. In addition, the related prospectus
supplement will specify whether the Mortgage Loans contain certain Mortgage
Loans evidenced by Land Sale Contracts.

                                       19


     Payment Provisions of the Mortgage Loans

     All of the Mortgage Loans will provide for payments of principal, interest
or both, on due dates that occur monthly, quarterly or semi-annually or at such
other interval as is specified in the related prospectus supplement or for
payments in another manner described in the related prospectus supplement. Each
Mortgage Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest rate (a "MORTGAGE RATE") that is fixed over its term or
that adjusts from time to time, or that may be converted from an adjustable to a
fixed Mortgage Rate or a different adjustable Mortgage Rate, or from a fixed to
an adjustable Mortgage Rate, from time to time pursuant to an election or as
otherwise specified on the related Mortgage Note, in each case as described in
the related prospectus supplement. Each Mortgage Loan may provide for scheduled
payments to maturity or payments that adjust from time to time to accommodate
changes in the Mortgage Rate or to reflect the occurrence of certain events or
that adjust on the basis of other methodologies, and may provide for negative
amortization or accelerated amortization, in each case as described in the
related prospectus supplement. Each Mortgage Loan may be fully amortizing or
require a balloon payment due on its stated maturity date, in each case as
described in the related prospectus supplement. Each Mortgage Loan may contain
prohibitions on prepayment (a "LOCK-OUT PERIOD" and, the date of expiration
thereof, a "LOCK-OUT DATE") or require payment of a premium or a yield
maintenance penalty (a "PREPAYMENT PREMIUM") in connection with a prepayment, in
each case as described in the related prospectus supplement. In the event that
holders of any Class or Classes of Offered Securities will be entitled to all or
a portion of any Prepayment Premiums collected in respect of Mortgage Loans, the
related prospectus supplement will specify the method or methods by which any
such amounts will be allocated. See "--Assets" above.

     Revolving Credit Line Loans

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

UNSECURED HOME IMPROVEMENT LOANS

     The Unsecured Home Improvement Loans may consist of conventional unsecured
home improvement loans and FHA insured unsecured home improvement loans. Except
as otherwise set forth in the related prospectus supplement, the Unsecured Home
Improvement Loans will be fully amortizing and will bear interest at a fixed or
variable annual percentage rate.

     Unsecured Home Improvement Loan Information in Prospectus Supplements

     Each prospectus supplement will contain information, as of the dates
specified in such prospectus supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Unsecured Home
Improvement Loans, including (i) the aggregate outstanding principal balance and
the largest, smallest and average outstanding principal balance of the Unsecured
Home Improvement Loans as of the applicable Cut-Off Date, (ii) the weighted
average (by principal balance) of the original and remaining terms to maturity
of the Unsecured Home Improvement Loans, (iii) the earliest and latest
origination date and maturity date of the


                                       20


Unsecured Home Improvements Loans, (iv) the interest rates or range of interest
rates and the weighted average interest rates borne by the Unsecured Home
Improvement Loans, (v) the state or states in which most of the Unsecured Home
Improvement Loans were originated, (vi) information with respect to the
prepayment provisions, if any, of the Unsecured Home Improvement Loans, (vii)
with respect to the Unsecured Home Improvement Loans with adjustable interest
rates ("ARM UNSECURED HOME IMPROVEMENT LOANS"), the index, the frequency of the
adjustment dates, the range of margins added to the index, and the maximum
interest rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Unsecured Home Improvement Loan, (viii) information
regarding the payment characteristics of the Unsecured Home Improvement Loan,
(ix) the number of Unsecured Home Improvement Loans that are delinquent and the
number of days or ranges of the number of days such Unsecured Home Improvement
Loans are delinquent and (x) the material underwriting standards used for the
Unsecured Home Improvement Loans. If specific information respecting the
Unsecured Home Improvement Loans is not known to the Depositor at the time
Securities are initially offered, more general information of the nature
described above will be provided in the prospectus supplement, and specific
information will be set forth in a report which will be available to purchasers
of the related Securities at or before the initial issuance thereof and will be
filed as part of a Current Report on Form 8-K with the Securities and Exchange
Commission after such initial issuance. Notwithstanding the foregoing, the
characteristics of the Unsecured Home Improvement Loans included in a Trust Fund
will not vary by more than five percent (by aggregate principal balance as of
the Cut-off Date) from the characteristics thereof that are described in the
related prospectus supplement.

CONTRACTS

     General

     To the extent provided in the related prospectus supplement, each Contract
will be secured by a security interest in a new or used manufactured home (each,
a "MANUFACTURED HOME"). Such prospectus supplement will specify the states or
other jurisdictions in which the Manufactured Homes are located as of the
related Cut-off Date. The method of computing the Loan-to-Value Ratio of a
Contract will be described in the related prospectus supplement.

     Contract Information in Prospectus Supplements

     Each prospectus supplement will contain certain information, as of the
dates specified in such prospectus supplement and to the extent then applicable
and specifically known to the Depositor, with respect to the Contracts,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Contracts as of the
applicable Cut-off Date, (ii) whether the Manufactured Homes were new or used as
of the origination of the related Contracts, (iii) the weighted average (by
principal balance) of the original and remaining terms to maturity of the
Contracts, (iv) the earliest and latest origination date and maturity date of
the Contracts, (v) the range of the Loan-to-Value Ratios at origination of the
Contracts, (vi) the Contract Rates or range of Contract Rates and the weighted
average Contract Rate borne by the Contracts, (vii) the state or states in which
most of the Manufactured Homes are located at origination, (viii) information
with respect to the prepayment provisions, if any, of the Contracts, (ix) with
respect to Contracts with adjustable Contract Rates ("ARM CONTRACTS"), the
index, the frequency of the adjustment dates, and the maximum Contract Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Contract, (x) the number of Contracts that are delinquent and
the number of days or ranges of the number of days such Contracts are
delinquent, (xi) information regarding the payment characteristics of the
Contracts and (xii) the material underwriting standards used for the Contracts.
If specific information respecting the Contracts is not known to the Depositor
at the time Securities are initially offered, more general information of the
nature described above will be provided in the prospectus supplement, and
specific information will be set forth in a report which will be available to
purchasers of the related Securities at or before the initial issuance thereof
and will be filed as part of a Current Report on Form 8-K with the Securities
and Exchange Commission after such initial issuance. Notwithstanding the
foregoing, the characteristics of the Contracts included in a Trust Fund will
not vary by more than five percent (by aggregate principal balance as of the
Cut-off Date) from the characteristics thereof that are described in the related
prospectus supplement.



                                       21


     Payment Provisions of the Contracts

     All of the Contracts will provide for payments of principal, interest or
both, on due dates that occur monthly or at such other interval as is specified
in the related prospectus supplement or for payments in another manner described
in the prospectus supplement. Each Contract may provide for no accrual of
interest or for accrual of interest thereon at an annual percentage rate (a
"CONTRACT RATE") that is fixed over its term or that adjusts from time to time,
or as otherwise specified in the related prospectus supplement. Each Contract
may provide for scheduled payments to maturity or payments that adjust from time
to time to accommodate changes in the Contract Rate as otherwise described in
the related prospectus supplement. See "--Assets" above.

PRE-FUNDING ACCOUNT

     To the extent provided in a prospectus supplement, a portion of the
proceeds of the issuance of Securities may be deposited into an account
maintained with the Trustee (a "PRE-FUNDING ACCOUNT"). In such event, the
Depositor will be obligated (subject only to the availability thereof) to sell
at a predetermined price, and the Trust Fund for the related Series of
Securities will be obligated to purchase (subject to the availability thereof),
additional Assets (the "SUBSEQUENT ASSETS") from time to time (as frequently as
daily) within the period (generally not to exceed three months) specified in the
related prospectus supplement (the "PRE-FUNDING PERIOD") after the issuance of
such Series of Securities having an aggregate principal balance approximately
equal to the amount on deposit in the Pre-Funding Account (the "PRE-FUNDED
AMOUNT") for such Series on the date of such issuance. The Pre-Funded Amount
with respect to a Series is not expected to exceed 25% of the aggregate initial
Security Balance of the related Securities. Any Subsequent Assets will be
required to satisfy certain eligibility criteria more fully set forth in the
applicable Agreement, which eligibility criteria will be consistent with the
eligibility criteria of the Assets initially included in the Trust Fund, subject
to such exceptions as are expressly stated in the prospectus supplement. For
example, the Subsequent Assets will be subject to the same underwriting
standards, representations and warranties as the Assets initially included in
the Trust Fund. In addition, certain conditions must be satisfied before the
Subsequent Assets are transferred into the Trust Fund such as the delivery to
the Rating Agencies and the Trustee of certain opinions of counsel (including
bankruptcy, corporate and tax opinions).

     Any portion of the Pre-Funded Amount remaining in the Pre-Funding Account
at the end of the Pre-Funding Period will be used to prepay one or more Classes
of Securities in the amounts and in the manner specified in the related
prospectus supplement. In addition, if specified in the related prospectus
supplement, the Depositor may be required to deposit cash into an account
maintained by the Trustee (the "CAPITALIZED INTEREST ACCOUNT") for the purpose
of assuring the availability of funds to pay interest with respect to the
Securities during the Pre-Funding Period. Any amount remaining in the
Capitalized Interest Account at the end of the Pre-Funding Period will be
remitted as specified in the related prospectus supplement.

ACCOUNTS

     Each Trust Fund will include one or more accounts, established and
maintained on behalf of the Securityholders into which the person or persons
designated in the related prospectus supplement will, to the extent described
herein and in such prospectus supplement deposit all payments and collections
received or advanced with respect to the Assets and other assets in the Trust
Fund. Such an account may be maintained as an interest bearing or a non-interest
bearing account, and funds held therein may be held as cash or invested in
certain short-term, investment grade obligations, in each case as described in
the related prospectus supplement. See "Description of the Agreements--Material
Terms of the Pooling and Servicing Agreements and Underlying Servicing
Agreements--Collection Account and Related Accounts."

CREDIT SUPPORT

     If so provided in the related prospectus supplement, partial or full
protection against certain defaults and losses on the Assets in the related
Trust Fund may be provided to one or more Classes of Securities in the related
Series in the form of subordination of one or more other Classes of Securities
in such Series or by one or more other types of credit support, such as a letter
of credit, insurance policy, guarantee, reserve fund or another type of credit
support, or a combination thereof (any such coverage with respect to the
Securities of any Series, "CREDIT SUPPORT"). The amount and types of coverage,
the identification of the entity providing the coverage (if applicable)


                                       22


and related information with respect to each type of Credit Support, if any,
will be described in the prospectus supplement for a Series of Securities. See
"Risk Factors--Risks Associated with the Securities--Credit Enhancement is
Limited in Amount and Coverage" and "Description of Credit Support."

CASH FLOW AGREEMENTS

     If so provided in the related prospectus supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related Series will be invested at a
specified rate. The Trust Fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements provided to reduce the
effects of interest rate or currency exchange rate fluctuations on the Assets or
on one or more Classes of Securities. (Currency exchange agreements might be
included in the Trust Fund if some or all of the Mortgage Loans were denominated
in a non-United States currency.) The principal terms of any such guaranteed
investment contract or other agreement (any such agreement, a "CASH FLOW
AGREEMENT"), including, without limitation, provisions relating to the timing,
manner and amount of payments thereunder and provisions relating to the
termination thereof, will be described in the prospectus supplement for the
related Series. In addition, the related prospectus supplement will provide
certain information with respect to the obligor under any such Cash Flow
Agreement.

                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Assets, or the repayment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection with such purchase of Assets and sale of Securities. The Depositor
expects to sell the Securities from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor, prevailing interest rates, availability of
funds and general market conditions.

                              YIELD CONSIDERATIONS

GENERAL

     The yield on any Offered Security will depend on the price paid by the
holder of the Security (the "SECURITYHOLDER"), the Pass-Through Rate of the
Security, the receipt and timing of receipt of distributions on the Security and
the weighted average life of the Assets in the related Trust Fund (which may be
affected by prepayments, defaults, liquidations or repurchases). See "Risk
Factors--Risks Associated with the Securities--Rate of Prepayment on Mortgage
Loans May Adversely Affect Average Lives and Yields on the Securities."

PASS-THROUGH RATE AND INTEREST RATE

     Securities of any Class within a Series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
prospectus supplement with respect to any Series of Securities will specify the
Pass-Through Rate or interest rate for each Class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more Classes of Securities; and whether the distributions of interest on the
Securities of any Class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

     If so specified in the related prospectus supplement, the effective yield
to maturity to each holder of Securities entitled to payments of interest will
be below that otherwise produced by the applicable Pass-Through Rate or interest
rate and purchase price of such Security because, while interest may accrue on
each Asset during a certain period (each, an "ACCRUAL Period"), the distribution
of such interest will be made on a day which may be several days, weeks or
months following the period of accrual.

                                       23


TIMING OF PAYMENT OF INTEREST

     Each payment of interest on the Securities (or addition to the Security
Balance of a Class of Accrual Securities) on the monthly, quarterly or other
periodic date specified in the related prospectus supplement on which
distributions will be made to holders of Securities (a "DISTRIBUTION DATE") will
include interest accrued during the Accrual Period for such Distribution Date.
As indicated above under "--Pass-Through Rate and Interest Rate," if the Accrual
Period ends on a date other than the day before a Distribution Date for the
related Series, the yield realized by the holders of such Securities may be
lower than the yield that would result if the Accrual Period ended on such day
before the Distribution Date.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

     The yield to maturity on the Securities will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans and Contracts resulting from both voluntary prepayments by the borrowers
and involuntary liquidations). The rate at which principal prepayments occur on
the Mortgage Loans and Contracts will be affected by a variety of factors,
including, without limitation, the terms of the Mortgage Loans and Contracts,
the level of prevailing interest rates, the availability of mortgage credit and
economic, demographic, geographic, tax, legal and other factors. In general,
however, if prevailing interest rates fall significantly below the Mortgage
Rates on the Mortgage Loans comprising or underlying the Assets in a particular
Trust Fund, such Mortgage Loans are likely to be the subject of higher principal
prepayments than if prevailing rates remain at or above the rates borne by such
Mortgage Loans. In this regard, it should be noted that certain Assets may
consist of Mortgage Loans with different Mortgage Rates. The rate of principal
payments on some or all of the Classes of Securities of a Series will correspond
to the rate of principal payments on the Assets in the related Trust Fund and is
likely to be affected by the existence of Lock-out Periods and Prepayment
Premium provisions of the Mortgage Loans underlying or comprising such Assets,
and by the extent to which the servicer of any such Mortgage Loan is able to
enforce such provisions. Mortgage Loans with a Lock-out Period or a Prepayment
Premium provision, to the extent enforceable, generally would be expected to
experience a lower rate of principal prepayments than otherwise identical
Mortgage Loans without such provisions, with shorter Lock-out Periods or with
lower Prepayment Premiums. Because of the depreciating nature of manufactured
housing, which limits the possibilities for refinancing, and because the terms
and principal amounts of manufactured housing contracts are generally shorter
and smaller than the terms and principal amounts of mortgage loans secured by
site-built homes, changes in interest rates have a correspondingly smaller
effect on the amount of the monthly payments on manufactured housing contracts
than on the amount of the monthly payments on mortgage loans secured by
site-built homes. Consequently, changes in interest rates may play a smaller
role in prepayment behavior of manufactured housing contracts than they do in
the prepayment behavior of loans secured by mortgage on site-built homes.
Conversely, local economic conditions and certain of the other factors mentioned
above may play a larger role in the prepayment behavior of manufactured housing
contracts than they do in the prepayment behavior of loans secured by mortgages
on site-built homes.

     If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a Security offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the Assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the prospectus supplement for a Series of Securities, the effect on yield on
one or more Classes of the Securities of such Series of prepayments of the
Assets in the related Trust Fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to such
Classes.

     When a full prepayment is made on a Mortgage Loan or a Contract, the
obligor is charged interest on the principal amount of the Mortgage Loan or
Contract so prepaid for the number of days in the month actually elapsed up to
the date of the prepayment or such other period specified in the related
prospectus supplement. Generally, the effect of prepayments in full will be to
reduce the amount of interest paid in the following month to holders of
Securities entitled to payments of interest because interest on the principal
amount of any Mortgage Loan or Contract so prepaid will be paid only to the date
of prepayment rather than for a full month. A partial prepayment of principal is
applied so as to reduce the outstanding principal balance of the related
Mortgage Loan or Contract as of


                                       24


the Due Date in the month in which such partial prepayment is received or such
other date as is specified in the related prospectus supplement.

     The timing of changes in the rate of principal payments on the Assets may
significantly affect an investor's actual yield to maturity, even if the average
rate of distributions of principal is consistent with an investor's expectation.
In general, the earlier a principal payment is received on the Mortgage Loans
and distributed on a Security, the greater the effect on such investor's yield
to maturity. The effect on an investor's yield of principal payments occurring
at a rate higher (or lower) than the rate anticipated by the investor during a
given period may not be offset by a subsequent like decrease (or increase) in
the rate of principal payments.

     The Securityholder will bear the risk of being able to reinvest principal
received in respect of a Security at a yield at least equal to the yield on such
Security.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

     The rates at which principal payments are received on the Assets included
in or comprising a Trust Fund and the rate at which payments are made from any
Credit Support or Cash Flow Agreement for the related Series of Securities may
affect the ultimate maturity and the weighted average life of each Class of such
Series. Prepayments on the Mortgage Loans or Contracts comprising or underlying
the Assets in a particular Trust Fund will generally accelerate the rate at
which principal is paid on some or all of the Classes of the Securities of the
related Series.

     If so provided in the prospectus supplement for a Series of Securities, one
or more Classes of Securities may have a final scheduled Distribution Date,
which is the date on or prior to which the stated principal amount (the
"SECURITY BALANCE") thereof is scheduled to be reduced to zero, calculated on
the basis of the assumptions applicable to such Series set forth therein.
Weighted average life refers to the average amount of time that will elapse from
the date of issue of a security until each dollar of principal of such security
will be repaid to the investor. The weighted average life of a Class of
Securities of a Series will be influenced by the rate at which principal on the
Assets is paid to such Class, which may be in the form of scheduled amortization
or prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

     In addition, the weighted average life of the Securities may be affected by
the varying maturities of the Assets in a Trust Fund. If any Assets in a
particular Trust Fund have actual terms to maturity less than those assumed in
calculating final scheduled Distribution Dates for the Classes of Securities of
the related Series, one or more Classes of such Securities may be fully paid
prior to their respective final scheduled Distribution Dates, even in the
absence of prepayments. Accordingly, the prepayment experience of the Assets
will, to some extent, be a function of the mix of Mortgage Rates or Contract
Rates and maturities of the Mortgage Loans or Contracts comprising or underlying
such Assets. See "Description of the Trust Funds."

     Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. SPA represents an assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the Mortgage
Loans or Contracts underlying or comprising the Assets.

     The prospectus supplement with respect to each Series of Securities may
contain tables, if applicable, setting forth the projected weighted average life
of each Class of Offered Securities of such Series and the percentage of the
initial Security Balance of each such Class that would be outstanding on
specified Distribution Dates based on the


                                       25


assumptions stated in such prospectus supplement, including assumptions that
prepayments on the Mortgage Loans comprising or underlying the related Assets
are made at rates corresponding to various percentages of CPR, SPA or such other
standard specified in such prospectus supplement. Such tables and assumptions
are intended to illustrate the sensitivity of the weighted average life of the
Securities to various prepayment rates and will not be intended to predict or to
provide information that will enable investors to predict the actual weighted
average life of the Securities. It is unlikely that prepayment of any Mortgage
Loans or Contracts comprising or underlying the Assets for any Series will
conform to any particular level of CPR, SPA or any other rate specified in the
related prospectus supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

     Type of Asset

     If so specified in the related prospectus supplement, a number of Mortgage
Loans may have balloon payments due at maturity (which, based on the
amortization schedule of such Mortgage Loans, may be a substantial amount), and
because the ability of a mortgagor to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the related
Mortgaged Property, there is a risk that a number of Balloon Payment Assets may
default at maturity. The ability to obtain refinancing will depend on a number
of factors prevailing at the time refinancing or sale is required, including,
without limitation, real estate values, the mortgagor's financial situation,
prevailing mortgage loan interest rates, the mortgagor's equity in the related
Mortgaged Property, tax laws and prevailing general economic conditions. Neither
the Depositor, the Servicer, the Master Servicer, nor any of their affiliates
will be obligated to refinance or repurchase any Mortgage Loan or to sell the
Mortgaged Property except to the extent provided in the related prospectus
supplement. In the case of defaults, recovery of proceeds may be delayed by,
among other things, bankruptcy of the mortgagor or adverse conditions in the
market where the property is located. In order to minimize losses on defaulted
Mortgage Loans, the Servicer may, to the extent and under the circumstances set
forth in the related prospectus supplement, be permitted to modify Mortgage
Loans that are in default or as to which a payment default is reasonably
foreseeable. Any defaulted balloon payment or modification that extends the
maturity of a Mortgage Loan will tend to extend the weighted average life of the
Securities and may thereby lengthen the period of time elapsed from the date of
issuance of a Security until it is retired.

     With respect to certain Mortgage Loans, including ARM Loans, the Mortgage
Rate at origination may be below the rate that would result if the index and
margin relating thereto were applied at origination. With respect to certain
Contracts, the Contract Rate may be "stepped up" during its term or may
otherwise vary or be adjusted. Under the applicable underwriting standards, the
mortgagor or obligor under each Mortgage Loan or Contract generally will be
qualified on the basis of the Mortgage Rate or Contract Rate in effect at
origination. The repayment of any such Mortgage Loan or Contract may thus be
dependent on the ability of the mortgagor or obligor to make larger level
monthly payments following the adjustment of the Mortgage Rate or Contract Rate.
In addition, certain Mortgage Loans may be subject to temporary buydown plans
("BUYDOWN MORTGAGE LOANS") pursuant to which the monthly payments made by the
mortgagor during the early years of the Mortgage Loan will be less than the
scheduled monthly payments thereon (the "BUYDOWN PERIOD"). The periodic increase
in the amount paid by the mortgagor of a Buydown Mortgage Loan during or at the
end of the applicable Buydown Period may create a greater financial burden for
the mortgagor, who might not have otherwise qualified for a mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.

     The Mortgage Rates on certain ARM Loans subject to negative amortization
generally adjust monthly and their amortization schedules adjust less
frequently. During a period of rising interest rates as well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest accrues), the amount of interest accruing on the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing Mortgage Loans may be added to the principal balance
thereof and will bear interest at the applicable Mortgage Rate. The addition of
any such deferred interest to the principal balance of any related Class or
Classes of Securities will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
such Securities were purchased. In addition, with respect to certain ARM Loans
subject to negative amortization, during a period of declining interest rates,
it might be expected that each minimum scheduled monthly payment on such a
Mortgage Loan would exceed


                                       26


the amount of scheduled principal and accrued interest on the principal balance
thereof, and since such excess will be applied to reduce the principal balance
of the related Class or Classes of Securities, the weighted average life of such
Securities will be reduced and may adversely affect yield to holders thereof,
depending upon the price at which such Securities were purchased.

     As may be described in the related prospectus supplement, the applicable
Agreement may provide that all or a portion of the principal collected on or
with respect to the related Mortgage Loans may be applied by the related Trustee
to the acquisition of additional Mortgage Loans during a specified period
(rather than used to fund payments of principal to Securityholders during such
period) with the result that the related securities possess an interest-only
period, also commonly referred to as a revolving period, which will be followed
by an amortization period. Any such interest-only or revolving period may, upon
the occurrence of certain events to be described in the related prospectus
supplement, terminate prior to the end of the specified period and result in the
earlier than expected amortization of the related Securities.

     In addition, and as may be described in the related prospectus supplement,
the related Agreement may provide that all or a portion of such collected
principal may be retained by the Trustee (and held in certain temporary
investments, including Mortgage Loans) for a specified period prior to being
used to fund payments of principal to Securityholders.

     The result of such retention and temporary investment by the Trustee of
such principal would be to slow the amortization rate of the related Securities
relative to the amortization rate of the related Mortgage Loans, or to attempt
to match the amortization rate of the related Securities to an amortization
schedule established at the time such Securities are issued. Any such feature
applicable to any Securities may terminate upon the occurrence of events to be
described in the related prospectus supplement, resulting in the current funding
of principal payments to the related Securityholders and an acceleration of the
amortization of such Securities.

     Termination

     If so specified in the related prospectus supplement, a Series of
Securities may be subject to optional early termination through the repurchase
of the Assets in the related Trust Fund by the party specified therein, on any
date on which the aggregate principal balance of the Assets or the aggregate
Security Balance of the Securities of such Series declines to a percentage
specified in the related prospectus supplement (not to exceed 10%) of the
aggregate initial principal balance of such Assets or initial Security Balance
of such Securities, as the case may be, under the circumstances and in the
manner set forth therein. In addition, if so provided in the related prospectus
supplement, certain Classes of Securities may be purchased or redeemed in the
manner set forth therein. See "Description of the Securities--Termination."

     Defaults

     The rate of defaults on the Assets will also affect the rate, timing and
amount of principal payments on the Assets and thus the yield on the Securities.
In general, defaults on mortgage loans or contracts are expected to occur with
greater frequency in their early years. The rate of default on Mortgage Loans
which are refinance or limited documentation mortgage loans, and on Mortgage
Loans with high Loan-to-Value Ratios, may be higher than for other types of
Mortgage Loans. Furthermore, the rate and timing of prepayments, defaults and
liquidations on the Mortgage Loans and Contracts will be affected by the general
economic condition of the region of the country in which the related Mortgage
Properties or Manufactured Homes are located. The risk of delinquencies and loss
is greater and prepayments are less likely in regions where a weak or
deteriorating economy exists, as may be evidenced by, among other factors,
increasing unemployment or falling property values.

     Foreclosures

     The number of foreclosures or repossessions and the principal amount of the
Mortgage Loans or Contracts comprising or underlying the Assets that are
foreclosed or repossessed in relation to the number and principal amount of
Mortgage Loans or Contracts that are repaid in accordance with their terms will
affect the weighted


                                       27


average life of the Mortgage Loans or Contracts comprising or underlying the
Assets and that of the related Series of Securities.

     Refinancing

     At the request of a mortgagor, the Servicer may allow the refinancing of a
Mortgage Loan or Contract in any Trust Fund by accepting prepayments thereon and
permitting a new loan secured by a mortgage on the same property. In the event
of such a refinancing, the new loan would not be included in the related Trust
Fund and, therefore, such refinancing would have the same effect as a prepayment
in full of the related Mortgage Loan or Contract. A Servicer may, from time to
time, implement programs designed to encourage refinancing. Such programs may
include, without limitation, modifications of existing loans, general or
targeted solicitations, the offering of pre-approved applications, reduced
origination fees or closing costs, or other financial incentives. In addition,
Servicers may encourage the refinancing of Mortgage Loans or Contracts,
including defaulted Mortgage Loans or Contracts, that would permit creditworthy
borrowers to assume the outstanding indebtedness of such Mortgage Loans or
Contracts.

     Due-on-Sale Clauses

     Acceleration of mortgage payments as a result of certain transfers of
underlying Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment standards or models used in the relevant
prospectus supplement. A number of the Mortgage Loans comprising or underlying
the Assets may include "due-on-sale clauses" that allow the holder of the
Mortgage Loans to demand payment in full of the remaining principal balance of
the Mortgage Loans upon sale, transfer or conveyance of the related Mortgaged
Property. With respect to any Mortgage Loans, except as set forth in the related
prospectus supplement, the Servicer will generally enforce any due-on-sale
clause to the extent it has knowledge of the conveyance or proposed conveyance
of the underlying Mortgaged Property and it is entitled to do so under
applicable law; provided, however, that the Servicer will not take any action in
relation to the enforcement of any due-on-sale provision which would adversely
affect or jeopardize coverage under any applicable insurance policy. See
"Certain Legal Aspects of Mortgage Loans--Due-on-Sale Clauses" and "Description
of the Agreements--Material Terms of the Pooling and Servicing Agreements and
Underlying Servicing Agreements--Due-on-Sale Provisions." The Contracts, in
general, prohibit the sale or transfer of the related Manufactured Homes without
the consent of the Servicer and permit the acceleration of the maturity of the
Contracts by the Servicer upon any such sale or transfer that is not consented
to. It is expected that the Servicer will permit most transfers of Manufactured
Homes and not accelerate the maturity of the related Contracts. In certain
cases, the transfer may be made by a delinquent obligor in order to avoid a
repossession of the Manufactured Home. In the case of a transfer of a
Manufactured Home after which the Servicer desires to accelerate the maturity of
the related Contract, the Servicer's ability to do so will depend on the
enforceability under state law of the "due-on-sale clause". See "Certain Legal
Aspects of the Contracts--Transfers of Manufactured Homes; Enforceability of
Due-on-Sale Clauses."

                                  THE DEPOSITOR

     Asset Backed Funding Corporation (the "DEPOSITOR") is a direct wholly-owned
subsidiary of Banc of America Mortgage Capital Corporation and was incorporated
in the State of Delaware on July 23, 1997. The principal executive offices of
the Depositor are located at 214 North Tryon Street, Charlotte, North Carolina
28255. Its telephone number is (704) 386-2400.

     The Depositor formerly was an indirect wholly-owned subsidiary of
NationsBank Corporation. On September 30, 1998, BankAmerica Corporation was
merged with and into NationsBank Corporation with the latter entity surviving.
Upon completion of the merger, NationsBank Corporation changed its name first to
BankAmerica Corporation and then to Bank of America Corporation. As a result,
the Depositor is now an indirect wholly-owned subsidiary of Bank of America
Corporation.

     The Depositor does not have, nor is it expected in the future to have, any
significant assets.

                                       28


                          DESCRIPTION OF THE SECURITIES

GENERAL

     The asset-backed certificates (the "CERTIFICATES") of a series (each, a
"SERIES") (including any Class of Certificates not offered hereby) will
represent the entire beneficial ownership interest in the trust fund (the
"TRUST" or the "TRUST FUND") created pursuant to the applicable Agreement. If a
Series of Securities includes asset-backed notes (the "NOTES" and, together with
the Certificates, the "SECURITIES"), such Notes will represent indebtedness of
the related Trust Fund and will be issued and secured pursuant to an Indenture.
Each Series of Securities will consist of one or more classes (each, a "CLASS")
of Securities that may (i) provide for the accrual of interest thereon based on
fixed, variable or adjustable rates; (ii) be senior (the "SENIOR CERTIFICATES"
or the "SENIOR NOTES" and, collectively, "SENIOR SECURITIES") or subordinate
(the "SUBORDINATE CERTIFICATES" or the "SENIOR NOTES" and, collectively,
"SUBORDINATE SECURITIES") to one or more other Classes of Securities in respect
of certain distributions on the Securities; (iii) be entitled either to (A)
principal distributions, with disproportionately low, nominal or no interest
distributions or (B) interest distributions, with disproportionately low,
nominal or no principal distributions (collectively, "STRIP SECURITIES"); (iv)
provide for distributions of accrued interest thereon commencing only following
the occurrence of certain events, such as the retirement of one or more other
Classes of Securities of such Series (collectively, "ACCRUAL SECURITIES"); (v)
provide for payments of principal as described in the related prospectus
supplement, from all or only a portion of the Assets in such Trust Fund, to the
extent of available funds, in each case as described in the related prospectus
supplement; and/or (vi) provide for distributions based on a combination of two
or more components thereof with one or more of the characteristics described in
this paragraph including a Strip Security component. If so specified in the
related prospectus supplement, distributions on one or more Classes of a Series
of Securities may be limited to collections from a designated portion of the
Assets in the related Trust Fund (each such portion of Assets, an "ASSET
GROUP"). Any such Classes may include Classes of Securities of a Series offered
pursuant to this prospectus and a related prospectus supplement (the "OFFERED
SECURITIES").

     Each Class of Offered Securities of a Series will be issued in minimum
denominations corresponding to the Security Balances or, in the case of certain
Classes of Strip Securities, notional amounts or percentage interests specified
in the related prospectus supplement. The transfer of any Offered Securities may
be registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more Classes of Securities of a Series may be issued in fully registered,
certificated form ("DEFINITIVE SECURITIES") or in book-entry form ("BOOK-ENTRY
SECURITIES"), as provided in the related prospectus supplement. See "Risk
Factors--Risks Associated with the Securities--Book-Entry Securities May
Experience Certain Problems and "Description of the Securities--Book-Entry
Registration and Definitive Securities." Definitive Securities will be
exchangeable for other Securities of the same Class and Series of a like
aggregate Security Balance, notional amount or percentage interest but of
different authorized denominations. See "Risk Factors--Risks Associated with the
Securities--Securities May Not be Liquid."

DISTRIBUTIONS

     Distributions on the Securities of each Series will be made by or on behalf
of the Trustee on each Distribution Date as specified in the related prospectus
supplement from the Available Distribution Amount for such Series and such
Distribution Date. Distributions (other than the final distribution) will be
made to the persons in whose names the Securities are registered at the close of
business on, unless a different date is specified in the related prospectus
supplement, the last business day of the month preceding the month in which the
Distribution Date occurs (the "RECORD DATE"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related prospectus supplement (the "DETERMINATION DATE"). All
distributions with respect to each Class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securityholders in such Class
or by random selection or as described in the related prospectus supplement.
Payments will be made either by wire transfer in immediately available funds to
the account of a Securityholder at a bank or other entity having appropriate
facilities therefor, if such Securityholder has so notified the Trustee or other
person required to make such payments no later than the date specified in the
related prospectus supplement (and, if so provided in the related prospectus
supplement, holds Securities in the requisite amount specified therein), or by



                                       29


check mailed to the address of the person entitled thereto as it appears on the
security register; provided, however, that the final distribution in retirement
of the Securities will be made only upon presentation and surrender of the
Securities at the location specified in the notice to Securityholders of such
final distribution.

AVAILABLE DISTRIBUTION AMOUNT

     All distributions on the Securities of each Series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related prospectus supplement.
Generally, the "AVAILABLE DISTRIBUTION AMOUNT" for each Distribution Date equals
the sum of the following amounts:

          (i) the total amount of all cash on deposit in the related Collection
     Account as of the corresponding Determination Date, exclusive of:

               (a) all scheduled payments of principal and interest collected
          but due on a date subsequent to the related Due Period (unless a
          different period is specified in the related prospectus supplement, a
          "DUE PERIOD" with respect to any Distribution Date will commence on
          the second day of the month in which the immediately preceding
          Distribution Date occurs, or the day after the Cut-off Date in the
          case of the first Due Period, and will end on the first day of the
          month of the related Distribution Date),

               (b) all prepayments, together with related payments of the
          interest thereon and related Prepayment Premiums, all proceeds of any
          insurance policies to be maintained in respect of each Asset (to the
          extent such proceeds are not applied to the restoration of the Asset
          or released in accordance with the normal servicing procedures of a
          Servicer, subject to the terms and conditions applicable to the
          related Asset) (collectively, "INSURANCE PROCEEDS"), all other amounts
          received and retained in connection with the liquidation of Assets in
          default in the Trust Fund ("LIQUIDATION PROCEEDS"), and other
          unscheduled recoveries received subsequent to the related Due Period,

               (c) all amounts in the Collection Account that are due or
          reimbursable to the Depositor, the Trustee, an Asset Seller, a
          Servicer, the Master Servicer or any other entity as specified in the
          related prospectus supplement or that are payable in respect of
          certain expenses of the related Trust Fund, and (d) all amounts
          received for a repurchase of an Asset from the Trust Fund for
          defective documentation or a breach of representation or warranty
          received subsequent to the related Due Period;

          (ii) if the related prospectus supplement so provides, interest or
     investment income on amounts on deposit in the Collection Account,
     including any net amounts paid under any Cash Flow Agreements;

          (iii) all advances made by a Servicer or the Master Servicer or any
     other entity as specified in the related prospectus supplement with respect
     to such Distribution Date;

          (iv) if and to the extent the related prospectus supplement so
     provides, amounts paid by a Servicer or any other entity as specified in
     the related prospectus supplement with respect to interest shortfalls
     resulting from prepayments during the related Prepayment Period; and

          (v) to the extent not on deposit in the related Collection Account as
     of the corresponding Determination Date, any amounts collected under, from
     or in respect of any Credit Support with respect to such Distribution Date.

     As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.

     The related prospectus supplement for a Series of Securities will describe
any variation in the calculation of the Available Distribution Amount for such
Series.



                                       30


DISTRIBUTIONS OF INTEREST ON THE SECURITIES

     Each Class of Securities (other than Classes of Strip Securities that have
no Pass-Through Rate or interest rate) may have a different Pass-Through Rate or
interest rate, which will be a fixed, variable or adjustable rate at which
interest will accrue on such Class or a Component thereof (the "PASS-THROUGH
RATE" in the case of Certificates). The related prospectus supplement will
specify the Pass-Through Rate or interest rate for each Class or component or,
in the case of a variable or adjustable Pass-Through Rate or interest rate, the
method for determining the Pass-Through Rate or interest rate. Interest on the
Securities will be calculated on the basis of a 360-day year consisting of
twelve 30-day months unless the related prospectus supplement specifies a
different basis.

     Distributions of interest in respect of the Securities of any Class will be
made on each Distribution Date (other than any Class of Accrual Securities,
which will be entitled to distributions of accrued interest commencing only on
the Distribution Date, or under the circumstances, specified in the related
prospectus supplement, and any Class of Strip Securities that are not entitled
to any distributions of interest) based on the Accrued Security Interest for
such Class and such Distribution Date, subject to the sufficiency of the portion
of the Available Distribution Amount allocable to such Class on such
Distribution Date. Prior to the time interest is distributable on any Class of
Accrual Securities, the amount of Accrued Security Interest otherwise
distributable on such Class will be added to the Security Balance thereof on
each Distribution Date. With respect to each Class of Securities and each
Distribution Date (other than certain Classes of Strip Securities), "ACCRUED
SECURITY INTEREST" will be equal to interest accrued during the related Accrual
Period on the outstanding Security Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below. Accrued Security Interest on certain Classes of Strip
Securities will be equal to interest accrued during the related Accrual Period
on the outstanding notional amount thereof immediately prior to each
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below, or interest accrual in the manner described in the related
prospectus supplement. The method of determining the notional amount for a
certain Class of Strip Securities will be described in the related prospectus
supplement. Reference to notional amount is solely for convenience in certain
calculations and does not represent the right to receive any distributions of
principal. Unless otherwise provided in the related prospectus supplement, the
Accrued Security Interest on a Series of Securities will be reduced in the event
of prepayment interest shortfalls, which are shortfalls in collections of
interest for a full accrual period resulting from prepayments prior to the due
date in such accrual period on the Mortgage Loans or Contracts comprising or
underlying the Assets in the Trust Fund for such Series. The particular manner
in which such shortfalls are to be allocated among some or all of the Classes of
Securities of that Series will be specified in the related prospectus
supplement. The related prospectus supplement will also describe the extent to
which the amount of Accrued Security Interest that is otherwise distributable on
(or, in the case of Accrual Securities, that may otherwise be added to the
Security Balance of) a Class of Offered Securities may be reduced as a result of
any other contingencies, including delinquencies, losses and deferred interest
on or in respect of the Mortgage Loans or Contracts comprising or underlying the
Assets in the related Trust Fund. Unless otherwise provided in the related
prospectus supplement, any reduction in the amount of Accrued Security Interest
otherwise distributable on a Class of Securities by reason of the allocation to
such Class of a portion of any deferred interest on the Mortgage Loans or
Contracts comprising or underlying the Assets in the related Trust Fund will
result in a corresponding increase in the Security Balance of such Class. See
"Risk Factors--Risk Associated with the Securities--Rate of Prepayment on
Mortgage Loans May Adversely Affect Average Lives and Yields on the Securities"
and "Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

     The Securities of each series, other than certain Classes of Strip
Securities, will have a Security Balance which, at any time, will equal the then
maximum amount that the holder will be entitled to receive in respect of
principal out of the future cash flow on the Assets and other assets included in
the related Trust Fund. The outstanding Security Balance of a Security will be
reduced to the extent of distributions of principal thereon from time to time
and, if and to the extent so provided in the related prospectus supplement, by
the amount of losses incurred in respect of the related Assets, may be increased
in respect of deferred interest on the related Mortgage Loans to the extent
provided in the related prospectus supplement and, in the case of Accrual
Securities prior to the Distribution Date on which distributions of interest are
required to commence, will be increased by any related Accrued Security
Interest. If so specified in the related prospectus supplement, the initial
aggregate Security Balance of all Classes of Securities of a Series will be
greater than the outstanding aggregate principal balance of the


                                       31


related Assets as of the applicable Cut-off Date. The initial aggregate Security
Balance of a series and each Class thereof will be specified in the related
prospectus supplement. Distributions of principal will be made on each
Distribution Date to the Class or Classes of Securities in the amounts and in
accordance with the priorities specified in the related prospectus supplement.
Certain Classes of Strip Securities with no Security Balance are not entitled to
any distributions of principal.

CATEGORIES OF CLASSES OF SECURITIES

     The Securities of any Series may be comprised of one or more Classes. Such
Classes, in general, fall into different categories. The following chart
identifies and generally defines certain of the more typical categories. The
prospectus supplement for a Series of Securities may identify the Classes which
comprise such Series by reference to the following categories or another
category specified in the applicable prospectus supplement.



CATEGORIES OF CLASSES                               DEFINITION
- ---------------------                               ----------
                                                                         PRINCIPAL TYPES

                                                 
Accretion Directed Class.......................     A Class that receives principal payments from the accreted
                                                    interest from specified Accrual Classes.  An Accretion Directed
                                                    Class also may receive principal payments from principal paid on
                                                    the Assets for the related Series.

Component Class................................     A Class consisting of two or more specified components (each, a
                                                    "COMPONENT") as described in the applicable prospectus
                                                    supplement.  The Components of a Class may have different
                                                    principal and/or interest payment characteristics but together
                                                    constitute a single Class and do not represent severable
                                                    interests.  Each Component may be identified as falling into one
                                                    or more of the categories in this chart.

Lockout Class..................................     A senior Class that is designed not to participate in or to
                                                    participate to a limited extent in (i.e., to be "locked out"
                                                    of), for a specified period, the receipt of (1) principal
                                                    prepayments on the Assets that are allocated disproportionately
                                                    to the senior Classes of such Series as a group pursuant to a
                                                    "shifting interest" structure and/or (2) scheduled principal
                                                    payments on the Assets that are allocated to the senior Classes
                                                    as a group.  A Lockout Class will typically not be entitled to
                                                    receive, or will be entitled to receive only a restricted
                                                    portion of, distributions or principal prepayments and/or
                                                    scheduled principal payments, as applicable, for a period of
                                                    several years, during which time all or a portion of such
                                                    principal payments that it would otherwise be entitled to
                                                    receive in the absence of a "lockout" structure will be
                                                    distributed in reduction of the principal balances of other
                                                    senior Classes.  Lockout Classes are designed to minimize
                                                    weighted average life volatility during the lockout period.

Notional Amount Class..........................     A Class having no principal balance and bearing interest on the
                                                    related notional amount.  The notional amount is used for
                                                    purposes of the determination of interest distributions.

Pass-Through Class.............................     A Class of Senior Securities that is entitled to receive all or
                                                    a specified percentage of the principal payments that are
                                                    distributable to the Senior Certificates or applicable group of
                                                    Senior Certificates (other than any Ratio Strip Class) in the
                                                    aggregate on a Distribution Date and that is not designated as a
                                                    Sequential Pay Class.

Planned Amortization Class                          A Class that is designed to receive principal payments using a
   (also  sometimes  referred  to                   predetermined principal balance schedule derived by assuming two
   as a "PAC").................................     constant prepayment rates for the underlying Assets.  These two
                                                    rates are the endpoints for the "structuring range" for the


                                       32


                                                    Planned Amortization Class. The Planned Amortization Classes
                                                    in any Series of Securities may be subdivided into different
                                                    categories (e.g., Planned Amortization Class I ("PAC I"),
                                                    Planned Amortization Class II ("PAC II") and so forth) derived using
                                                    different structuring ranges and/or payment priorities. A PAC is
                                                    designed to provide protection against volatility of weighted
                                                    average life if prepayments occur at a constant rate
                                                    within the structuring range.

Ratio Strip Class..............................     A Class that is entitled to receive a constant proportion, or
                                                    "ratio strip," of the principal payments on the underlying
                                                    Assets.

Scheduled Amortization Class...................     A Class that is designed to receive principal payments using a
                                                    predetermined principal balance schedule but is not designated
                                                    as a Planned Amortization Class or Targeted Amortization Class.
                                                    The schedule is derived by assuming either two constant
                                                    prepayment rates or a single constant prepayment rate for the
                                                    underlying Assets.  In the former case, the two rates are the
                                                    endpoints for the "structuring range" for the Scheduled
                                                    Amortization Class and such range generally is narrower than
                                                    that for a Planned Amortization Class.  Typically, the Support
                                                    Class(es) for the applicable Series of Securities generally will
                                                    represent a smaller percentage of the Scheduled Amortization
                                                    Class than a Support Class generally would represent in relation
                                                    to a Planned Amortization Class or a Targeted Amortization
                                                    Class.  A Scheduled Amortization Class is generally less
                                                    sensitive to weighted average life volatility as a result of
                                                    prepayments than a Support Class but more sensitive than a
                                                    Planned Amortization Class or a Targeted Amortization Class.

Senior Securities..............................     Classes that are entitled to receive payments of principal and
                                                    interest on each Distribution Date prior to the Classes of
                                                    Subordinated Securities.

Sequential Pay Class...........................     A Class that is entitled to receive principal payments in a
                                                    prescribed sequence, that does not have a predetermined
                                                    principal balance schedule and that, in most cases, is entitled
                                                    to receive payments of principal continuously from the first
                                                    Distribution Date on which it receives principal until it is
                                                    retired.  A single Class is entitled to receive principal
                                                    payments before or after other Classes in the same Series of
                                                    Securities may be identified as a Sequential Pay Class.

Subordinated Securities........................     Classes that are entitled to receive payments of principal and
                                                    interest on each Distribution Date only after the Senior
                                                    Securities and certain Classes of Subordinated Securities with
                                                    higher priority of distributions have received their full
                                                    principal and interest entitlements.

Super Senior Class.............................     A Class of Senior Securities that will not bear its share of
                                                    certain losses or is not allocated certain losses
                                                    after the Classes of Subordinated Securities are no longer
                                                    outstanding and one or more specified Classes of Senior Securities
                                                    bear such losses.

Super Senior Support Class.....................     A Class of Senior Securities that bears certain losses allocated
                                                    to one or more Classes of Senior Securities or is allocated
                                                    certain losses while one or more Classes of Senior Securities
                                                    are not allocated losses.

Support Class (also sometimes                       A Class that is entitled to receive principal payments on any
   referred to as a "COMPANION                      Distribution Date only if scheduled payments have been made on
   CLASS").....................................     specified Planned Amortization Classes, Targeted Amortization
                                                    Classes and/or Scheduled Amortization Classes.

                                       33



Targeted Amortization Class                         A Class that is designed to receive principal payments using a
   (also sometimes referred to as a "TAC").....     predetermined principal balance schedule derived by assuming a
                                                    single constant prepayment rate for the underlying Assets. A TAC is
                                                    designed to provide some protection against shortening of weighted
                                                    average life if prepayments occur at a rate exceeding the assumed constant
                                                    prepayment rate used to derive the principal balances schedule of such
                                                    Class.


                                                                             INTEREST TYPES

Accrual Class..................................     A Class that accretes the amount of accrued interest otherwise
                                                    distributable on such Class, which amount will be added as
                                                    principal to the principal balance of such Class on each
                                                    applicable Distribution Date.  Such accretion may continue until
                                                    some specified event has occurred or until such Accrual Class is
                                                    retired.

Fixed Rate Class...............................     A Class with an interest rate that is fixed throughout the life
                                                    of the Class.

Floating Rate Class............................     A Class with an interest rate that resets periodically based
                                                    upon a designated index and that varies directly with changes in
                                                    such index.

Interest Only Class............................     A Class that is entitled to receive some or all of the interest
                                                    payments made on the Assets and little or no principal.
                                                    Interest Only Classes have either no principal balance, a
                                                    nominal principal balance or a notional amount.  A nominal
                                                    principal balance represents actual principal that will be paid
                                                    on the Class.  It is referred to as nominal since it is
                                                    extremely small compared to other Classes.  A notional amount is
                                                    the amount used as a reference to calculate the amount of
                                                    interest due on an Interest Only Class that is not entitled to
                                                    any distributions in respect of principal.

Inverse Floating Rate Class....................     A Class with an interest rate that resets periodically based
                                                    upon a designated index and that varies inversely with changes
                                                    in such index and with changes in the interest rate payable on
                                                    the related Floating Rate Class.

Prepayment Premium Class.......................     A Class that is only entitled to penalties or premiums, if any,
                                                    due in connection with a full or partial prepayment of an Asset.

Principal Only Class...........................     A Class that does not bear interest and is entitled to receive
                                                    only distributions in respect of principal.

Step Coupon Class..............................     A Class with a fixed interest rate that is reduced to a lower
                                                    fixed rate after a specific period of time. The difference between
                                                    the initial interest rate and the lower interest rate will be
                                                    supported by a reserve fund established on the Closing Date.

Variable Rate Class............................     A Class with an interest rate that resets periodically and is
                                                    calculated by reference to the rate or rates of interest
                                                    applicable to the Assets.




COMPONENTS

     To the extent specified in the related prospectus supplement, distribution
on a Class of Securities may be based on a combination of two or more different
Components as described under "--General" above. To such extent, the
descriptions set forth under "--Distributions of Interest on the Securities" and
"--Distributions of Principal of the Securities" above also relate to Components
of such a Class of Securities. In such case, reference in such sections to
Security Balance and Pass-Through Rate or interest rate refer to the principal
balance, if any, of any such Component and the Pass-Through Rate or interest
rate, if any, on any such Component, respectively.


                                       34


DISTRIBUTIONS ON THE SECURITIES OF PREPAYMENT PREMIUMS

     If so provided in the related prospectus supplement, Prepayment Premiums
that are collected on the Mortgage Loans in the related Trust Fund will be
distributed on each Distribution Date to the Class or Classes of Securities
entitled thereto in accordance with the provisions described in such prospectus
supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so provided in the prospectus supplement for a Series of Securities
consisting of one or more Classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
Class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such prospectus supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any Series of Securities evidencing an interest in a Trust
Fund, if so provided in the related prospectus supplement, the Servicer or
another entity described therein will be required as part of its servicing
responsibilities to advance on or before each Distribution Date its own funds or
funds held in the Collection Account that are not included in the Available
Distribution Amount for such Distribution Date, in an amount equal to the
aggregate of payments of principal (other than any balloon payments) and
interest (net of related servicing fees and Retained Interest) that were due on
the Assets in such Trust Fund during the related Due Period and were delinquent
on the related Determination Date, subject to the Servicer's (or another
entity's) good faith determination that such advances will be reimbursable from
Related Proceeds (as defined below). In the case of a Series of Securities that
includes one or more Classes of Subordinate Securities and if so provided in the
related prospectus supplement, the Servicer's (or another entity's) advance
obligation may be limited only to the portion of such delinquencies necessary to
make the required distributions on one or more Classes of Senior Securities
and/or may be subject to the Servicer's (or another entity's) good faith
determination that such advances will be reimbursable not only from Related
Proceeds but also from collections on other Assets otherwise distributable on
one or more Classes of such Subordinate Securities. See "Description of Credit
Support."

     Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the Class or Classes of Securities entitled
thereto, rather than to guarantee or insure against losses. Advances of the
Servicer's (or another entity's) funds will be reimbursable only out of related
recoveries on the Assets (including amounts received under any form of Credit
Support) respecting which such advances were made (as to any Assets, "RELATED
PROCEEDS") and from any other amounts specified in the related prospectus
supplement, including out of any amounts otherwise distributable on one or more
Classes of Subordinate Securities of such Series; provided, however, that any
such advance will be reimbursable from any amounts in the Collection Account
prior to any distributions being made on the Securities to the extent that the
Servicer (or such other entity) shall determine in good faith that such advance
(a "NONRECOVERABLE ADVANCE") is not ultimately recoverable from Related Proceeds
or, if applicable, from collections on other Assets otherwise distributable on
such Subordinate Securities. If advances have been made by the Servicer from
excess funds in the Collection Account, the Servicer is required to replace such
funds in the Collection Account on any future Distribution Date to the extent
that funds in the Collection Account on such Distribution Date are less than
payments required to be made to Securityholders on such date. If so specified in
the related prospectus supplement, the obligations of the Servicer (or another
entity) to make advances may be secured by a cash advance reserve fund, a surety
bond, a letter of credit or another form of limited guaranty. If applicable,
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond, will be set forth in the related prospectus
supplement.

     If and to the extent so provided in the related prospectus supplement, the
Servicer (or another entity) will be entitled to receive interest at the rate
specified therein on its outstanding advances and will be entitled to pay itself
such interest periodically from general collections on the Assets prior to any
payment to Securityholders or as otherwise provided in the applicable Agreement
and described in such prospectus supplement.


                                       35


     If specified in the related prospectus supplement, the Master Servicer or
the Trustee will be required to make advances, subject to certain conditions
described in the prospectus supplement, in the event of a Servicer default.

REPORTS TO SECURITYHOLDERS

     With each distribution to holders of any Class of Securities of a Series,
the Servicer, the Master Servicer or the Trustee, as provided in the related
prospectus supplement, will forward or cause to be forwarded to each such
holder, to the Depositor and to such other parties as may be specified in the
applicable Agreement, a statement generally setting forth, in each case to the
extent applicable and available:

          (i) the amount of such distribution to holders of Securities of such
     Class applied to reduce the Security Balance thereof;

          (ii) the amount of such distribution to holders of Securities of such
     Class allocable to Accrued Security Interest;

          (iii) the amount of such distribution allocable to Prepayment
     Premiums;

          (iv) the amount of related servicing compensation and such other
     customary information as is required to enable Securityholders to prepare
     their tax returns;

          (v) the aggregate amount of advances included in such distribution,
     and the aggregate amount of unreimbursed advances at the close of business
     on such Distribution Date;

          (vi) the aggregate principal balance of the Assets at the close of
     business on such Distribution Date;

          (vii) the number and aggregate principal balance of Mortgage Loans or
     Contracts in respect of which (a) one scheduled payment is delinquent, (b)
     two scheduled payments are delinquent, (c) three or more scheduled payments
     are delinquent and (d) foreclosure proceedings have been commenced;

          (viii) with respect to any Mortgage Loan or Contract liquidated during
     the related Due Period, (a) the portion of such liquidation proceeds
     payable or reimbursable to a Servicer (or any other entity) in respect of
     such Mortgage Loan and (b) the amount of any loss to Securityholders;

          (ix) with respect to collateral acquired by the Trust Fund through
     foreclosure or otherwise (a "REO PROPERTY") relating to a Mortgage Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, the date of acquisition;

          (x) with respect to each REO Property relating to a Mortgage Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, (a) the book value, (b) the principal balance of the related
     Mortgage Loan or Contract immediately following such Distribution Date
     (calculated as if such Mortgage Loan or Contract were still outstanding
     taking into account certain limited modifications to the terms thereof
     specified in the applicable Agreement), (c) the aggregate amount of
     unreimbursed servicing expenses and unreimbursed advances in respect
     thereof and (d) if applicable, the aggregate amount of interest accrued and
     payable on related servicing expenses and related advances;

          (xi) with respect to any such REO Property sold during the related Due
     Period (a) the aggregate amount of sale proceeds, (b) the portion of such
     sales proceeds payable or reimbursable to the Master Servicer in respect of
     such REO Property or the related Mortgage Loan or Contract and (c) the
     amount of any loss to Securityholders in respect of the related Mortgage
     Loan;

          (xii) the aggregate Security Balance or notional amount, as the case
     may be, of each Class of Securities (including any Class of Securities not
     offered hereby) at the close of business on such Distribution Date,
     separately identifying any reduction in such Security Balance due to the
     allocation of any loss and increase in


                                       36


     the Security Balance of a Class of Accrual Securities in the event that
     Accrued Security Interest has been added to such balance;

          (xiii) the aggregate amount of principal prepayments made during the
     related Due Period;

          (xiv) the amount deposited in the reserve fund, if any, on such
     Distribution Date;

          (xv) the amount remaining in the reserve fund, if any, as of the close
     of business on such Distribution Date; (xvi) the aggregate unpaid Accrued
     Security Interest, if any, on each Class of Securities at the close of
     business on such Distribution Date;

          (xvii) in the case of Securities with a variable Pass-Through Rate or
     interest rate, the Pass-Through Rate or interest rate applicable to such
     Distribution Date, and, if available, the immediately succeeding
     Distribution Date, as calculated in accordance with the method specified in
     the related prospectus supplement;

          (xviii) in the case of Securities with an adjustable Pass-Through Rate
     or interest rate, for statements to be distributed in any month in which an
     adjustment date occurs, the adjustable Pass-Through Rate or interest rate
     applicable to such Distribution Date, if available, and the immediately
     succeeding Distribution Date as calculated in accordance with the method
     specified in the related prospectus supplement;

          (xix) as to any Series which includes Credit Support, the amount of
     coverage of each instrument of Credit Support included therein as of the
     close of business on such Distribution Date;

          (xx) during the Pre-Funding Period, the remaining Pre-Funded Amount
     and the portion of the Pre-Funding Amount used to acquire Subsequent
     Mortgage Loans since the preceding Distribution Date;

          (xxi) during the Pre-Funding Period, the amount remaining in the
     Capitalized Interest Account; and

          (xxii) the aggregate amount of payments by the obligors of (a) default
     interest, (b) late charges and (c) assumption and modification fees
     collected during the related Due Period.

     Within a reasonable period of time after the end of each calendar year, the
Servicer, the Master Servicer or the Trustee, as provided in the related
prospectus supplement, shall furnish to each Securityholder of record at any
time during the calendar year such information required by the Code and
applicable regulations thereunder to enable Securityholders to prepare their tax
returns. See "Description of the Securities--Book-Entry Registration and
Definitive Securities."

TERMINATION

     The obligations created by the applicable Agreement for each Series of
Securities will terminate upon the payment to Securityholders of that Series of
all amounts held in the Collection Account or by a Servicer, the Master
Servicer, if any, or the Trustee and required to be paid to them pursuant to
such Agreement following the earlier of (i) the final payment or other
liquidation of the last Asset subject thereto or the disposition of all property
acquired upon foreclosure of any Mortgage Loan or Contract subject thereto and
(ii) the purchase of all of the assets of the Trust Fund by the party entitled
to effect such termination, under the circumstances and in the manner set forth
in the related prospectus supplement. In no event, however, will the Trust Fund
continue beyond the date specified in the related prospectus supplement. Written
notice of termination of the applicable Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.

     If so specified in the related prospectus supplement, a Series of
Securities may be subject to optional early termination through the repurchase
of the Assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related prospectus supplement, upon the reduction of the Security Balance of a
specified Class or Classes of Securities by a specified percentage, the party
specified therein will solicit bids for the purchase of all assets of the Trust
Fund, or of a sufficient portion of such


                                       37



assets to retire such Class or Classes or purchase such Class or Classes at a
price set forth in the related prospectus supplement, in each case, under the
circumstances and in the manner set forth therein. Such price will at least
equal the outstanding Security Balances and any accrued and unpaid interest
thereon (including any unpaid interest shortfalls for prior Distribution Dates).
Any sale of the Assets of the Trust Fund will be without recourse to the Trust
Fund or the Securityholders. Any such purchase or solicitation of bids may be
made only when the aggregate Security Balance of such class or classes declines
to a percentage of the Initial Security Balance of such Securities (not to
exceed 10%) specified in the related prospectus supplement. In addition, if so
provided in the related prospectus supplement, certain Classes of Securities may
be purchased or redeemed in the manner set forth therein.

OPTIONAL PURCHASES

     Subject to the provisions of the applicable Agreement, the Depositor, the
Servicer or such other party specified in the related prospectus supplement may,
at such party's option, repurchase (i) any Asset which is in default or as to
which default is reasonably foreseeable if, in the Depositor's, the Servicer's
or such other party's judgment, the related default is not likely to be cured by
the borrower or default is not likely to be averted and (ii) any Asset as to
which the origination of such Asset breached a representation or warranty made
with respect of such Mortgage Loan to the Depositor, the Servicer or such other
party at a price equal to the unpaid principal balance thereof plus accrued
interest thereon and under the conditions set forth in the applicable prospectus
supplement.

DEFINITIVE FORM

     If so specified in the related prospectus supplement, Securities of a
Series may be issued as Definitive Securities. Distributions of principal of,
and interest on, Definitive Securities will be made directly to holders of
Definitive Securities in accordance with the procedures set forth in the
Agreement. The Definitive Securities of a Series offered hereby and by means of
the applicable prospectus supplement will be transferable and exchangeable at
the office or agency maintained by the Trustee or such other entity for such
purpose set forth in the applicable prospectus supplement. No service charge
will be made for any transfer or exchange of Definitive Securities, but the
Trustee or such other entity may require payment of a sum sufficient to cover
any tax or other governmental charge in connection with such transfer or
exchange.

     In the event that an election is made to treat the Trust Fund (or one or
more pools of segregated assets therein) as a REMIC, the Residual Securities
thereof will be issued as Definitive Securities. No legal or beneficial interest
in all or a portion of any Residual Security may be transferred without the
receipt by the transferor and the Trustee of an affidavit described under
"--Taxation of Owners of Residual Securities--Tax-Related Restrictions on
Transfer of Residual Securities."

BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

     If so specified in the related prospectus supplement, one or more Classes
of Securities of a Series will be issued as Securities and will be transferable
and exchangeable at the office of the registrar identified in the related
prospectus supplement. Unless otherwise specified in the related prospectus
supplement, no service charge will be made for any such registration or transfer
of such Securities, but the owner may be required to pay a sum sufficient to
cover any tax or other governmental charge.

     If so specified in the related prospectus supplement, Book-Entry Securities
may be initially represented by one or more Securities registered in the name of
DTC and be available only in the form of book-entries. If specified in the
related prospectus supplement, holders of Securities may hold beneficial
interests in Book-Entry Securities through DTC (in the United States) or
Clearstream or Euroclear (in Europe) directly if they are participants of such
systems, or indirectly through organizations which are participants in such
systems.

     Clearstream and Euroclear will hold omnibus positions on behalf of their
participants through customers' securities accounts in their respective names on
the books of their respective Depositaries which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on the
books of DTC.

                                       38


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

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

     Because of time-zone differences, credits of securities received in
Clearstream or Euroclear as a result of a transaction with a Participant will be
made during subsequent securities settlement processing and dated the business
day following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the Clearstream
Participant or Euroclear Participant on such business day. Cash received in
Clearstream or Euroclear as a result of sales of Securities by or through a
Clearstream Participant or a Euroclear Participant to a Participant will be
received with value on the DTC settlement date but will be available in the
relevant Clearstream or Euroclear cash account only as of the business day
following settlement in DTC.

     DTC is a limited purpose trust company organized under the laws of the
State of New York, a "banking organization" within the meaning of the New York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to Section 17A of the Securities Exchange
Act of 1934, as amended ("EXCHANGE ACT"). DTC was created to hold securities for
its participating members ("DTC PARTICIPANTS") and to facilitate the clearance
and settlement of securities transactions between Participants through
electronic book-entries, thereby eliminating the need for physical movement of
securities. Participants include securities brokers and dealers, banks, trust
companies and clearing corporations which may include underwriters, agents or
dealers with respect to the Securities of any Class or Series. Indirect access
to the DTC system also is available to others such as banks, brokers, dealers
and trust companies that clear through or maintain a custodial relationship with
a Participant, either directly or indirectly ("INDIRECT PARTICIPANTS"). The
rules applicable to DTC and Participants are on file with the Commission.

     Beneficial owners ("SECURITY OWNERS") that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Book-Entry Securities may do so only through Participants
and Indirect Participants. Participants who are Security Owners of Book-Entry
Securities will receive a credit for such Securities on DTC's records. The
ownership interest of such holder will in turn be recorded on respective records
of the Participants and Indirect Participants. Such holders will not receive
written confirmation from DTC of their purchase, but are expected to receive
written confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the Participant or Indirect Participant
through which the Securityholders entered into the transaction. Unless and until
Definitive Securities (as defined below) are issued, it is anticipated that the
only "holder" of Book-Entry Securities of any Series will be Cede & Co.
("CEDE"), as nominee of DTC. Security Owners will only permitted to exercise the
rights of holders indirectly through Participants and DTC.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Book-Entry Securities and is
required to receive and transmit distributions of principal of and interest on
the Book-Entry Securities. Participants and Indirect Participants with which
Security Owners have accounts with respect to the Book-Entry Securities
similarly are required to make book-entry transfers and receive and transmit
such payments on behalf of their respective Securityholders.

                                       39


     DTC has advised the Servicer and the Depositors that, unless and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a holder only at the direction of one or more Participants to whose DTC
accounts the Securities are credited. DTC has advised the Servicer and the
Depositors that DTC will take such action with respect to any Percentage
Interests of the Book-Entry Securities of a Series only at the direction of and
on behalf of such Participants with respect to such Percentage Interests of the
Book-Entry Securities. DTC may take actions, at the direction of the related
Participants, with respect to some Book-Entry Securities which conflict with
actions taken with respect to other Book-Entry Securities.

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

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

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

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

     The Euroclear System ("EUROCLEAR") was created in 1968 to hold securities
for its participants ("EUROCLEAR PARTICIPANTS") and to clear and settle
transactions between Euroclear Participants through simultaneous electronic
book-entry delivery against payment, thereby eliminating the need for physical
movement of certificates and any risk from lack of simultaneous transfers of
securities and cash. Transactions may be settled in a variety of currencies,
including United States dollars. Euroclear includes various other services,
including securities lending and borrowing and interfaces with domestic markets
in several countries generally similar to the arrangements for cross-market
transfers with DTC described above. Euroclear is operated by Euroclear Bank
S.A./N.V. (the "EUROCLEAR OPERATOR"). All operations are conducted by the
Euroclear Operator, and all Euroclear securities clearance accounts and
Euroclear cash accounts are accounts with the Euroclear Operator. Euroclear plc
establishes policy for Euroclear on behalf of Euroclear Participants. Euroclear
Participants include banks (including central banks), securities brokers and
dealers and other professional financial intermediaries. Indirect access to
Euroclear is also available to other firms that clear through or maintain a
custodial relationship with a Euroclear Participant, either directly or
indirectly.

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

     Payments and distributions with respect to Book-Entry Securities held
through Clearstream or Euroclear will be credited to the cash accounts of
Clearstream Participants or Euroclear Participants in accordance with the


                                       40


relevant system's rules and procedures, to the extent received by Citibank, N.A.
or JPMorgan Chase Bank, the relevant depositary of Clearstream and Euroclear
(the "DEPOSITARIES"), respectively. Such payments and distributions will be
subject to tax withholding in accordance with relevant United States tax laws
and regulations. See "Federal Income Tax Considerations". Clearstream or the
Euroclear Operator, as the case may be, will take any other action permitted to
be taken by a Certificateholder on behalf of a Clearstream Participant or
Euroclear Participant only in accordance with its relevant rules and procedures
and subject to its Depositary's ability to effect such actions on its behalf
through DTC.

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

     Book-Entry Securities of a Series will be converted to Definitive
Securities and reissued to beneficial owners or their nominees, rather than to
DTC or its nominee only under the circumstances provided in the related Pooling
and Servicing Agreement, which generally will include, except if otherwise
provided therein, if (i) DTC or the Servicer advises the Trustee in writing that
DTC is no longer willing or able to discharge properly its responsibilities as
nominee and depository with respect to the Book-Entry Securities of such Series
and the Servicer is unable to locate a qualified successor, (ii) the Servicer,
at its sole option, elects to terminate the book-entry system through DTC or
(iii) after the occurrence of a Servicer Termination Event, a majority of the
aggregate Percentage Interest of any Class of Securities of such Series advises
DTC in writing that the continuation of a book-entry system through DTC (or a
successor thereto) to the exclusion of any physical Securities being issued to
Security Owners is no longer in the best interests of Security Owners of such
Class of Securities. Upon issuance of Definitive Securities of a Series to
Security Owners, such Book-Entry Securities will be transferable directly (and
not exclusively on a book-entry basis) and registered holders will deal directly
with the Trustee with respect to transfers, notices and distributions.

                          DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

     REMIC Securities, FASIT Securities, Grantor Trust Securities

     Securities representing interests in a Trust Fund, or a portion thereof,
that the Trustee will elect to have treated as REMIC Securities, FASIT
Securities or Grantor Trust Securities will be issued, and the related Trust
Fund will be created, pursuant to a pooling and servicing agreement (a "POOLING
AND SERVICING AGREEMENT") among the Depositor, the Trustee and the sole Servicer
or Master Servicer, as applicable. The Assets of such Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with the
terms of the Pooling and Servicing Agreement. In the event there are multiple
Servicers of the Assets of such Trust Fund, each Servicer will perform its
servicing functions pursuant to a servicing agreement (each, an "UNDERLYING
SERVICING AGREEMENT").

     Securities That Are Partnership Interests for Tax Purposes and Notes

     Partnership Securities that are partnership interests for tax purposes will
be issued, and the related Trust Fund will be created, pursuant to a Pooling and
Servicing Agreement.

     A Series of Notes issued by a Trust Fund will be issued pursuant to an
indenture (the "INDENTURE") between the related Trust Fund and the Indenture
Trustee named in the related prospectus supplement. The Trust Fund will be
established pursuant to a deposit trust agreement (each, a "DEPOSIT TRUST
AGREEMENT") between the Depositor and an owner trustee specified in the
prospectus supplement relating to such Series of Notes. The Assets securing
payment on the Notes will be serviced in accordance with a servicing agreement
(each, an "INDENTURE SERVICING AGREEMENT") between the related Trust Fund as
issuer of the Notes, the Servicer and the Indenture Trustee. The Pooling and
Servicing Agreements, the Indenture Servicing Agreements, the Underlying
Servicing Agreements and the Indenture are referred to each as an "AGREEMENT."

                                       41


MATERIAL TERMS OF THE POOLING AND SERVICING AGREEMENTS AND UNDERLYING SERVICING
AGREEMENTS

     General

     The following summaries describe the material provisions that may appear in
each Pooling and Servicing Agreement and Underlying Servicing Agreement. The
prospectus supplement for a Series of Securities will describe any provision of
the applicable Agreement relating to such Series that materially differs from
the description thereof 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 applicable Agreement for each
Trust Fund and the description of such provisions in the related prospectus
supplement. The provisions of each Agreement will vary depending upon the nature
of the Securities to be issued thereunder and the nature of the related Trust
Fund. As used herein with respect to any Series, the term "SECURITY" refers to
all of the Securities of that Series, whether or not offered hereby and by the
related prospectus supplement, unless the context otherwise requires. A form of
a Pooling and Servicing Agreement has been filed as an exhibit to the
Registration Statement of which this prospectus is a part. The Depositor will
provide a copy of the Pooling and Servicing Agreement (without exhibits)
relating to any Series of Securities without charge upon written request of a
Securityholder of such Series addressed to Asset Backed Funding Corporation, 214
North Tryon Street, Charlotte, North Carolina 28255, Attention: Vice President.

     The servicers (the "SERVICERS"), any master servicer (the "MASTER
SERVICER") and the trustee (the "TRUSTEE") or indenture trustee (the "INDENTURE
TRUSTEE"), as applicable, with respect to any Series of Securities will be named
in the related prospectus supplement. In the event there are multiple Servicers
for the Assets in a Trust Fund, a Master Servicer will perform certain
administration, calculation and reporting functions with respect to such Trust
Fund and will supervise the related Servicers pursuant to a Pooling and
Servicing Agreement. With respect to Series involving a Master Servicer,
references in this prospectus to the Servicer will apply to the Master Servicer
where non-servicing obligations are described. If so specified in the related
prospectus supplement, a manager or administrator may be appointed pursuant to
the Pooling and Servicing Agreement for any Trust Fund to administer such Trust
Fund or certain administrative functions which would otherwise be performed by
the Servicer or the Master Servicer may be performed by the Trustee.

     Assignment of Assets; Repurchases

     At the time of issuance of any Series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment, deliver
the Securities to the Depositor in exchange for the Assets and the other assets
comprising the Trust Fund for such Series. Each Asset will be identified in a
schedule appearing as an exhibit to the applicable Agreement. Such schedule will
include detailed information to the extent available and relevant (i) in respect
of each Mortgage Loan included in the related Trust Fund, including without
limitation, the city and state of the related Mortgaged Property and type of
such property, the Mortgage Rate and, if applicable, the applicable index,
margin, adjustment date and any rate cap information, the original and remaining
term to maturity, the original and outstanding principal balance and balloon
payment, if any, the Loan-to-Value Ratio as of the date indicated and payment
and prepayment provisions, if applicable; and (ii) in respect of each Contract
included in the related Trust Fund, including without limitation the outstanding
principal amount and the Contract Rate.

     With respect to each Mortgage Loan, except as otherwise specified in the
related prospectus supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to) certain
loan documents, which will generally include the original Mortgage Note
endorsed, without recourse, in blank or to the order of the Trustee, the
original Mortgage (or a certified copy thereof) with evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form. Notwithstanding the foregoing, a Trust Fund may include Mortgage Loans
where the original Mortgage Note is not delivered to the Trustee if the
Depositor delivers to the Trustee or the custodian a copy or a duplicate
original of the Mortgage Note, together with an affidavit certifying that the
original thereof has been lost or destroyed. With respect to such Mortgage
Loans, the Trustee (or its nominee) may not be able to enforce the Mortgage Note
against the related borrower. The Asset Seller or other entity specified in the
related prospectus supplement will be required to agree to repurchase, or



                                       42


substitute for, each such Mortgage Loan that is subsequently in default if the
enforcement thereof or of the related Mortgage is materially adversely affected
by the absence of the original Mortgage Note. The applicable Agreement will
generally require the Depositor or another party specified in the related
prospectus supplement to promptly cause each such assignment of Mortgage to be
recorded in the appropriate public office for real property records, unless (i)
with respect to a particular state, the Trustee has received an opinion of
counsel acceptable to it that such recording is not required to make the
assignment effective against the parties to the Mortgage or subsequent
purchasers or encumbrancers of the Mortgaged Property or (ii) recordation in a
state is not required by the Rating Agencies rating the Series in order to
obtain the initial ratings on the Securities described in the related prospectus
supplement.

     Notwithstanding the preceding paragraph, with respect to any Mortgage Loan
which has been recorded in the name of Mortgage Electronic Registration Systems,
Inc. ("MERS") or its designee, no mortgage assignment in favor of the Trustee
will be required to be prepared or delivered. Instead, the Master Servicer and
the applicable Servicer will be required to take all actions as are necessary to
cause the applicable Trust Fund to be shown as the owner of the related Mortgage
Loan on the records of MERS for purposes of the system of recording transfers of
beneficial ownership of mortgages maintained by MERS.

     The Trustee (or a custodian) will review such Mortgage Loan documents
within a specified period of days after receipt thereof, and the Trustee (or a
custodian) will hold such documents in trust for the benefit of the
Securityholders. If any such document is found to be missing or defective in any
material respect, the Trustee (or such custodian) shall immediately notify the
Servicer and the Depositor, and the Servicer shall immediately notify the
relevant Asset Seller or other entity specified in the related prospectus
supplement. If the Asset Seller cannot cure the omission or defect within a
specified number of days after receipt of such notice, then unless otherwise
specified in the related prospectus supplement, the Asset Seller or other entity
specified in the related prospectus supplement will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Mortgage Loan from the Trustee at a price equal to the sum of the unpaid
principal balance thereof, plus unpaid accrued interest at the interest rate for
such Asset from the date as to which interest was last paid to the due date in
the Due Period in which the relevant purchase is to occur, plus certain
servicing expenses that are payable to the Servicer or such other price as
specified in the related prospectus supplement (the "PURCHASE PRICE") or
substitute for such Mortgage Loan. There can be no assurance that an Asset
Seller or other named entity will fulfill this repurchase or substitution
obligation, and neither the Servicer nor the Depositor will be obligated to
repurchase or substitute for such Mortgage Loan if the Asset Seller or other
named entity defaults on its obligation. This repurchase or substitution
obligation constitutes the sole remedy available to the Securityholders or the
Trustee for omission of, or a material defect in, a constituent document. To the
extent specified in the related prospectus supplement, in lieu of curing any
omission or defect in the Asset or repurchasing or substituting for such Asset,
the Asset Seller or other named entity may agree to cover any losses suffered by
the Trust Fund as a result of such breach or defect.

     Notwithstanding the preceding two paragraphs, the documents with respect to
Home Equity Loans, Home Improvement Contracts and Unsecured Home Improvement
Loans will be delivered to the Trustee (or a custodian) only to the extent
specified in the related prospectus supplement. Generally such documents will be
retained by the Servicer, which may also be the Asset Seller. In addition,
assignments of the related Mortgages to the Trustee will be recorded only to the
extent specified in the related prospectus supplement.

     With respect to each Contract, the Servicer (which may also be the Asset
Seller) generally will maintain custody of the original Contract and copies of
documents and instruments related to each Contract and the security interest in
the Manufactured Home securing each Contract. In order to give notice of the
right, title and interest of the Trustee in the Contracts, the Depositor will
cause UCC-1 financing statements to be authorized by the related Asset Seller
identifying the Depositor as secured party and by the Depositor identifying the
Trustee as the secured party and, in each case, identifying all Contracts as
collateral. The Contracts will be stamped or otherwise marked to reflect their
assignment from the Company to the Trust Fund only to the extent specified in
the related prospectus supplement. 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 interest of the Trustee in the
Contracts could be defeated. See "Certain Legal Aspects of the Contracts."



                                       43


     While the Contract documents will not be reviewed by the Trustee or the
Servicer, if the Servicer finds that any such document is missing or defective
in any material respect, the Servicer will be required to immediately notify the
Depositor and the relevant Asset Seller or other entity specified in the related
prospectus supplement. If the Asset Seller or such other entity cannot cure the
omission or defect within a specified number of days after receipt of such
notice, then the Asset Seller or such other entity will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Contract from the Trustee at the Purchase Price or substitute for such Contract.
There can be no assurance that an Asset Seller or such other entity will fulfill
this repurchase or substitution obligation, and neither the Servicer nor the
Depositor will be obligated to repurchase or substitute for such Contract if the
Asset Seller or such other entity defaults on its obligation. This repurchase or
substitution obligation constitutes the sole remedy available to the
Securityholders or the Trustee for omission of, or a material defect in, a
constituent document. To the extent specified in the related prospectus
supplement, in lieu of curing any omission or defect in the Asset or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

     Representations and Warranties; Repurchases

     To the extent provided in the related prospectus supplement the Depositor
will, with respect to each Asset, make or assign certain representations and
warranties, as of a specified date (the person making such representations and
warranties including the Depositor, the "WARRANTING PARTY") covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Asset on the schedule of Assets appearing as an exhibit to the
applicable Agreement; (ii) in the case of a Mortgage Loan, the existence of
title insurance insuring the lien priority of the Mortgage Loan and, in the case
of a Contract, that the Contract creates a valid first security interest in or
lien on the related Manufactured Home; (iii) the authority of the Warranting
Party to sell the Asset; (iv) the payment status of the Asset; (v) in the case
of a Mortgage Loan, the existence of customary provisions in the related
Mortgage Note and Mortgage to permit realization against the Mortgaged Property
of the benefit of the security of the Mortgage; and (vi) the existence of hazard
and extended perils insurance coverage on the Mortgaged Property or Manufactured
Home.

     Any Warranting Party shall be an Asset Seller or an affiliate thereof or
such other person acceptable to the Depositor and shall be identified in the
related prospectus supplement.

     Representations and warranties made in respect of an Asset may have been
made as of a date prior to the applicable Cut-off Date. A substantial period of
time may have elapsed between such date and the date of initial issuance of the
related Series of Securities evidencing an interest in such Asset. In the event
of a breach of any such representation or warranty, the Warranting Party will be
obligated to reimburse the Trust Fund for losses caused by any such breach or
either cure such breach or repurchase or replace the affected Asset as described
below. Since the representations and warranties may not address events that may
occur following the date as of which they were made, the Warranting Party will
have a reimbursement, cure, repurchase or substitution obligation in connection
with a breach of such a representation and warranty only if the relevant event
that causes such breach occurs prior to such date. Such party would have no such
obligations if the relevant event that causes such breach occurs after such
date.

     Each Agreement will provide that the Servicer and/or Trustee or such other
entity identified in the related prospectus supplement will be required to
notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of an Asset that materially and
adversely affects the value of such Asset or the interests therein of the
Securityholders. If such Warranting Party cannot cure such breach within a
specified period following the date on which such party was notified of such
breach, then such Warranting Party will be obligated to repurchase such Asset
from the Trustee within a specified period from the date on which the Warranting
Party was notified of such breach, at the Purchase Price therefor. If so
provided in the prospectus supplement for a Series, a Warranting Party, rather
than repurchase an Asset as to which a breach has occurred, will have the
option, within a specified period after initial issuance of such Series of
Securities, to cause the removal of such Asset from the Trust Fund and
substitute in its place one or more other Assets, as applicable, in accordance
with the standards described in the related prospectus supplement. If so
provided in the prospectus supplement for a Series, a Warranting Party, rather
than repurchase or substitute an Asset as to which a breach has occurred, will
have the option to reimburse the Trust Fund or the Securityholders for any
losses caused by such breach. This


                                       44


reimbursement, repurchase or substitution obligation will constitute the sole
remedy available to Securityholders or the Trustee for a breach of
representation by a Warranting Party.

     Neither the Depositor (except to the extent that it is the Warranting
Party) nor the Servicer will be obligated to purchase or substitute for an Asset
if a Warranting Party defaults on its obligation to do so, and no assurance can
be given that Warranting Parties will carry out such obligations with respect to
the Assets.

     A Servicer will make certain representations and warranties regarding its
authority to enter into, and its ability to perform its obligations under, the
applicable Agreement. A breach of any such representation of the Servicer which
materially and adversely affects the interests of the Securityholders and which
continues unremedied for the number of days specified in the applicable
Agreement after the giving of written notice of such breach to the Servicer by
the Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee
by the holders of Securities evidencing not less than 25% of the Voting Rights
or such other percentage specified in the related prospectus supplement, will
constitute an Event of Default under such Agreement. See "--Events of Default
under the Agreements" and "--Rights Upon Event of Default under the Agreements."

     Collection Account and Related Accounts

     General. The Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the "COLLECTION ACCOUNT"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits established by the FDIC) and the uninsured deposits in
which are otherwise secured such that the Securityholders have a claim with
respect to the funds in the Collection Account or a perfected first priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general creditors of the institution with
which the Collection Account is maintained or (ii) otherwise maintained with a
bank or trust company, and in a manner, satisfactory to the Rating Agency or
Agencies rating any Class of Securities of such Series. The collateral eligible
to secure amounts in the Collection Account is limited to United States
government securities and other investment grade obligations specified in the
applicable Agreement ("PERMITTED Investments"). A Collection Account may be
maintained as an interest bearing or a non-interest bearing account and the
funds held therein may be invested pending each succeeding Distribution Date in
certain short-term Permitted Investments. Unless otherwise specified in the
applicable prospectus supplement, any interest or other income earned on funds
in the Collection Account will be paid to the Servicer or its designee as
additional servicing compensation. The Collection Account may be maintained with
an institution that is an affiliate of the Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies, a Collection Account
may contain funds relating to more than one Series of mortgage pass-through
certificates and may contain other funds respecting payments on mortgage loans
belonging to the Servicer or serviced or master serviced by it on behalf of
others.

     Deposits. A Servicer or the Trustee will deposit or cause to be deposited
in the Collection Account for one or more Trust Funds on a daily basis, or such
other period provided in the applicable Agreement, the following payments and
collections received, or advances made, by the Servicer or the Trustee or on its
behalf subsequent to the Cut-off Date (other than payments due on or before the
Cut-off Date, and exclusive of any amounts representing a Retained Interest):

          (i) all payments on account of principal, including principal
     prepayments, on the Assets;

          (ii) all payments on account of interest on the Assets, including any
     default interest collected, in each case net of any portion thereof
     retained by a Servicer as its servicing compensation and net of any
     Retained Interest;

          (iii) Liquidation Proceeds and Insurance Proceeds, together with the
     net proceeds on a monthly basis with respect to any Assets acquired for the
     benefit of Securityholders;

          (iv) any amounts paid under any instrument or drawn from any fund that
     constitutes Credit Support for the related Series of Securities as
     described under "Description of Credit Support";



                                       45


          (v) any advances made as described under "Description of the
     Securities--Advances in Respect of Delinquencies";

          (vi) any amounts paid under any Cash Flow Agreement, as described
     under "Description of the Trust Funds--Cash Flow Agreements";

          (vii) all proceeds of any Asset or, with respect to a Mortgage Loan,
     property acquired in respect thereof purchased by the Depositor, any Asset
     Seller or any other specified person as described under "--Assignment of
     Assets; Repurchases" and "--Representations and Warranties; Repurchases,"
     all proceeds of any defaulted Mortgage Loan purchased as described under
     "--Realization Upon Defaulted Assets," and all proceeds of any Asset
     purchased as described under "Description of the Securities--Termination";

          (viii) any amounts paid by a Servicer to cover certain interest
     shortfalls arising out of the prepayment of Assets in the Trust Fund as
     described under "Description of the Agreements--Retained Interest;
     Servicing Compensation and Payment of Expenses";

          (ix) to the extent that any such item does not constitute additional
     servicing compensation to a Servicer, any payments on account of
     modification or assumption fees, late payment charges or Prepayment
     Premiums on the Assets;

          (x) all payments required to be deposited in the Collection Account
     with respect to any deductible clause in any blanket insurance policy
     described under "--Hazard Insurance Policies";

          (xi) any amount required to be deposited by a Servicer or the Trustee
     in connection with losses realized on investments for the benefit of the
     Servicer or the Trustee, as the case may be, of funds held in the
     Collection Account; and

          (xii) any other amounts required to be deposited in the Collection
     Account as provided in the applicable Agreement and described in the
     related prospectus supplement.

     Withdrawals. A Servicer or the Trustee may, from time to time, make
withdrawals from the Collection Account for each Trust Fund for any of the
following purposes:

          (i) to make distributions to the Securityholders on each Distribution
     Date;

          (ii) to reimburse a Servicer for unreimbursed amounts advanced as
     described under "Description of the Securities--Advances in Respect of
     Delinquencies," such reimbursement to be made out of amounts received which
     were identified and applied by the Servicer as late collections of interest
     (net of related servicing fees and Retained Interest) on and principal of
     the particular Assets with respect to which the advances were made or out
     of amounts drawn under any form of Credit Support with respect to such
     Assets;

          (iii) to reimburse a Servicer for unpaid servicing fees earned and
     certain unreimbursed servicing expenses incurred with respect to Assets and
     properties acquired in respect thereof, such reimbursement to be made out
     of amounts that represent Liquidation Proceeds and Insurance Proceeds
     collected on the particular Assets and properties, and net income collected
     on the particular properties, with respect to which such fees were earned
     or such expenses were incurred or out of amounts drawn under any form of
     Credit Support with respect to such Assets and properties;

          (iv) to reimburse a Servicer for any advances described in clause (ii)
     above and any servicing expenses described in clause (iii) above which, in
     the Servicer's good faith judgment, will not be recoverable from the
     amounts described in clauses (ii) and (iii), respectively, such
     reimbursement to be made from amounts collected on other Assets or, if and
     to the extent so provided by the applicable Agreement and described in the
     related prospectus supplement, just from that portion of amounts collected
     on other Assets that is otherwise distributable on one or more Classes of
     Subordinate Securities, if any, remain outstanding, and otherwise any
     outstanding Class of Securities, of the related Series;



                                       46


          (v) if and to the extent described in the related prospectus
     supplement, to pay a Servicer interest accrued on the advances described in
     clause (ii) above and the servicing expenses described in clause (iii)
     above while such advances and servicing expenses remain outstanding and
     unreimbursed;

          (vi) to reimburse a Servicer, the Depositor, or any of their
     respective directors, officers, employees and agents, as the case may be,
     for certain expenses, costs and liabilities incurred thereby, as and to the
     extent described under "--Certain Matters Regarding Servicers, the Master
     Servicer and the Depositor";

          (vii) if and to the extent described in the related prospectus
     supplement, to pay (or to transfer to a separate account for purposes of
     escrowing for the payment of) the Trustee's fees;

          (viii) to reimburse the Trustee or any of its directors, officers,
     employees and agents, as the case may be, for certain expenses, costs and
     liabilities incurred thereby, as and to the extent described under
     "--Certain Matters Regarding the Trustee";

          (ix) to pay a Servicer, as additional servicing compensation, interest
     and investment income earned in respect of amounts held in the Collection
     Account;

          (x) to pay the person entitled thereto any amounts deposited in the
     Collection Account that were identified and applied by the Servicer as
     recoveries of Retained Interest;

          (xi) to pay for costs reasonably incurred in connection with the
     proper management and maintenance of any Mortgaged Property acquired for
     the benefit of Securityholders by foreclosure or by deed in lieu of
     foreclosure or otherwise, such payments to be made out of income received
     on such property;

          (xii) if one or more elections have been made to treat the Trust Fund
     or designated portions thereof as a REMIC or a FASIT, to pay any federal,
     state or local taxes imposed on the Trust Fund or its assets or
     transactions, as and to the extent described under "Federal Income Tax
     Consequences--REMICs--Taxes That May Be Imposed on the REMIC Pool" or in
     the applicable prospectus supplement, respectively;

          (xiii) to pay for the cost of an independent appraiser or other expert
     in real estate matters retained to determine a fair sale price for a
     defaulted Mortgage Loan or a property acquired in respect thereof in
     connection with the liquidation of such Mortgage Loan or property;

          (xiv) to pay for the cost of various opinions of counsel obtained
     pursuant to the applicable Agreement for the benefit of Securityholders;

          (xv) to pay for the costs of recording the applicable Agreement if
     such recordation materially and beneficially affects the interests of
     Securityholders, provided that such payment shall not constitute a waiver
     with respect to the obligation of the Warranting Party to remedy any breach
     of representation or warranty under the applicable Agreement;

              (xvi) to pay the person entitled thereto any amounts deposited in
     the Collection Account in error, including amounts received on any Asset
     after its removal from the Trust Fund whether by reason of purchase or
     substitution as contemplated by "--Assignment of Assets; Repurchase" and
     "--Representations and Warranties; Repurchases" or otherwise;

          (xvii) to make any other withdrawals permitted by the applicable
     Agreement; and

          (xviii) to clear and terminate the Collection Account at the
     termination of the Trust Fund.

     Other Collection Accounts. Notwithstanding the foregoing, if so specified
in the related prospectus supplement, the applicable Agreement for any Series of
Securities may provide for the establishment and maintenance of a separate
collection account into which the Servicer will deposit on a daily basis the
amounts described under "--Deposits" above for one or more Series of Securities.
Any amounts on deposit in any such collection account will be withdrawn
therefrom and deposited into the appropriate Collection Account by a time



                                       47


specified in the related prospectus supplement. To the extent specified in the
related prospectus supplement, any amounts which could be withdrawn from the
Collection Account as described under "--Withdrawals" above, may also be
withdrawn from any such collection account. The prospectus supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.


     Collection and Other Servicing Procedures. The Servicer is required to make
reasonable efforts to collect all scheduled payments under the Assets and will
follow or cause to be followed such collection procedures as it would follow
with respect to assets that are comparable to the Assets and held for its own
account, provided such procedures are consistent with (i) the terms of the
applicable Agreement and any related hazard insurance policy or instrument of
Credit Support, if any, included in the related Trust Fund described herein or
under "Description of Credit Support," (ii) applicable law and (iii) the general
servicing standard specified in the related prospectus supplement or, if no such
standard is so specified, its normal servicing practices (in either case, the
"Servicing Standard"). In connection therewith, the Servicer will be permitted
in its discretion to waive any late payment charge or penalty interest in
respect of a late payment on an Asset.

     Each Servicer will also be required to perform other customary functions of
a servicer of comparable assets, including maintaining hazard insurance policies
as described herein and in any related prospectus supplement, and filing and
settling claims thereunder; maintaining, to the extent required by the
applicable Agreement, escrow or impoundment accounts of obligors for payment of
taxes, insurance and other items required to be paid by any obligor pursuant to
the terms of the Assets; processing assumptions or substitutions in those cases
where the Servicer has determined not to enforce any applicable due-on-sale
clause; attempting to cure delinquencies; supervising foreclosures or
repossessions; inspecting and managing Mortgaged Properties or Manufactured
Homes under certain circumstances; and maintaining accounting records relating
to the Assets. The Servicer or such other entity specified in the related
prospectus supplement will be responsible for filing and settling claims in
respect of particular Assets under any applicable instrument of Credit Support.
See "Description of Credit Support."

     The Servicer may agree to modify, waive or amend any term of any Asset in a
manner consistent with the Servicing Standard so long as the modification,
waiver or amendment will not (i) affect the amount or timing of any scheduled
payments of principal or interest on the Asset or (ii) in its judgment,
materially impair the security for the Asset or reduce the likelihood of timely
payment of amounts due thereon. The Servicer also may agree to any modification,
waiver or amendment that would so affect or impair the payments on, or the
security for, an Asset if, unless otherwise provided in the related prospectus
supplement, (i) in its judgment, a material default on the Asset has occurred or
a payment default is reasonably foreseeable and (ii) in its judgment, such
modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Asset on a present value basis than would
liquidation. The Servicer is required to notify the Trustee in the event of any
modification, waiver or amendment of any Asset.

     In the case of Multifamily Mortgage Loans, a mortgagor's failure to make
required Mortgage Loan payments may mean that operating income is insufficient
to service the Mortgage Loan debt, or may reflect the diversion of that income
from the servicing of the Mortgage Loan debt. In addition, a mortgagor under a
Multifamily Mortgage Loan that is unable to make Mortgage Loan payments may also
be unable to make timely payment of all required taxes and otherwise to maintain
and insure the related Mortgaged Property. In general, the Servicer will be
required to monitor any Multifamily Mortgage Loan that is in default, evaluate
whether the causes of the default can be corrected over a reasonable period
without significant impairment of the value of the related Mortgaged Property,
initiate corrective action in cooperation with the mortgagor if cure is likely,
inspect the related Multifamily Property and take such other actions as are
consistent with the applicable Agreement. A significant period of time may
elapse before the Servicer is able to assess the success of any such corrective
action or the need for additional initiatives. The time within which the
Servicer can make the initial determination of appropriate action, evaluate the
success of corrective action, develop additional initiatives, institute
foreclosure proceedings and actually foreclose may vary considerably depending
on the particular Multifamily Mortgage Loan, the Multifamily Property, the
mortgagor, the presence of an acceptable party to assume the Multifamily
Mortgage Loan and the laws of the jurisdiction in which the Multifamily Property
is located.



                                       48


     Realization Upon Defaulted Assets

     Generally, the Servicer is required to monitor any Assets which is in
default, initiate corrective action in cooperation with the mortgagor or obligor
if cure is likely, inspect the Asset and take such other actions as are
consistent with the Servicing Standard. A significant period of time may elapse
before the Servicer is able to assess the success of such corrective action or
the need for additional initiatives.

     Any Agreement relating to a Trust Fund that includes Mortgage Loans or
Contracts may grant to the Servicer and/or the holder or holders of certain
Classes of Securities a right of first refusal to purchase from the Trust Fund
at a predetermined purchase price any such Mortgage Loan or Contract as to which
a specified number of scheduled payments thereunder are delinquent. Any such
right granted to the holder of an Offered Security will be described in the
related prospectus supplement. The related prospectus supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under "--Representations and
Warranties; Repurchases."

     If so specified in the related prospectus supplement, the Servicer may
offer to sell any defaulted Mortgage Loan or Contract described in the preceding
paragraph and not otherwise purchased by any person having a right of first
refusal with respect thereto, if and when the Servicer determines, consistent
with the Servicing Standard, that such a sale would produce a greater recovery
on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The applicable Agreement will provide that
any such offering be made in a commercially reasonable manner for a specified
period and that the Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Servicer or any Securityholder)
that constitutes a fair price for such defaulted Mortgage Loan or Contract. In
the absence of any bid determined in accordance with the applicable Agreement to
be fair, the Servicer shall proceed with respect to such defaulted Mortgage Loan
or Contract as described below. Any bid in an amount at least equal to the
Purchase Price described under "--Representations and Warranties; Repurchases"
will in all cases be deemed fair.

     The Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a Mortgaged
Property securing a Mortgage Loan by operation of law or otherwise and may at
any time repossess and realize upon any Manufactured Home, if such action is
consistent with the Servicing Standard and a default on such Mortgage Loan or
Contract has occurred or, in the Servicer's judgment, is imminent.

     If title to any Mortgaged Property is acquired by a Trust Fund as to which
a REMIC election has been made, the Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property by the close of the third calendar
year after the year of acquisition, unless (i) the Internal Revenue Service (the
"IRS") grants an extension of time to sell such property or (ii) the Trustee
receives an opinion of independent counsel to the effect that the holding of the
property by the Trust Fund subsequent to the close of the third calendar year
after the year of the acquisition of the property by the Trust Fund will not
result in the imposition of a tax on the Trust Fund or cause the Trust Fund to
fail to qualify as a REMIC under the Code at any time that any Securities are
outstanding. Subject to the foregoing, the Servicer will be required to (i)
solicit bids for any Mortgaged Property so acquired in such a manner as will be
reasonably likely to realize a fair price for such property and (ii) accept the
first (and, if multiple bids are contemporaneously received, the highest) cash
bid received from any person that constitutes a fair price. The applicability of
these limitations if a FASIT election is made with respect to all or a part of
the Trust Fund will be described in the applicable prospectus supplement.

     The limitations imposed by the applicable Agreement and the REMIC
provisions or the FASIT provisions of the Code (if a REMIC election or a FASIT
election, respectively, has been made with respect to the related Trust Fund) on
the ownership and management of any Mortgaged Property acquired on behalf of the
Trust Fund may result in the recovery of an amount less than the amount that
would otherwise be recovered. See "Certain Legal Aspects of Mortgage
Loans--Foreclosure."

     If recovery on a defaulted Asset under any related instrument of Credit
Support is not available, the Servicer nevertheless will be obligated to follow
or cause to be followed such normal practices and procedures as it deems
necessary or advisable to realize upon the defaulted Asset. If the proceeds of
any liquidation of the property securing the defaulted Asset are less than the
outstanding principal balance of the defaulted Asset plus interest



                                       49


accrued thereon at the applicable interest rate, plus the aggregate amount of
expenses incurred by the Servicer in connection with such proceedings and which
are reimbursable under the applicable Agreement, the Trust Fund will realize a
loss in the amount of such difference. The Servicer will be entitled to withdraw
or cause to be withdrawn from the Collection Account out of the Liquidation
Proceeds recovered on any defaulted Asset, prior to the distribution of such
Liquidation Proceeds to Securityholders, amounts representing its normal
servicing compensation on the Security, unreimbursed servicing expenses incurred
with respect to the Asset and any unreimbursed advances of delinquent payments
made with respect to the Asset.

     If any property securing a defaulted Asset is damaged the Servicer is not
required to expend its own funds to restore the damaged property unless it
determines (i) that such restoration will increase the proceeds to
Securityholders on liquidation of the Asset after reimbursement of the Servicer
for its expenses and (ii) that such expenses will be recoverable by it from
related Insurance Proceeds or Liquidation Proceeds.

     As servicer of the Assets, a Servicer, on behalf of itself, the Trustee and
the Securityholders, will present claims to the obligor under each instrument of
Credit Support, and will take such reasonable steps as are necessary to receive
payment or to permit recovery thereunder with respect to defaulted Assets.

     If a Servicer or its designee recovers payments under any instrument of
Credit Support with respect to any defaulted Assets, the Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
such proceeds, prior to distribution thereof to Securityholders, amounts
representing its normal servicing compensation on such Asset, unreimbursed
servicing expenses incurred with respect to the Asset and any unreimbursed
advances of delinquent payments made with respect to the Asset. See "--Hazard
Insurance Policies" and "Description of Credit Support."

     Hazard Insurance Policies

     Mortgage Loans. Generally, each Agreement for a Trust Fund comprised of
Mortgage Loans will require the Servicer to cause the mortgagor on each Mortgage
Loan to maintain a hazard insurance policy providing for such coverage as is
required under the related Mortgage or, if any Mortgage permits the holder
thereof to dictate to the mortgagor the insurance coverage to be maintained on
the related Mortgaged Property, then such coverage as is consistent with the
Servicing Standard. Such coverage will be in general in an amount equal to the
lesser of the principal balance owing on such Mortgage Loan (but not less than
the amount necessary to avoid the application of any co-insurance clause
contained in the hazard insurance policy) and the amount necessary to fully
compensate for any damage or loss to the improvements on the Mortgaged Property
on a replacement cost basis or such other amount specified in the related
prospectus supplement. The ability of the Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent upon its being
named as an additional insured under any hazard insurance policy and under any
other insurance policy referred to below, or upon the extent to which
information in this regard is furnished by mortgagors. All amounts collected by
the Servicer under any such policy (except for amounts to be applied to the
restoration or repair of the Mortgaged Property or released to the mortgagor in
accordance with the Servicer's normal servicing procedures, subject to the terms
and conditions of the related Mortgage and Mortgage Note) will be deposited in
the Collection Account. The applicable Agreement may provide that the Servicer
may satisfy its obligation to cause each mortgagor to maintain such a hazard
insurance policy by the Servicer's maintaining a blanket policy insuring against
hazard losses on the Mortgage Loans. If such blanket policy contains a
deductible clause, the Servicer will be required to deposit in the Collection
Account all sums that would have been deposited therein but for such clause.

         In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements of the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Mortgage Loans will be
underwritten by different insurers under different state laws in accordance with
different applicable state forms, and therefore will not contain identical terms
and conditions, the basic terms thereof are dictated by respective state laws,
and most such policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.

                                       50


     The hazard insurance policies covering the Mortgaged Properties securing
the Mortgage Loans will typically contain a coinsurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, such clause generally
provides that the insurer's liability in the event of partial loss does not
exceed the lesser of (i) the replacement cost of the improvements less physical
depreciation and (ii) such proportion of the loss as the amount of insurance
carried bears to the specified percentage of the full replacement cost of such
improvements.

     Each Agreement for a Trust Fund comprised of Mortgage Loans will require
the Servicer to cause the mortgagor on each Mortgage Loan to maintain all such
other insurance coverage with respect to the related Mortgaged Property as is
consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).

     Any cost incurred by the Servicer in maintaining any such insurance policy
will be added to the amount owing under the Mortgage Loan where the terms of the
Mortgage Loan so permit; provided, however, that the addition of such cost will
not be taken into account for purposes of calculating the distribution to be
made to Securityholders. Such costs may be recovered by the Servicer from the
Collection Account, with interest thereon, as provided by the applicable
Agreement.

     Under the terms of the Mortgage Loans, mortgagors will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related Mortgaged Properties. The Servicer, on behalf of the
Trustee and Securityholders, is obligated to present or cause to be presented
claims under any blanket insurance policy insuring against hazard losses on
Mortgaged Properties securing the Mortgage Loans. However, the ability of the
Servicer to present or cause to be presented such claims is dependent upon the
extent to which information in this regard is furnished to the Servicer by
mortgagors.

     Contracts

     Generally, the terms of the applicable Agreement for a Trust Fund comprised
of Contracts will require the Servicer to cause to be maintained with respect to
each Contract one or more hazard insurance policies which provide, at a minimum,
the same coverage as a standard form fire and extended coverage insurance policy
that is customary for manufactured housing, issued by a company authorized to
issue such policies in the state in which the Manufactured Home is located, and
in an amount which is not less than the maximum insurable value of such
Manufactured Home or the principal balance due from the obligor on the related
Contract, whichever is less; provided, however, that the amount of coverage
provided by each such hazard insurance policy shall be sufficient to avoid the
application of any co-insurance clause contained therein. When a Manufactured
Home's location was, at the time of origination of the related Contract, within
a federally designated special flood hazard area, the Servicer shall cause such
flood insurance to be maintained, which coverage shall be at least equal to the
minimum amount specified in the preceding sentence or such lesser amount as may
be available under the federal flood insurance program. Each hazard insurance
policy caused to be maintained by the Servicer shall contain a standard loss
payee clause in favor of the Servicer and its successors and assigns. If any
obligor is in default in the payment of premiums on its hazard insurance policy
or policies, the Servicer shall pay such premiums out of its own funds, and may
add separately such premium to the obligor's obligation as provided by the
Contract, but may not add such premium to the remaining principal balance of the
Contract.

     The Servicer may maintain, in lieu of causing individual hazard insurance
policies to be maintained with respect to each Manufactured Home, and shall
maintain, to the extent that the related Contract does not require the obligor
to maintain a hazard insurance policy with respect to the related Manufactured
Home, one or more blanket insurance policies covering losses on the obligor's
interest in the Contracts resulting from the absence or insufficiency of
individual hazard insurance policies. The Servicer shall pay the premium for
such blanket policy on the basis described therein and shall pay any deductible
amount with respect to claims under such policy relating to the Contracts.



                                       51


     Fidelity Bonds and Errors and Omissions Insurance

     Each Agreement will require that the Servicer obtain and maintain in effect
a fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the Servicer. The applicable Agreement will allow the Servicer to self-insure
against loss occasioned by the errors and omissions of the officers, employees
and agents of the Servicer so long as certain criteria set forth in such
Agreement are met.

     Due-on-Sale Provisions

     The Mortgage Loans may contain clauses requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses entitling the mortgagee to accelerate payment of the
Mortgage Loan upon any sale, transfer or conveyance of the related Mortgaged
Property. The Servicer will generally enforce any due-on-sale clause to the
extent it has knowledge of the conveyance or proposed conveyance of the
underlying Mortgaged Property and it is entitled to do so under applicable law;
provided, however, that the Servicer will not take any action in relation to the
enforcement of any due-on-sale provision which would adversely affect or
jeopardize coverage under any applicable insurance policy. Any fee collected by
or on behalf of the Servicer for entering into an assumption agreement will be
retained by or on behalf of the Servicer as additional servicing compensation.
See "Certain Legal Aspects of Mortgage Loans--Due-on-Sale Clauses." The
Contracts may also contain such clauses. The Servicer will generally permit such
transfer so long as the transferee satisfies the Servicer's then applicable
underwriting standards. The purpose of such transfers is often to avoid a
default by the transferring obligor. See "Certain Legal Aspects of the
Contracts--Transfers of Manufactured Homes; Enforceability of "Due-on-Sale"
Clauses."

     Retained Interest; Servicing Compensation and Payment of Expenses

     The prospectus supplement for a Series of Securities will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial owner
thereof. If so, the Retained Interest will be established on a loan-by-loan
basis and will be specified on an exhibit to the applicable Agreement. A
"RETAINED INTEREST" in an Asset represents a specified portion of the interest
payable thereon. The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

     The Servicer's primary servicing compensation with respect to a Series of
Securities will come from the periodic payment to it of a portion of the
interest payment on each Asset or such other amount specified in the related
prospectus supplement. Since any Retained Interest and a Servicer's primary
compensation are percentages of the principal balance of each Asset, such
amounts will decrease in accordance with the amortization of the Assets. The
prospectus supplement with respect to a Series of Securities evidencing
interests in a Trust Fund that includes Mortgage Loans or Contracts may provide
that, as additional compensation, the Servicer may retain all or a portion of
assumption fees, modification fees, late payment charges or Prepayment Premiums
collected from mortgagors and any interest or other income which may be earned
on funds held in the Collection Account or any account established by a Servicer
pursuant to the applicable Agreement.

     The Servicer may, to the extent provided in the related prospectus
supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the Assets, including, without
limitation, payment of the fees and disbursements of the Trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to Securityholders, and payment of any other expenses described in the
related prospectus supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the Assets and, to the extent
so provided in the related prospectus supplement, interest thereon at the rate
specified therein may be borne by the Trust Fund.

     If and to the extent provided in the related prospectus supplement, the
Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any Assets in the related
Trust Fund during such period prior to their respective due dates therein.



                                       52


     Evidence as to Compliance

     Each Agreement relating to Assets which include Mortgage Loans or Contracts
will provide that on or before a specified date in each year, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers, the Audit Program for Mortgages serviced for Freddie Mac
or such other program used by the Servicer, the servicing by or on behalf of the
Servicer of mortgage loans under agreements substantially similar to each other
(including the applicable Agreement) was conducted in compliance with the terms
of such agreements or such program except for any significant exceptions or
errors in records that, in the opinion of the firm, either the Audit Program for
Mortgages serviced for Freddie Mac, or paragraph 4 of the Uniform Single
Attestation Program for Mortgage Bankers, or such other program, requires it to
report.

     Each such Agreement will also provide for delivery to the Trustee, on or
before a specified date in each year, of an annual statement signed by two
officers of the Servicer to the effect that the Servicer has fulfilled its
obligations under the applicable Agreement throughout the preceding calendar
year or other specified twelve-month period.

     Copies of such annual accountants' statement and such statements of
officers will be obtainable by Securityholders without charge upon written
request to the Servicer or other entity specified in the related prospectus
supplement at the address set forth in the related prospectus supplement.

     Certain Matters Regarding Servicers, the Master Servicer and the Depositor

     The Servicers and Master Servicer under each Agreement will be named in the
related prospectus supplement. The entities serving as Servicer or Master
Servicer may be affiliates of the Depositor and may have other normal business
relationships with the Depositor or the Depositor's affiliates. Reference herein
to the Servicer shall be deemed to be to the Master Servicer, if applicable.

     The applicable Agreement will provide that the Servicer may resign from its
obligations and duties thereunder only upon a determination that its duties
under such Agreement are no longer permissible under applicable law or are in
material conflict by reason of applicable law with any other activities carried
on by it, the other activities of the Servicer so causing such a conflict being
of a type and nature carried on by the Servicer at the date of such Agreement.
No such resignation will become effective until the Trustee or a successor
servicer has assumed the Servicer's obligations and duties under the applicable
Agreement.

     Each Agreement will further provide that neither any Servicer, the
Depositor nor any director, officer, employee, or agent of a Servicer or the
Depositor will be under any liability to the related Trust Fund or
Securityholders for any action taken, or for refraining from the taking of any
action, in good faith pursuant to the applicable Agreement; provided, however,
that neither a Servicer, the Depositor nor any such person will be protected
against any breach of a representation, warranty or covenant made in such
Agreement, or against any liability specifically imposed thereby, or against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of obligations or duties thereunder
or by reason of reckless disregard of obligations and duties thereunder. Each
Agreement will further provide that any Servicer, the Depositor and any
director, officer, employee or agent of a Servicer or the Depositor will be
entitled to indemnification by the related Trust Fund and will be held harmless
against any loss, liability or expense incurred in connection with any legal
action relating to the applicable Agreement or the Securities; provided,
however, that such indemnification will not extend to any loss, liability or
expense (i) specifically imposed by such Agreement or otherwise incidental to
the performance of obligations and duties thereunder, including, in the case of
a Servicer, the prosecution of an enforcement action in respect of any specific
Mortgage Loan or Mortgage Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such
Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or expense is not specifically reimbursable pursuant to the terms of the
applicable Agreement. In addition, each


                                       53


Agreement will provide that neither any Servicer nor the Depositor will be under
any obligation to appear in, prosecute or defend any legal action which is not
incidental to its respective responsibilities under the applicable Agreement and
which in its opinion may involve it in any expense or liability. Any such
Servicer or the Depositor may, however, in its discretion undertake any such
action which it may deem necessary or desirable with respect to the applicable
Agreement and the rights and duties of the parties thereto and the interests of
the Securityholders thereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom will be expenses, costs and
liabilities of the Securityholders, and the Servicer or the Depositor, as the
case may be, will be entitled to be reimbursed therefor and to charge the
Collection Account.

     Any person into which the Servicer or the Depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
the Servicer or the Depositor is a party, or any person succeeding to the
business of the Servicer or the Depositor, will be the successor of the Servicer
or the Depositor, as the case may be, under the applicable Agreement.

     Special Servicers

     If and to the extent specified in the related prospectus supplement, a
special servicer (a "SPECIAL SERVICER") may be a party to the applicable
Agreement or may be appointed by the Servicer or another specified party to
perform certain specified duties in respect of servicing the related Mortgage
Loans that would otherwise be performed by the Servicer (for example, the
workout and/or foreclosure of defaulted Mortgage Loans). The rights and
obligations of any Special Servicer will be specified in the related Agreement.
The Servicer will be liable for the performance of a Special Servicer only if,
and to the extent, set forth in such Agreement.

     Events of Default under the Agreements

     Events of default under the applicable Agreement will generally include (i)
any failure by the Servicer to distribute or cause to be distributed to
Securityholders, or to remit to the Trustee for distribution to Securityholders,
any required payment that continues after a grace period, if any; (ii) any
failure by the Servicer duly to observe or perform in any material respect any
of its other covenants or obligations under the applicable Agreement which
continues unremedied for 30 days after written notice of such failure has been
given to the Servicer by the Trustee or the Depositor, or to the Servicer, the
Depositor and the Trustee by Securityholders evidencing not less than 25% of the
Voting Rights; (iii) any breach of a representation or warranty made by the
Servicer under the applicable Agreement which materially and adversely affects
the interests of Securityholders and which continues unremedied for 30 days
after written notice of such breach has been given to the Servicer by the
Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee by
the holders of Securities evidencing not less than 25% of the Voting Rights; and
(iv) certain events of insolvency, readjustment of debt, marshaling of assets
and liabilities or similar proceedings and certain actions by or on behalf of
the Servicer indicating its insolvency or inability to pay its obligations.
Material variations to the foregoing events of default (other than to shorten
cure periods or eliminate notice requirements) will be specified in the related
prospectus supplement. The Trustee will, not later than the later of 60 days or
such other period specified in the related prospectus supplement after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an event of default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable Series notice of such
occurrence, unless such default shall have been cured or waived.

     The manner of determining the "VOTING RIGHTS" of a Security or Class or
Classes of Securities will be specified in the related prospectus supplement.

     Rights Upon Event of Default under the Agreements

     So long as an event of default under an Agreement remains unremedied, the
Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
prospectus supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Servicer under the applicable Agreement and in
and to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Servicer under the applicable
Agreement (except that if the Trustee is prohibited by law from


                                       54


obligating itself to make advances regarding delinquent Assets, or if the
related prospectus supplement so specifies, then the Trustee will not be
obligated to make such advances) and will be entitled to similar compensation
arrangements. In the event that the Trustee is unwilling or unable so to act, it
may or, at the written request of the holders of Securities entitled to at least
51% (or such other percentage specified in the related prospectus supplement) of
the Voting Rights, it shall appoint, or petition a court of competent
jurisdiction for the appointment of, a loan servicing institution acceptable to
the Rating Agency with a net worth at the time of such appointment of at least
$15,000,000 (or such other amount specified in the related prospectus
supplement) to act as successor to the Servicer under the applicable Agreement.
Pending such appointment, the Trustee is obligated to act in such capacity. The
Trustee and any such successor may agree upon the servicing compensation to be
paid, which in no event may be greater than the compensation payable to the
Servicer under the applicable Agreement.

     The holders of Securities representing at least 66 2/3% (or such other
percentage specified in the related prospectus supplement) of the Voting Rights
allocated to the respective Classes of Securities affected by any event of
default will be entitled to waive such event of default; provided, however, that
an Event of Default involving a failure to distribute a required payment to
Securityholders described in clause (i) under "--Events of Default under the
Agreements" may be waived only by all of the Securityholders. Upon any such
waiver of an event of default, such event of default shall cease to exist and
shall be deemed to have been remedied for every purpose under the applicable
Agreement.

     No Securityholders will have the right under any Agreement to institute any
proceeding with respect thereto unless such holder previously has given to the
Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
prospectus supplement) of the Voting Rights have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, and the Trustee for 60 days
(or such other number of days specified in the related prospectus supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the Securityholders covered by such
Agreement, unless such Securityholders have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which may be
incurred therein or thereby.

     Amendment

     Each Agreement may be amended by the parties thereto, without the consent
of any Securityholders covered by the applicable Agreement, (i) to cure any
ambiguity or mistake, (ii) to correct, modify or supplement any provision
therein which may be inconsistent with any other provision therein or with the
related prospectus supplement, (iii) to make any other provisions with respect
to matters or questions arising under the applicable Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not adversely affect in any material respect the interests
of any Securityholders covered by the applicable Agreement as evidenced either
by an opinion of counsel to such effect or the delivery to the Trustee of
written notification from each Rating Agency that provides, at the request of
the Depositor, a rating for the Offered Securities of the related Series to the
effect that such amendment or supplement will not cause such Rating Agency to
lower or withdraw the then current rating assigned to such Securities. Each
Agreement may also be amended by the Depositor, the Servicer, if any, and the
Trustee, with the consent of the Securityholders affected thereby evidencing not
less than 51% (or such other percentage specified in the related prospectus
supplement) of the Voting Rights, for any purpose; provided, however, no such
amendment may (i) reduce in any manner the amount of, or delay the timing of,
payments received or advanced on Assets which are required to be distributed on
any Security without the consent of the Securityholder or (ii) reduce the
consent percentages described in this paragraph without the consent of all the
Securityholders covered by such Agreement then outstanding. However, with
respect to any Series of Securities as to which a REMIC election or a FASIT
election is to be made, the Trustee will not consent to any amendment of the
applicable Agreement unless it shall first have received an opinion of counsel
to the effect that such amendment will not result in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund to fail to qualify as a
REMIC or a FASIT, as the case may be, at any time that the related Securities
are outstanding.



                                       55


     The Trustee

     The Trustee under each Agreement will be named in the related prospectus
supplement. The commercial bank, national banking association, banking
corporation or trust company serving as Trustee may have a banking relationship
with the Depositor and its affiliates, with any Servicer and its affiliates and
with any Master Servicer and its affiliates. With respect to certain Series of
Securities, a certificate administrator will perform certain duties and
functions normally performed by the Trustee. Any certificate administrator will
be a party to the applicable Agreement and will be named in the applicable
Prospectus Supplement. Any certificate administrator will have obligations and
rights similar to the Trustee as described in this Prospectus.

     Duties of the Trustee

     The Trustee will make no representations as to the validity or sufficiency
of any Agreement, the Securities or any Asset or related document and is not
accountable for the use or application by or on behalf of any Servicer of any
funds paid to the Master Servicer or its designee in respect of the Securities
or the Assets, or deposited into or withdrawn from the Collection Account or any
other account by or on behalf of the Servicer. If no Event of Default has
occurred and is continuing, the Trustee is required to perform only those duties
specifically required under the applicable Agreement, as applicable. However,
upon receipt of the various certificates, reports or other instruments required
to be furnished to it, the Trustee is required to examine such documents and to
determine whether they conform to the requirements of the applicable Agreement.

     Certain Matters Regarding the Trustee

     The Trustee and any director, officer, employee or agent of the Trustee
shall be entitled to indemnification out of the Collection Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the Trustee's (i) enforcing its rights and remedies
and protecting the interests, of the Securityholders during the continuance of
an Event of Default, (ii) defending or prosecuting any legal action in respect
of the applicable Agreement or Series of Securities (iii) being the mortgagee of
record with respect to the Mortgage Loans in a Trust Fund and the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of Securityholders, or (iv) acting or refraining from acting in good
faith at the direction of the holders of the related Series of Securities
entitled to not less than 25% (or such other percentage as is specified in the
applicable Agreement with respect to any particular matter) of the Voting Rights
for such Series; provided, however, that such indemnification will not extend to
any loss, liability or expense that constitutes a specific liability of the
Trustee pursuant to the applicable Agreement, or to any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence on
the part of the Trustee in the performance of its obligations and duties
thereunder, or by reason of its reckless disregard of such obligations or
duties, or as may arise from a breach of any representation, warranty or
covenant of the Trustee made therein.

     Resignation and Removal of the Trustee

     The Trustee may at any time resign from its obligations and duties under an
Agreement by giving written notice thereof to the Depositor, the Servicer, if
any, and all Securityholders. Upon receiving such notice of resignation, the
Depositor is required promptly to appoint a successor trustee acceptable to the
Servicer, if any. If no successor trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.

     If at any time the Trustee shall cease to be eligible to continue as such
under the applicable Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any Class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Securityholders of any Series entitled to at least 51% (or such other
percentage specified in the related prospectus


                                       56


supplement) of the Voting Rights for such Series may at any time remove the
Trustee without cause and appoint a successor trustee.

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.

MATERIAL TERMS OF THE INDENTURE

     General

     The following summary describes the material provisions that may appear in
each Indenture. The prospectus supplement for a Series of Notes will describe
any provision of the Indenture relating to such Series that materially differs
from the description thereof 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 Indenture for a Series of Notes. A
form of an Indenture has been filed as an exhibit to the Registration Statement
of which this prospectus is a part. The Depositor will provide a copy of the
Indenture (without exhibits) relating to any Series of Notes without charge upon
written request of a Securityholder of such Series addressed to Asset Backed
Funding Corporation, 214 North Tryon Street, Charlotte, North Carolina 28255,
Attention: Vice President.

     Events of Default

     Events of default under the Indenture for each Series of Notes will
generally include: (i) a default for thirty (30) days (or such other number of
days specified in such prospectus supplement) or more in the payment of any
principal of or interest on any Note of such Series; (ii) failure to perform any
other covenant of the Depositor or the Trust Fund in the Indenture which
continues for a period of sixty (60) days (or such other number of days
specified in such prospectus supplement) after notice thereof is given in
accordance with the procedures described in the related prospectus supplement;
(iii) any representation or warranty made by the Depositor or the Trust Fund in
the Indenture or in any certificate or other writing delivered pursuant thereto
or in connection therewith with respect to or affecting such Series having been
incorrect in a material respect as of the time made, and such breach is not
cured within sixty (60) days (or such other number of days specified in such
prospectus supplement) after notice thereof is given in accordance with the
procedures described in the related prospectus supplement; (iv) certain events
of bankruptcy, insolvency, receivership or liquidation of the Depositor or the
Trust Fund; or (v) any other event of default provided with respect to Notes of
that Series.

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

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


                                       57


specified in the related prospectus supplement) of the then aggregate
outstanding amount of the Notes of such 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
such other number of days specified in the related prospectus supplement) 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 such liquidation for unpaid fees and expenses. As a result, upon
the occurrence of such an event of default, the amount available for
distribution to the Securityholders would be less than would otherwise be the
case. However, the Indenture Trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the Indenture for the benefit of the Securityholders
after the occurrence of such an event of default.

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

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

     Discharge of 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 such
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 such Series.

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

     Indenture Trustee's Annual Report

     The Indenture Trustee for each Series of Notes will be required to mail
each year to all related Securityholders a brief report relating to its
eligibility and qualification to continue as Indenture Trustee under the related
Indenture, any amounts advanced by it under the Indenture, the amount, interest
rate and maturity date of


                                       58


certain indebtedness owing by such Trust to the applicable Indenture Trustee in
its individual capacity, the property and funds physically held by such
Indenture Trustee as such and any action taken by it that materially affects
such Notes and that has not been previously reported.

     The Indenture Trustee

     The Indenture Trustee for a Series of Notes will be specified in the
related prospectus supplement. The Indenture Trustee for any Series may resign
at any time, in which event the Depositor will be obligated to appoint a
successor trustee for such Series. The Depositor may also remove any such
Indenture Trustee if such Indenture Trustee ceases to be eligible to continue as
such under the related Indenture or if such Indenture Trustee becomes insolvent.
In such circumstances the Depositor will be obligated to appoint a successor
trustee for the applicable Series of Notes. Any resignation or removal of the
Indenture Trustee and appointment of a successor trustee for any Series of Notes
does not become effective until acceptance of the appointment by the successor
trustee for such Series.

     The bank or trust company serving as Indenture Trustee may have a banking
relationship with the Depositor or any of its affiliates, a Servicer or any of
its affiliates or the Master Servicer or any of its affiliates.

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

     For any Series of Securities, Credit Support may be provided with respect
to one or more Classes thereof or the related Assets. Credit Support may be in
the form of the subordination of one or more Classes of Securities, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related prospectus
supplement, or any combination of the foregoing. If so provided in the related
prospectus supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one Series to the extent described therein.

     The coverage provided by any Credit Support will be described in the
related prospectus supplement. Generally, such coverage will not provide
protection against all risks of loss and will not guarantee repayment of the
entire Security Balance of the Securities and interest thereon. If losses or
shortfalls occur that exceed the amount covered by Credit Support or that are
not covered by Credit Support, Securityholders will bear their allocable share
of deficiencies. Moreover, if a form of Credit Support covers more than one
Series of Securities (each, a "COVERED TRUST"), Securityholders evidencing
interests in any of such Covered Trusts will be subject to the risk that such
Credit Support will be exhausted by the claims of other Covered Trusts prior to
such Covered Trust receiving any of its intended share of such coverage.

     If Credit Support is provided with respect to one or more Classes of
Securities of a Series, or the related Assets, the related prospectus supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related prospectus supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction under
which it is chartered or licensed to do business, (iii) if applicable, the
identity of regulatory agencies that exercise primary jurisdiction over the
conduct of its business and (iv) its total assets, and its stockholders' or
policyholders' surplus, if applicable, as of the date specified in the
prospectus supplement. See "Risk Factors--Risks Associated with the
Securities--Credit Enhancement is Limited in Amount and Coverage."

SUBORDINATE SECURITIES

     If so specified in the related prospectus supplement, one or more Classes
of Securities of a Series may be Subordinate Securities. To the extent specified
in the related prospectus supplement, the rights of the holders of


                                       59


Subordinate Securities to receive distributions of principal and interest from
the Collection Account on any Distribution Date will be subordinated to such
rights of the holders of Senior Securities. If so provided in the related
prospectus supplement, the subordination of a Class may apply only in the event
of (or may be limited to) certain types of losses or shortfalls. The related
prospectus supplement will set forth information concerning the amount of
subordination of a Class or Classes of Subordinate Securities in a Series, the
circumstances in which such subordination will be applicable and the manner, if
any, in which the amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

     If the Assets for a Series are divided into separate groups, each
supporting a separate Class or Classes of Securities of a Series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Mortgage Loans prior
to distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Loans within the Trust Fund. The prospectus supplement for a
Series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.

LIMITED GUARANTEE

     If so specified in the related prospectus supplement with respect to a
Series of Securities, credit enhancement may be provided in the form of a
limited guarantee issued by a guarantor named therein.

FINANCIAL GUARANTY INSURANCE POLICY OR SURETY BOND

     If so specified in the related prospectus supplement with respect to a
Series of Securities, credit enhancement may be provided in the form of a
financial guaranty insurance policy or a surety bond issued by an insurer named
therein.

LETTER OF CREDIT

     Alternative credit support with respect to a Series of Securities may be
provided by the issuance of a letter of credit by the bank or financial
institution specified in the related prospectus supplement. The coverage, amount
and frequency of any reduction in coverage provided by a letter of credit issued
with respect to a Series of Securities will be set forth in the prospectus
supplement relating to such Series.

POOL INSURANCE POLICIES

     If so specified in the related prospectus supplement relating to a Series
of Securities, a pool insurance policy for the Mortgage Loans in the related
Trust Fund will be obtained. The pool insurance policy will cover any loss
(subject to the limitations described in the related prospectus supplement) by
reason of default to the extent a related Mortgage Loan is not covered by any
primary mortgage insurance policy. The amount and principal terms of any such
coverage will be set forth in the prospectus supplement.

SPECIAL HAZARD INSURANCE POLICIES

     If so specified in the related prospectus supplement, a special hazard
insurance policy may also be obtained for the related Trust Fund in the amount
set forth in such prospectus supplement. The special hazard insurance policy
will, subject to the limitations described in the related prospectus supplement,
protect against loss by reason of damage to Mortgaged Properties caused by
certain hazards not insured against under the standard form of hazard insurance
policy for the respective states, in which the Mortgaged Properties are located.
The amount and principal terms of any such coverage will be set forth in the
prospectus supplement.

MORTGAGOR BANKRUPTCY BOND

     If so specified in the related prospectus supplement, losses resulting from
a bankruptcy proceeding relating to a mortgagor affecting the Mortgage Loans in
a Trust Fund with respect to a Series of Securities will be covered


                                       60


under a mortgagor bankruptcy bond (or any other instrument that will not result
in a downgrading of the rating of the Securities of a Series by the Rating
Agency or Rating Agencies that rate such Series). Any mortgagor bankruptcy bond
or such other instrument will provide for coverage in an amount meeting the
criteria of the Rating Agency or Rating Agencies rating the Securities of the
related Series, which amount will be set forth in the related prospectus
supplement. The amount and principal terms of any such coverage will be set
forth in the prospectus supplement.

RESERVE FUNDS

     If so provided in the prospectus supplement for a Series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain Classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in such prospectus supplement. The
reserve funds for a Series may also be funded over time by depositing therein a
specified amount of the distributions received on the related Assets as
specified in the related prospectus supplement.

     Amounts on deposit in any reserve fund for a Series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related prospectus supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Securities. If so specified in the related
prospectus supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related prospectus supplement and will not be
available for further application to the Securities.

     Moneys deposited in any reserve funds will be invested in Permitted
Investments, to the extent specified in the related prospectus supplement. To
the extent specified in the related prospectus supplement, any reinvestment
income or other gain from such investments will be credited to the related
reserve fund for such Series, and any loss resulting from such investments will
be charged to such reserve fund. However, such income may be payable to any
related Servicer or another service provider as additional compensation. To the
extent specified in the related prospectus supplement, the reserve fund, if any,
for a Series will not be a part of the Trust Fund.

     Additional information concerning any reserve fund will be set forth in the
related prospectus supplement, including the initial balance of such reserve
fund, the balance required to be maintained in the reserve fund, the manner in
which such required balance will decrease over time, the manner of funding such
reserve fund, the purposes for which funds in the reserve fund may be applied to
make distributions to Securityholders and use of investment earnings from the
reserve fund, if any.

OVERCOLLATERALIZATION

     If specified in the related prospectus supplement, subordination provisions
of a Trust Fund may be used to accelerate to a limited extent the amortization
of one or more Classes of Securities relative to the amortization of the related
Assets. The accelerated amortization is achieved by the application of certain
excess interest to the payment of principal of one or more Classes of
Securities. This acceleration feature creates, with respect to the Assets or
groups thereof, overcollateralization which results from the excess of the
aggregate principal balance of the related Assets, or a group thereof, over the
principal balance of the related Class or Classes of Securities. Such
acceleration may continue for the life of the related Security, or may be
limited. In the case of limited acceleration, once the required level of
overcollateralization is reached, and subject to certain provisions specified in
the related prospectus supplement, such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following discussion contains summaries, which are general in nature,
of certain legal aspects of loans secured by single-family or multi-family
residential properties. Because such legal aspects are governed primarily


                                       61


by applicable state law(which laws may differ substantially), the summaries do
not purport to be complete nor to reflect the laws of any particular state, nor
to encompass the laws of all states in which the security for the Mortgage Loans
is situated. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See "Description
of the Trust Funds--Assets."

GENERAL

     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by instruments granting a security interest in real property which may be
mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor under a deed of trust and a grantor under a security deed or a deed to
secure debt. Under a deed of trust, the mortgagor grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale as
security for the indebtedness evidenced by the related note. A deed to secure
debt typically has two parties. By executing a deed to secure debt, the grantor
conveys title to, as opposed to merely creating a lien upon, the subject
property to the grantee until such time as the underlying debt is repaid,
generally with a power of sale as security for the indebtedness evidenced by the
related mortgage note. In case the mortgagor under a mortgage is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the mortgagor.
At origination of a mortgage loan involving a land trust, the mortgagor executes
a separate undertaking to make payments on the mortgage note. The mortgagee's
authority under a mortgage, the trustee's authority under a deed of trust and
the grantee's authority under a deed to secure debt are governed by the express
provisions of the mortgage, the law of the state in which the real property is
located, certain federal laws (including, without limitation, the Soldiers' and
Sailors' Civil Relief Act of 1940) and, in some cases, in deed of trust
transactions, the directions of the beneficiary.

     The Mortgages that encumber Multifamily Properties may contain an
assignment of rents and leases, pursuant to which the mortgagor assigns to the
lender the mortgagor's right, title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default. If the mortgagor defaults, the
license terminates and the lender is entitled to collect the rents. Local law
may require that the lender take possession of the property and/or obtain a
court-appointed receiver before becoming entitled to collect the rents.

INTEREST IN REAL PROPERTY

     The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. The Depositor, the Asset Seller or other entity specified
in the related prospectus supplement will make certain representations and



                                       62


warranties in the applicable Agreement or certain representations and warranties
will be assigned to the Trustee with respect to any Mortgage Loans that are
secured by an interest in a leasehold estate. Such representation and
warranties, if applicable, will be set forth in the prospectus supplement.

COOPERATIVE LOANS

     If specified in the prospectus supplement relating to a Series of Offered
Securities, the Mortgage Loans may also consist of cooperative apartment loans
("COOPERATIVE LOANS") secured by security interests in shares issued by a
cooperative housing corporation (a "COOPERATIVE") and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the cooperatives' buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.

     Each Cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The Cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
Cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the Cooperative's apartment building or obtaining of
capital by the Cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that Cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the Cooperative is unable to meet
the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate proprietary leases and occupancy agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize, with a significant portion of principal
being due in one final payment at maturity. The inability of the Cooperative to
refinance a mortgage and its consequent inability to make such final payment
could lead to foreclosure by the mortgagee. Similarly, a land lease has an
expiration date and the inability of the Cooperative to extend its term or, in
the alternative, to purchase the land could lead to termination of the
Cooperative's interest in the property and termination of all proprietary leases
and occupancy agreement. In either event, a foreclosure by the holder of a
blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the Mortgage Loans, the collateral securing the Cooperative
Loans.

     The Cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a Cooperative must make a monthly payment to the
Cooperative representing such tenant-stockholder's pro rata share of the
Cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying occupancy rights are financed through
a Cooperative Loan evidenced by a promissory note and secured by an assignment
of and a security interest in the occupancy agreement or proprietary lease and a
security interest in the related Cooperative shares. The lender generally takes
possession of the share certificate and a counterpart of the proprietary lease
or occupancy agreement and a financing statement covering the proprietary lease
or occupancy agreement and the cooperative shares is filed in the appropriate
state and local offices to perfect the lender's interest in its collateral.
Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of Cooperative shares. See "Foreclosure--Cooperative
Loans" below.



                                       63


LAND SALE CONTRACTS

     Under Land Sale Contracts the contract seller (hereinafter referred to as
the "CONTRACT LENDER") retains legal title to the property and enters into an
agreement with the contract purchaser (hereinafter referred to as the "CONTRACT
BORROWER") for the payment of the purchase price, plus interest, over the term
of the Land Sale Contract. Only after full performance by the borrower of the
contract is the contract lender obligated to convey title to the real estate to
the purchaser. As with mortgage or deed of trust financing, during the effective
period of the Land Sale Contract, the contract borrower is responsible for
maintaining the property in good condition and for paying real estate taxes,
assessments and hazard insurance premiums associated with the property.

     The method of enforcing the rights of the contract lender under an
installment contract varies on a state-by-state basis depending upon the extent
to which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to its terms. The terms of Land Sale Contracts
generally provide that upon default by the contract borrower, the borrower loses
his or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's equitable interest in the property is forfeited. The contract
lender in 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
contract borrower has filed the Land Sale Contract in local land records and an
ejectment action may be necessary to recover possession. In a few states,
particularly in cases of contract borrower default during the early years of a
Land Sale Contract, the courts will permit ejectment of the buyer and a
forfeiture of his or her interest in the property. However, most state
legislatures have enacted provisions by analogy to mortgage law protecting
borrowers under Land Sale Contracts from the harsh consequences of forfeiture.
Under such statues, a judicial contract may be reinstated upon full payment of
the default amount and the borrower may have a post-foreclosure statutory
redemption right. In other states, courts in equity may permit a contract
borrower with significant investment in the property under a Land Sale Contract
for the sale of real estate to share the proceeds of sale of the property after
the indebtedness is repaid or may otherwise refuse to enforce the forfeiture
clause. Nevertheless, generally speaking, the contract lender's procedures for
obtaining possession and clear title under a Land Sale Contract for the sale of
real estate in a given state are simpler and less time consuming and costly than
are the procedures for foreclosing and obtaining clear title to a mortgaged
property.

FORECLOSURE

     General

     Foreclosure is a legal procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

     Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

     Judicial Foreclosure

     A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. Such sales are made in accordance with procedures that
vary from state to state.



                                       64


     Equitable Limitations on Enforceability of Certain Provisions

     United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate mortgagors who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property adequately or the mortgagor
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a mortgagor receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

     Non-Judicial Foreclosure/Power of Sale

     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The mortgagor or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears
(without acceleration) plus the expenses incurred in enforcing the obligation.
In other states, the mortgagor or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, the procedure for public sale, the
parties entitled to notice, the method of giving notice and the applicable time
periods are governed by state law and vary among the states. Foreclosure of a
deed to secure debt is also generally accomplished by a non-judicial sale
similar to that required by a deed of trust, except that the lender or its
agent, rather than a trustee, is typically empowered to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.

     Public Sale

     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining the value of such property at the
time of sale, due to, among other things, redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings. For these reasons, it is common for the lender to purchase the
mortgaged property for an amount equal to or less than the underlying debt and
accrued and unpaid interest plus the expenses of foreclosure. Generally, state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender. Thereafter, subject to the mortgagor's right in some states to
remain in possession during a redemption period, if applicable, the lender will
become the owner of the property and have both the benefits and burdens of
ownership of the mortgaged property. For example, the lender will become
obligated to pay taxes, obtain casualty insurance and to make 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


                                       65


property. Moreover, a lender commonly incurs substantial legal fees and court
costs in acquiring a mortgaged property through contested foreclosure and/or
bankruptcy proceedings. Generally, state law controls the amount of foreclosure
expenses and costs, including attorneys' fees, that may be recovered by a
lender.

     A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its foreclosure. Accordingly, with respect to
those Mortgage Loans, if any, that are junior mortgage loans, if the lender
purchases the property the lender's title will be subject to all senior
mortgages, prior liens and certain governmental liens.

     The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.

     Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

     Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than three calendar years
following the year the Trust Fund acquired the property. With respect to a
Series of Securities for which an election is made to qualify the Trust Fund or
a part thereof as a REMIC, the applicable Agreement will permit foreclosed
property to be held for more than such period of time if the IRS grants an
extension of time within which to sell such property or independent counsel
renders an opinion to the effect that holding such property for such additional
period is permissible under the REMIC Provisions. The applicability of these
limitations if a FASIT election is made with respect to all or a part of the
Trust Fund will be described in the applicable prospectus supplement.

                                       66


     Cooperative Loans

     The Cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's certificate of incorporation and by-laws, as well as
the proprietary lease or occupancy agreement, and may be canceled by the
Cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

     The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.

     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the UCC and the security
agreement relating to those shares. Article 9 of the UCC requires that a sale be
conducted in a "commercially reasonable" manner. Whether a foreclosure sale has
been conducted in a "commercially reasonable" manner will depend on the facts in
each case. In determining commercial reasonableness, a court will look to the
notice given the debtor and the method, manner, time, place and terms of the
foreclosure. Generally, a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperatives to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account to the tenant-stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for the deficiency.

     In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in a building so converted.

JUNIOR MORTGAGES

     Some of the Mortgage Loans may be secured by junior mortgages or deeds of
trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior mortgage or deed of trust, including the
prior rights of the senior mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant


                                       67


to the deed of trust, the junior mortgagee's or junior beneficiary's lien will
be extinguished unless the junior lienholder satisfies the defaulted senior loan
or asserts its subordinate interest in a property in foreclosure proceedings.
See "--Foreclosure" herein.

     Furthermore, because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a conflict between the terms of the first mortgage or deed of trust and the
junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the mortgagor or trustor to
perform any of its obligations, the senior mortgagee or beneficiary, subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the obligation itself. Generally, all sums so expended by the mortgagee or
beneficiary become part of the indebtedness secured by the mortgage or deed of
trust. To the extent a first mortgagee expends such sums, such sums will
generally have priority over all sums due under the junior mortgage.

RIGHTS OF REDEMPTION

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

ANTI-DEFICIENCY LEGISLATION, THE BANKRUPTCY CODE AND OTHER LIMITATIONS ON
LENDERS

     Certain states have imposed statutory prohibitions which 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 would be 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.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a judicial sale to the excess of the outstanding debt
over the fair market value of the property at the time of the public sale. The
purpose of these statutes is generally to prevent a beneficiary or a mortgagee
from obtaining a large deficiency judgment against the former borrower as a
result of low or no bids at the judicial sale.

     In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the United States Bankruptcy
Code, 11 U.S.C. Sections 101 et seq. (the "BANKRUPTCY CODE"), and state laws
affording relief to debtors may interfere with or affect the ability of a
secured mortgage lender to obtain payment of a mortgage loan, to realize upon
collateral and/or enforce a deficiency judgment. For example, under


                                       68


the Bankruptcy Code, virtually all actions (including foreclosure actions and
deficiency judgment proceedings) are automatically stayed upon the filing of a
bankruptcy petition, and, usually, no interest or principal payments are made
during the course of the bankruptcy case. Foreclosure of an interest in real
property of a debtor in a case under the Bankruptcy Code can typically occur
only if the bankruptcy court vacates the stay; an action the court may be
reluctant to take, particularly if the debtor has the prospect of restructuring
his or her debts and the mortgage collateral is not deteriorating in value. The
delay and the consequences thereof caused by such automatic stay can be
significant. Also, under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a junior lienor (a subordinate lender secured by a
mortgage on the property) may stay a senior lender from taking action to
foreclose.

     A homeowner may file for relief under the Bankruptcy Code under any of
three different chapters of the Bankruptcy Code. Under Chapter 7, the assets of
the debtor are liquidated and a lender secured by a lien may "bid in" (i.e., bid
up to the amount of the debt) at the sale of the asset. See "--Foreclosure." A
homeowner may also file for relief under Chapter 11 of the bankruptcy code and
reorganize his or her debts through his or her reorganization plan.
Alternatively, a homeowner may file for relief under Chapter 13 of the
Bankruptcy Code and address his or her debts in a rehabilitation plan. (Chapter
13 is often referred to as the "wage earner chapter" or "consumer chapter"
because most individuals seeking to restructure their debts file for relief
under Chapter 13 rather than under Chapter 11.)

     The Bankruptcy Code permits a mortgage loan that is secured by property
that does not consist solely of the debtor's principal residence to be modified
without the consent of the lender provided certain substantive and procedural
safeguards are met. Under the Bankruptcy Code, the lender's security interest
may be reduced to the then-current value of the property as determined by the
court if the value is less than the amount due on the loan, thereby leaving the
lender as a general unsecured creditor for the difference between the value of
the collateral and the outstanding balance of the mortgage loan. A borrower's
unsecured indebtedness will typically be discharged in full upon payment of a
substantially reduced amount. Other modifications to a mortgage loan may include
a reduction in the amount of each scheduled payment, which reduction may result
from a reduction in the rate of interest, an alteration of the repayment
schedule, an extension of the final maturity date, and/or a reduction in the
outstanding balance of the secured portion of the loan. In certain
circumstances, subject to the court's approval, a debtor in a case under Chapter
11 of the Bankruptcy Code may have the power to grant liens senior to the lien
of a mortgage.

     A reorganization plan under Chapter 11 and a rehabilitation plan under
Chapter 13 of the Bankruptcy Code may each allow a debtor to cure a default with
respect to a mortgage loan on such debtor's residence by paying arrearages over
a period of time and to deaccelerate and reinstate the original mortgage loan
payment schedule, even though the lender accelerated the loan and a final
judgment of foreclosure had been entered in state court (provided no sale of the
property had yet occurred) prior to the filing of the debtor's petition under
the Bankruptcy Code. Under a Chapter 13 plan, curing of defaults must be
accomplished within the five year maximum term permitted for repayment plans,
such term commencing when the repayment plan becomes effective, while defaults
may be cured over a longer period of time under a Chapter 11 plan of
reorganization.

     Generally, a repayment plan in a case under Chapter 13 may not modify the
claim of a mortgage lender if the borrower elects to retain the property, the
property is the borrower's principal residence and the property is the lender's
only collateral. Certain courts have allowed modifications when the mortgage
loan is secured both by the debtor's principal residence and by collateral that
is not "inextricably bound" to the real property, such as appliances, machinery,
or furniture. Certain courts have also allowed modifications when the Mortgage
Loan is fully unsecured at the time of bankruptcy.

     The general protection for mortgages secured only by the debtor's principal
residence is not applicable in a case under Chapter 13 if the last payment on
the original payment schedule is due before the final date for payment under the
debtor's Chapter 13 plan (which date could be up to five years after the debtor
emerges from bankruptcy). Under several recently decided cases, the terms of
such a loan can be modified in the manner described above. While these decisions
are contrary to the holding in a prior case by a senior appellate court, it is
possible that the later decisions will become the accepted interpretation in
view of the language of the applicable statutory provision. If this
interpretation is adopted by a court considering the treatment in a Chapter 13
repayment plan of a Mortgage Loan, it is possible that the Mortgage Loan could
be modified.


                                       69


     State statutes and general principles of equity may also provide a
mortgagor with means to halt a foreclosure proceeding or sale and to force a
restructuring of a mortgage loan on terms a lender would not otherwise accept.

     In a bankruptcy or similar proceeding of a mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the mortgagor under the related mortgage loan prior to the
bankruptcy or similar proceeding. Payments on long-term debt may be protected
from recovery as preferences if they are payments in the ordinary course of
business made on debts incurred in the ordinary course of business or if the
value of the collateral exceeds the debt at the time of payment. Whether any
particular payment would be protected depends upon the facts specific to a
particular transaction.

     A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. Moreover, the laws of certain states also give priority
to certain tax and mechanics liens over the lien of a mortgage. Under the
Bankruptcy Code, if the court finds that actions of the mortgagee have been
unreasonable and inequitable, the lien of the related mortgage may be
subordinated to the claims of unsecured creditors.

     Bankruptcy reform legislation being considered by the Senate would amend
the Bankruptcy Code (such amendment, the "TILA AMENDMENT") to authorize
bankruptcy court judges to disallow claims based on secured debt if the creditor
failed to comply with certain provisions of the federal Truth in Lending Act. As
most recently proposed, such provision would apply retroactively to secured debt
incurred by a debtor prior to the date of effectiveness of such legislation,
including the Mortgage Loans. The House bill does not include a comparable
provision as of the date hereof. If the TILA Amendment were to become law, a
violation of the Truth in Lending act with respect to a Mortgage Loan could
result in a total loss with respect to such loan in a bankruptcy proceeding. Any
such violation would be a breach of representation and warranty of the
Depositor, and the Depositor would be obligated to repurchase such Mortgage Loan
as described herein.

     Various proposals to amend the Bankruptcy Code in ways that could adversely
affect the value of the Mortgage Loans in a trust have been considered by
Congress, and more such proposed legislation may be considered in the future. No
assurance can be given that any particular proposal will or will not be enacted
into law, or that any provision so enacted will not differ materially from the
proposals described above.

     The Bankruptcy Code provides priority to certain tax liens over the lien of
the mortgage. In addition, substantive requirements are imposed upon mortgage
lenders in connection with the origination and the servicing of mortgage loans
by numerous federal and some state consumer protection laws. These laws include
the federal Truth-in-Lending Act, Real Estate Settlement Procedures Act, Equal
Credit Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act, and
related statutes. These federal laws impose specific statutory liabilities upon
lenders who originate mortgage loans and who fail to comply with the provisions
of the applicable laws. In some cases, this liability may affect assignees of
the Mortgage Loans.

ENFORCEABILITY OF CERTAIN PROVISIONS

     Standard forms of note, mortgage and deed of trust generally 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 late charges which a lender may collect
from a borrower for delinquent payments. Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.

     Courts have imposed general equitable principles upon foreclosure. These
equitable principles are generally designed to relieve the borrower from the
legal effect of defaults under the loan documents. Examples of judicial remedies
that may be fashioned include judicial requirements that the lender undertake
affirmative and expensive actions to determine the causes for the borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases, courts have substituted their judgment for the lender's judgment
and have required lenders to reinstate loans or recast payment schedules to
accommodate borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage instrument is not monetary, such as the borrower failing to
adequately maintain the property or the


                                       70


borrower executing a second mortgage or deed of trust affecting the property. In
other cases, some courts have been faced with the issue of whether federal or
state constitutional provisions reflecting due process concerns for adequate
notice require that borrowers under the deeds of trust receive notices in
addition to the statutorily-prescribed minimum requirements. For the most part,
these cases have upheld the notice provisions as being reasonable or have found
that the sale by a trustee under a deed of trust or under a mortgage having a
power of sale does not involve sufficient state action to afford constitutional
protections to the borrower.

ENVIRONMENTAL CONSIDERATIONS

     A lender may be subject to unforeseen environmental risks when taking a
security interest in real or personal property. Property subject to such a
security interest may be subject to federal, state, and local laws and
regulations relating to environmental protection. Such laws may regulate, among
other things: emissions of air pollutants; discharges of wastewater or storm
water; generation, transport, storage or disposal of hazardous waste or
hazardous substances; operation, closure and removal of underground storage
tanks; removal and disposal of asbestos-containing materials; management of
electrical or other equipment containing polychlorinated biphenyls ("PCBS").
Failure to comply with such laws and regulations may result in significant
penalties, including civil and criminal fines. Under the laws of certain states,
environmental contamination on a property may give rise to a lien on the
property to ensure the availability and/or reimbursement of cleanup costs.
Generally all subsequent liens on such property are subordinated to such a lien
and, in some states, even prior recorded liens are subordinated to such liens
("SUPERLIENS"). In the latter states, the security interest of the Trustee in a
property that is subject to such Superlien could be adversely affected.

     Under the federal Comprehensive Environmental Response, Compensation and
Liability Act, as amended ("CERCLA"), and under state law in certain states, a
secured party which takes a deed in lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, operates a mortgaged property or undertakes
certain types of activities that may constitute management of the mortgaged
property may become liable in certain circumstances for the costs of remedial
action ("CLEANUP COSTS") if hazardous wastes or hazardous substances have been
released or disposed of on the property. Such Cleanup Costs may be substantial.
CERCLA imposes strict, as well as joint and several liability for environmental
remediation and/or damage costs on several classes of "potentially responsible
parties," including current "owners and/or operators" of property, irrespective
of whether those owners or operators caused or contributed to the contamination
on the property. In addition, owners and operators of properties that generate
hazardous substances that are disposed of at other "off-site" locations may be
held strictly, jointly and severally liable for environmental remediation and/or
damages at those off-site locations. Many states also have laws that are similar
to CERCLA. Liability under CERCLA or under similar state law could exceed the
value of the property itself as well as the aggregate assets of the property
owner.

     The law is unclear as to whether and under what precise circumstances
cleanup costs, or the obligation to take remedial actions, could be imposed on a
secured lender such as the Trust Fund. Under the laws of some states and under
CERCLA, a lender may be liable as an "owner or operator" for costs of addressing
releases or threatened releases of hazardous substances on a mortgaged property
if such lender or its agents or employees have "participated in the management"
of the operations of the borrower, even though the environmental damage or
threat was caused by a prior owner or current owner or operator or other third
party. Excluded from CERCLA's definition of "owner or operator" is a person "who
without participating in the management of . . . [the] facility, holds indicia
of ownership primarily to protect his security interest" (the "Secured-creditor
exemption"). This exemption for holders of a security interest such as a secured
lender applies only to the extent that a lender seeks to protect its security
interest in the contaminated facility or property. Thus, if a lender's
activities begin to encroach on the actual management of such facility or
property, the lender faces potential liability as an "owner or operator" under
CERCLA. Similarly, when a lender forecloses and takes title to a contaminated
facility or property, the lender may incur potential CERCLA liability in various
circumstances, including among others, when it holds the facility or property as
an investment (including leasing the facility or property to a third party),
fails to market the property in a timely fashion or fails to properly address
environmental conditions at the property or facility.

     The Resource Conservation and Recovery Act, as amended ("RCRA"), contains a
similar secured-creditor exemption for those lenders who hold a security
interest in a petroleum underground storage tank ("UST") or in real estate
containing a UST, or that acquire title to a petroleum UST or facility or
property on which such a UST is located. As under CERCLA, a lender may lose its
secured-creditor exemption and be held liable under RCRA as a


                                       71


UST owner or operator if such lender or its employees or agents participate in
the management of the UST. In addition, if the lender takes title to or
possession of the UST or the real estate containing the UST, under certain
circumstances the secured-creditor exemption may be deemed to be unavailable.

     A decision in May 1990 of the United States Court of Appeals for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly construed
CERCLA's secured-creditor exemption. The court's opinion suggested that a lender
need not have involved itself in the day-to-day operations of the facility or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather, liability could attach to a lender if its involvement with the
management of the facility were broad enough to support the inference that the
lender had the capacity to influence the borrower's treatment of hazardous
waste. The court added that a lender's capacity to influence such decisions
could be inferred from the extent of its involvement in the facility's financial
management. A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in In re Bergsoe Metal Corp., apparently disagreeing with, but not
expressly contradicting, the Fleet Factors court, held that a secured lender had
no liability absent "some actual management of the facility" on the part of the
lender.

     Court decisions have taken varying views of the scope of the
secured-creditor exemption, leading to administrative and legislative efforts to
provide guidance to lenders on the scope of activities that would trigger CERCLA
and/or RCRA liability. Until recently, these efforts have failed to provide
substantial guidance.

     On September 28, 1996, Congress enacted, and on September 30, 1996 the
President signed into law the Asset Conservation Lender Liability and Deposit
Insurance Protection Act of 1996 (the "ASSET CONSERVATION ACT"). The Asset
Conservation Act was intended to clarify the scope of the secured creditor
exemption. This legislation more clearly defines the kinds of activities that
would constitute "participation in management" and that therefore would trigger
liability for secured parties under CERCLA. It also identified certain
activities that ordinarily would not trigger liability, provided, however, that
such activities did not otherwise rise to the level of "participation in
management." The Asset Conservation Act specifically reverses the Fleet Factors
"capacity to influence" standard. The Asset Conservation Act also provides
additional protection against liability in the event of foreclosure. However,
since the courts have not yet had the opportunity to interpret the new statutory
provisions, the scope of the additional protections offered by the Asset
Conservation Act is not fully defined. It also is important to note that the
Asset Conservation Act does not offer complete protection to lenders and that
the risk of liability remains.

     If a secured lender does become liable, it may be entitled to bring an
action for contribution against the owner or operator who created the
environmental contamination or against some other liable party, but that person
or entity may be bankrupt or otherwise judgment-proof. It is therefore possible
that cleanup or other environmental liability costs could become a liability of
the Trust Fund and occasion a loss to the Trust Fund and to Securityholders in
certain circumstances. The new secured creditor amendments to CERCLA, also,
would not necessarily affect the potential for liability in actions by either a
state or a private party under other federal or state laws which may impose
liability on "owners or operators" but do not incorporate the secured-creditor
exemption.

     Traditionally, residential mortgage lenders have not taken steps to
evaluate whether hazardous wastes or hazardous substances are present with
respect to any mortgaged property prior to the origination of the mortgage loan
or prior to foreclosure or accepting a deed-in-lieu of foreclosure. Neither the
Depositor nor any Servicer makes any representations or warranties or assumes
any liability with respect to: environmental conditions of such Mortgaged
Property; the absence, presence or effect of hazardous wastes or hazardous
substances on, near or emanating from such Mortgaged Property; the impact on
Securityholders of any environmental condition or presence of any substance on
or near such Mortgaged Property; or the compliance of any Mortgaged Property
with any environmental laws. In addition, no agent, person or entity otherwise
affiliated with the Depositor is authorized or able to make any such
representation, warranty or assumption of liability relative to any such
Mortgaged Property.

DUE-ON-SALE CLAUSES

     Unless the related prospectus supplement indicates otherwise, the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor sells, transfers
or conveys the related Mortgaged Property. The enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited


                                       72


or denied. However, with respect to certain loans 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 limited exceptions. Due-on-sale clauses contained in mortgage loans
originated by federal savings and loan associations of federal savings banks are
fully enforceable pursuant to regulations of the United States Federal Home Loan
Bank Board, as succeeded by the Office of Thrift Supervision, which preempt
state law restrictions on the enforcement of such clauses. Similarly,
"due-on-sale" clauses in mortgage loans made by national banks and federal
credit unions are now fully enforceable pursuant to preemptive regulations of
the Comptroller of the Currency and the National Credit Union Administration,
respectively.

     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St. Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the Mortgage Loans and the number of Mortgage Loans which may
extend to maturity.

PREPAYMENT CHARGES

     Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if such loans are paid
prior to maturity. With respect to Mortgaged Properties that are owner-occupied,
it is anticipated that prepayment charges may not be imposed with respect to
many of the Mortgage Loans. The absence of such a restraint on prepayment,
particularly with respect to fixed rate Mortgage Loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirement of
such loans.

SUBORDINATE FINANCING

     Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.

APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("TITLE V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision that expressly rejects
application of the federal law. In addition, even where Title V is not so
rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.



                                       73


     The Depositor believes that a court interpreting Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of such mortgage
loans, any such limitation under such state's usury law would not apply to such
mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of such state action will be eligible for
inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered an opinion that such choice of law provision would be given effect.

     Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the mortgagor may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

     Alternative mortgage instruments, including adjustable rate mortgage loans
and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St. Germain Act ("TITLE VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting, prior to October 15, 1985, a law or constitutional provision
expressly rejecting the applicability of such provisions. Certain states have
taken such action.

HOMEOWNERS PROTECTION ACT OF 1998

     The Homeowners Protection Act of 1998 ("HOPA") provides for certain
disclosure and termination requirements for primary mortgage insurance ("PMI").
The termination provisions of HOPA apply only to mortgage loans relating to
single-family primary residences originated on or after July 29, 1999. Such
termination provisions govern when a mortgagor may cancel the requirement to
maintain PMI and when the requirement to maintain PMI is automatically
terminated. In general, voluntary termination is permitted and automatic
termination occurs when the principal balance of the mortgage loan is reduced to
80% or 78%, respectively, of the original property value. The disclosure
requirements of HOPA vary depending on whether the mortgage loan was originated
before or after July 29, 1999. Such disclosure requirements include notification
of the circumstances whereby a mortgagor may cancel PMI, the date when PMI
automatically terminates and servicer contact information. In addition, HOPA
provides that no later than 30 days after cancellation or termination of PMI,
the servicer shall provide written notification that such PMI is terminated and
no further payments are due or payable. Any servicer, mortgagee or mortgage
insurer that violates provisions of HOPA is subject to possible liability which
includes, but is not limited to, actual damages, statutory damages and
reasonable attorney's fees.



                                       74


TEXAS HOME EQUITY LOANS

     Generally, any "cash-out" refinance or other non-purchase money transaction
(except for rate/term refinance loans and certain other narrow exceptions)
secured by a Texas resident's principal residence is subject to the provisions
set forth in Section 50(a)(6) of Article XVI of the Constitution of Texas (the
"TEXAS HOME EQUITY LAWS"). The Texas Home Equity Laws provide for certain
disclosure requirements, caps on allowable fees, required loan closing
procedures and other restrictions. Failure, inadvertent or otherwise, to comply
with any requirement may render the Mortgage Loan unenforceable and/or the lien
on the Mortgaged Property invalid. Because mortgage loans which are subject to
the Texas Home Equity Laws can be foreclosed only pursuant to court order,
rather than non-judicial foreclosure as is available for other types of mortgage
loans in Texas, delays and increased losses may result in connection with
foreclosures of such loans. If a court were to find that any requirement of the
Texas Home Equity Laws was not complied with, the court could refuse to allow
foreclosure to proceed, declare the lien on the Mortgaged Property to be
invalid, and/or require the originating lender or the holder of the note to
forfeit some or all principal and interest of the related Mortgage Loan. Title
insurance generally available on such Mortgage Loans may exclude coverage for
some of the risks described in this paragraph.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Generally, under the terms of the Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the "RELIEF ACT"), a mortgagor who enters military service
after the origination of such mortgagor's Mortgage Loan (including a mortgagor
who is a member of the National Guard or is in reserve status at the time of the
origination of the Mortgage Loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such
mortgagor's active duty status, unless a court orders otherwise upon application
of the lender. It is possible that such action could have an effect, for an
indeterminate period of time, on the ability of the Servicer to collect full
amounts of interest on certain of the Mortgage Loans in a Trust Fund. Any
shortfall in interest collections resulting from the application of the Relief
Act could result in losses to the holders of the Certificates of the related
Series. Further, the Relief Act imposes limitations which would impair the
ability of the Servicer to foreclose on an affected Mortgage Loan during the
mortgagor's period of active duty status. Thus, in the event that such a
Mortgage Loan goes into default, there may be delays and losses occasioned by
the inability to realize upon the Mortgaged Property in a timely fashion.
Certain states have enacted comparable legislation which may interfere with or
affect the ability of the Servicer to timely collect payments of principal and
interest on, or to foreclose on, Mortgage Loans of mortgagors in such states who
are active or reserve members of the armed services.

FORFEITURE FOR DRUG, RICO AND MONEY LAUNDERING VIOLATIONS

     Federal law provides that property purchased or improved with assets
derived from criminal activity or otherwise tainted, or used in the commission
of certain offenses, can be seized and ordered forfeited to the United States of
America. The offenses which can trigger such a seizure and forfeiture include,
among others, violations of the Racketeer Influenced and Corrupt Organizations
Act, the Bank Secrecy Act, the anti-money laundering laws and regulations,
including the USA Patriot Act of 2001 and the regulations issued thereunder, as
well as the narcotic drug laws. In many instances, the United States may seize
the property even before a conviction occurs.

     In the event of a forfeiture proceeding, a lender may be able to establish
its interest in the property by proving that (i) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before any other crime upon
which the forfeiture is based, or (ii) the lender, at the time of the execution
of the mortgage, "did not know or was reasonably without cause to believe that
the property was subject to forfeiture." However, there can be no assurance that
such a defense will be successful.

                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     The following discussion contains summaries, which are general in nature,
of certain legal matters relating to the Contracts. Because such legal aspects
are governed primarily by applicable state law (which laws may differ
substantially), the summaries do not purport to be complete nor to reflect the
laws of any particular state, nor to encompass the laws of all states in which
the security for the Contracts is situated. The summaries are qualified in their
entirety by reference to the appropriate laws of the states in which Contracts
may be originated.



                                       75


GENERAL

     As a result of the assignment of the Contracts to the Trustee, the Trustee
will succeed collectively to all of the rights (including the right to receive
payment on the Contracts) of the obligee under the Contracts. Each Contract
evidences both (a) the obligation of the obligor to repay the loan evidenced
thereby, and (b) the grant of a security interest in the Manufactured Home to
secure repayment of such loan. Certain aspects of both features of the Contracts
are described more fully below.

     The Contracts generally are "chattel paper" as defined in the UCC in effect
in the states in which the Manufactured Homes initially were registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the applicable
Agreement, the Servicer will transfer physical possession of the Contracts to
the Trustee or its custodian or may retain possession of the Contracts as
custodian for the Trustee. In addition, the Servicer will make an appropriate
filing of a UCC-1 financing statement in the appropriate states to give notice
of the Trustee's ownership of the Contracts. The Contracts will be stamped or
marked otherwise to reflect their assignment from the Company to the Trustee
only if provided in the related prospectus supplement. 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 Contracts could be defeated.

SECURITY INTERESTS IN THE MANUFACTURED HOMES

     The Manufactured Homes securing the Contracts may be located in all 50
states. Security interests in manufactured homes may be perfected either by
notation of the secured party's lien on the certificate of title or by delivery
of the required documents and payment of a fee to the state motor vehicle
authority, depending on state law. In some nontitle states, perfection pursuant
to the provisions of the UCC is required. The Asset Seller may effect such
notation or delivery of the required documents and fees, and obtain possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered. In the event the Asset Seller fails, due to clerical error, to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few states), the Asset Seller may not have a first priority security
interest in the Manufactured Home securing a Contract. As manufactured homes
have become larger and often have been attached to their sites without any
apparent intention to move them, courts in many states have held that
manufactured homes, under certain circumstances, may become subject to real
estate title and recording laws. As a result, a security interest in a
manufactured home could be rendered subordinate to the interests of other
parties claiming an interest in the home under applicable state real estate law.
In order to perfect a security interest in a manufactured home under real estate
laws, the holder of the security interest must file either a "fixture filing"
under the provisions of the UCC or a real estate mortgage under the real estate
laws of the state where the home is located. These filings must be made in the
real estate records office of the county where the home is located.
Substantially all of the Contracts contain provisions prohibiting the borrower
from permanently attaching the Manufactured Home to its site. So long as the
borrower does not violate this agreement, a security interest in the
Manufactured Home will be governed by the certificate of title laws or the UCC,
and the notation of the security interest on the certificate of title or the
filing of a UCC financing statement will be effective to maintain the priority
of the security interest in the Manufactured Home. If, however, a Manufactured
Home is permanently attached to its site, other parties could obtain an interest
in the Manufactured Home which is prior to the security interest originally
retained by the Asset Seller and transferred to the Depositor. With respect to a
Series of Securities and if so described in the related prospectus supplement,
the Servicer may be required to perfect a security interest in the Manufactured
Home under applicable real estate laws. The Warranting Party will represent that
as of the date of the sale to the Depositor it has obtained a perfected first
priority security interest by proper notation or delivery of the required
documents and fees with respect to substantially all of the Manufactured Homes
securing the Contracts.

     The Depositor will cause the security interests in the Manufactured Homes
to be assigned to the Trustee on behalf of the Securityholders. The Depositor or
the Trustee will amend the certificates of title (or file UCC-3 statements) to
identify the Trustee as the new secured party, and will deliver the certificates
of title to the Trustee or note thereon the interest of the Trustee only if
specified in the related prospectus supplement. Accordingly, the Asset Seller
(or other originator of the Contracts) will continue to be named as the secured
party on the certificates of title relating to the Manufactured Homes. In some
states, such assignment is an effective conveyance of such


                                       76


security interest without amendment of any lien noted on the related certificate
of title and the new secured party succeeds to Servicer's rights as the secured
party. However, in some states, in the absence of an amendment to the
certificate of title (or the filing of a UCC-3 statement), such assignment of
the security interest in the Manufactured Home may not be held effective or such
security interests may not be perfected and in the absence of such notation or
delivery to the Trustee, the assignment of the security interest in the
Manufactured Home may not be effective against creditors of the Asset Seller (or
such other originator of the Contracts) or a trustee in bankruptcy of the Asset
Seller (or such other originator).

     In the absence of fraud, forgery or permanent affixation of the
Manufactured Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Asset Seller
(or other originator of the Contracts) on the certificate of title or delivery
of the required documents and fees will be sufficient to protect the
Securityholders against the rights of subsequent purchasers of a Manufactured
Home or subsequent lenders who take a security interest in the Manufactured
Home. If there are any Manufactured Homes as to which the security interest
assigned to the Trustee is not perfected, such security interest would be
subordinate to, among others, subsequent purchasers for value of Manufactured
Homes and holders of perfected security interests. There also exists a risk in
not identifying the Trustee as the new secured party on the certificate of title
that, through fraud or negligence, the security interest of the Trustee could be
released.

     In the event that the owner of a Manufactured Home moves it to a state
other than the state in which such 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 such relocation and
thereafter only if and after the owner re-registers the Manufactured Home in
such state. If the owner were to relocate a Manufactured Home to another state
and not re-register the Manufactured Home in such state, and if steps are not
taken to re-perfect the Trustee's security interest in such state, the security
interest in the Manufactured Home would cease to be perfected. A majority of
states generally require surrender of a certificate of title to re-register a
Manufactured Home; accordingly, the Servicer must surrender possession if it
holds the certificate of title to such Manufactured Home or, in the case of
Manufactured Homes registered in states which provide for notation of lien, the
Asset Seller (or other originator) would receive notice of surrender if the
security interest in the Manufactured Home is noted on the certificate of title.
Accordingly, the Trustee would have the opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate of title for registration of a manufactured home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured housing contracts, the Servicer takes steps to effect such
re-perfection upon receipt of notice of re-registration or information from the
obligor as to relocation. Similarly, when an obligor under a manufactured
housing contract sells a manufactured home, the Servicer must surrender
possession of the certificate of title or, if it is noted as lienholder on the
certificate of title, will receive notice as a result of its lien noted thereon
and accordingly will have an opportunity to require satisfaction of the related
manufactured housing conditional sales contract before release of the lien.
Under the applicable Agreement, the Servicer is obligated to take such steps, at
the Servicer's expense, as are necessary to maintain perfection of security
interests in the Manufactured Homes.

     Under the laws of most states, liens for repairs performed on a
Manufactured Home and liens for personal property taxes take priority even over
a perfected security interest. The Warranting Party will represent in the
applicable Agreement that it has no knowledge of any such liens with respect to
any Manufactured Home securing payment on any Contract. However, such liens
could arise at any time during the term of a Contract. No notice will be given
to the Trustee or Securityholders in the event such a lien arises.

ENFORCEMENT OF SECURITY INTERESTS IN MANUFACTURED HOMES

     The Servicer on behalf of the Trustee, to the extent required by the
applicable Agreement, may take action to enforce the Trustee's security interest
with respect to Contracts in default by repossession and resale of the
Manufactured Homes securing such defaulted Contracts. So long as the
Manufactured Home has not become subject to the real estate law, a creditor can
repossess a Manufactured Home securing a Contract by voluntary surrender, by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a number of days' notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in



                                       77


effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit so that the debtor may
redeem at or before such resale. In the event of such repossession and resale of
a Manufactured Home, the Trustee would be entitled to be paid out of the sale
proceeds before such proceeds could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently perfected security interests
or, thereafter, to the debtor.

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

     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.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     The terms of the Relief Act apply to an obligor on a Contract as described
for a mortgagor on a Mortgage Loan under "Certain Legal Aspects of Mortgage
Loans--Soldiers' and Sailors' Civil Relief Act of 1940."

CONSUMER PROTECTION LAWS

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

TRANSFERS OF MANUFACTURED HOMES; ENFORCEABILITY OF DUE-ON-SALE CLAUSES

     The Contracts, in general, prohibit the sale or transfer of the related
Manufactured Homes without the consent of the Servicer and permit the
acceleration of the maturity of the Contracts by the Servicer upon any such sale
or transfer that is not consented to. Generally, it is expected that the
Servicer will permit most transfers of Manufactured Homes and not accelerate the
maturity of the related Contracts. In certain cases, the transfer may be made by
a delinquent obligor in order to avoid a repossession proceeding with respect to
a Manufactured Home.

     In the case of a transfer of a Manufactured Home after which the Servicer
desires to accelerate the maturity of the related Contract, the Servicer's
ability to do so will depend on the enforceability under state law of the
"due-on-sale" clause. The Garn-St. Germain Depositary Institutions Act of 1982
preempts, subject to certain exceptions and conditions, state laws prohibiting
enforcement of "due-on-sale" clauses applicable to the Manufactured Homes.
Consequently, in some states the Servicer may be prohibited from enforcing a
"due-on-sale" clause in respect of certain Manufactured Homes.

APPLICABILITY OF USURY LAWS

     Title V provides that, subject to the following conditions, state usury
limitations shall not apply to any loan which is secured by a first lien on
certain kinds of manufactured housing. The Contracts would be covered if they
satisfy certain conditions, among other things, governing the terms of any
prepayments, late charges and deferral


                                       78


fees and requiring a 30-day notice period prior to instituting any action
leading to repossession of or foreclosure with respect to 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 which 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 so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related Asset Seller will represent that all of the Contracts comply with
applicable usury law.

                         FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The following discussion represents the opinion of Cadwalader, Wickersham &
Taft LLP or Hunton & Williams LLP, as to the anticipated material federal income
tax consequences of the purchase, ownership and disposition of the Securities
offered hereunder. This discussion is directed solely to Securityholders that
hold the Securities as capital assets within the meaning of Section 1221 of the
Internal Revenue Code of 1986, as amended (the "CODE") and does not purport to
discuss all federal income tax consequences that may be applicable to particular
categories of investors, some of which (such as banks, insurance companies and
foreign investors) may be subject to special rules. Further, the authorities on
which this discussion, and the opinion referred to below, are based are subject
to change or differing interpretations, which could apply retroactively. In
addition to the federal income tax consequences described herein, potential
investors should consider the state and local tax consequences, if any, of the
purchase, ownership and disposition of the Securities. See "State and Other Tax
Consequences." Securityholders are advised to consult their own tax advisors
concerning the federal, state, local or other tax consequences to them of the
purchase, ownership and disposition of the Securities offered hereunder.

     The following discussion addresses securities of four general types: (i)
securities ("REMIC SECURITIES") representing interests in a Trust Fund, or a
portion thereof, that the Trustee will elect to have treated as a real estate
mortgage investment conduit ("REMIC") under Sections 860A through 860G (the
"REMIC PROVISIONS") of the Code, (ii) securities ("GRANTOR TRUST Securities")
representing interests in a Trust Fund ("GRANTOR TRUST FUND") as to which no
such election will be made, (iii) securities ("PARTNERSHIP SECURITIES")
representing interests in a Trust Fund ("PARTNERSHIP TRUST FUND") which is
treated as a partnership for federal income tax purposes, and (iv) securities
("DEBT SECURITIES") representing indebtedness of a Partnership Trust Fund for
federal income tax purposes. The prospectus supplement for each Series of
Securities will indicate which of the foregoing treatments will apply to such
Series and, if a REMIC election (or elections) will be made for the related
Trust Fund, will identify all "regular interests" and "residual interests" in
the REMIC. For purposes of this tax discussion, (i) references to a
"Securityholder" or a "holder" are to the beneficial owner of a Security, (ii)
references to "REMIC Pool" are to an entity or portion thereof as to which a
REMIC election will be made and (iii) unless indicated otherwise in the
applicable prospectus supplement, references to "Mortgage Loans" include
Contracts. Except as set forth in the applicable prospectus supplement, no REMIC
election will be made with respect to Unsecured Home Improvement Loans. The
discussion below assumes that no election will be made to treat the Trust Fund,
or any portion thereof, as a financial asset securitization investment trust (a
"FASIT") under Sections 860H through 860L of the Code. If a FASIT election is
made for a particular Series, the prospectus supplement for that Series will
address the material federal income tax consequences of such election.
Securities issued with respect to a Series for which a FASIT election has been
made are referred to herein as "FASIT Securities."

     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations issued thereunder (the "OID REGULATIONS"), and in
part upon the REMIC Provisions and the Treasury regulations issued thereunder
(the "REMIC REGULATIONS"). The OID Regulations do not adequately address certain
issues relevant to, and in some instances provide that they are not applicable
to, securities such as the Securities.

     Taxable Mortgage Pools

     Corporate income tax can be imposed on the net income of certain entities
issuing non-REMIC debt obligations secured by real estate mortgages ("TAXABLE
MORTGAGE POOLS"). Any entity other than a REMIC or a


                                       79


FASIT will be considered a Taxable Mortgage Pool if (i) substantially all of the
assets of the entity consist of debt obligations and more than 50% of such
obligations consist of "real estate mortgages," (ii) such entity is the obligor
under debt obligations with two or more maturities, and (iii) under the terms of
the debt obligations on which the entity is the obligor, payments on such
obligations bear a relationship to payments on the obligations held by the
entity. Furthermore, a group of assets held by an entity can be treated as a
separate Taxable Mortgage Pool if the assets are expected to produce significant
cash flow that will support one or more of the entity's issues of debt
obligations. The Depositor generally will structure offerings of non-REMIC
Securities to avoid the application of the Taxable Mortgage Pool rules.

                                     REMICS

CLASSIFICATION OF REMICS

     With respect to each Series of REMIC Securities, assuming compliance with
all provisions of the related Pooling and Servicing Agreement, the related Trust
Fund (or each applicable portion thereof) will qualify as a REMIC and the REMIC
Securities offered with respect thereto will be considered to evidence ownership
of "regular interests" ("REGULAR SECURITIES") or "residual interests" ("RESIDUAL
SECURITIES") in that REMIC within the meaning of the REMIC Provisions.

     In order for the REMIC Pool to qualify as a REMIC, there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in the
Code. The REMIC Pool must fulfill an asset test, which requires that no more
than a de minimis portion of the assets of the REMIC Pool, as of the close of
the third calendar month beginning after the "STARTUP DAY" (which for purposes
of this discussion is the date of issuance of the REMIC Securities) and at all
times thereafter, may consist of assets other than "qualified mortgages" and
"permitted investments." The REMIC Regulations provide a safe harbor pursuant to
which the de minimis requirement will be met if at all times the aggregate
adjusted basis of the nonqualified assets is less than 1% of the aggregate
adjusted basis of all the REMIC Pool's assets. An entity that fails to meet the
safe harbor may nevertheless demonstrate that it holds no more than a de minimis
amount of nonqualified assets. A REMIC Pool also must provide "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations" or agents thereof and must furnish applicable tax information to
transferors or agents that violate this requirement. The Pooling and Servicing
Agreement with respect to each Series of REMIC Securities will contain
provisions meeting these requirements. See "--Taxation of Owners of Residual
Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Disqualified Organizations."

     A qualified mortgage is any obligation that is principally secured by an
interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is purchased by the REMIC Pool within a three-month period
thereafter pursuant to a fixed price contract in effect on the Startup Day.
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans,
and, generally, certificates of beneficial interest in a grantor trust that
holds mortgage loans and regular interests in another REMIC, such as lower-tier
regular interests in Tiered REMICs. The REMIC Regulations specify that loans
secured by timeshare interests, shares held by a tenant stockholder in a
cooperative housing corporation, and manufactured housing that qualifies as a
"single family residence" under Code section 25(e)(10) can be qualified
mortgages. A qualified mortgage includes a qualified replacement mortgage, which
is any property that would have been treated as a qualified mortgage if it were
transferred to the REMIC Pool on the Startup Day and that is received either (i)
in exchange for any qualified mortgage within a three-month period thereafter or
(ii) in exchange for a "defective obligation" within a two-year period
thereafter. A "defective obligation" includes (i) a mortgage in default or as to
which default is reasonably foreseeable, (ii) a mortgage as to which a customary
representation or warranty made at the time of transfer to the REMIC Pool has
been breached, (iii) a mortgage that was fraudulently procured by the mortgagor,
and (iv) a mortgage that was not in fact principally secured by real property
(but only if such mortgage is disposed of within 90 days of discovery). A
Mortgage Loan that is "defective" as described in clause (iv) that is not sold
or, if within two years of the Startup Day, exchanged, within 90 days of
discovery, ceases to be a qualified mortgage after such 90-day period.

     Permitted investments include cash flow investments, qualified reserve
assets, and foreclosure property. A cash flow investment is an investment,
earning a return in the nature of interest, of amounts received on or with
respect to qualified mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution


                                       80


to holders of interests in the REMIC Pool. A qualified reserve asset is any
intangible property held for investment that is part of any reasonably required
reserve maintained by the REMIC Pool to provide for payments of expenses of the
REMIC Pool or amounts due on the regular or residual interests in the event of
defaults (including delinquencies) on the qualified mortgages, lower than
expected reinvestment returns, prepayment interest shortfalls and certain other
contingencies. The reserve fund will be disqualified if more than 30% of the
gross income from the assets in such fund for the year is derived from the sale
or other disposition of property held for less than three months, unless
required to prevent a default on the regular interests caused by a default on
one or more qualified mortgages. A reserve fund must be reduced "promptly and
appropriately" as payments on the Mortgage Loans are received. Foreclosure
property is real property acquired by the REMIC Pool in connection with the
default or imminent default of a qualified mortgage and generally may not be
held beyond the close of the third calendar year beginning after the taxable
year of acquisition unless an extension is granted by the IRS.

     In addition to the foregoing requirements, the various interests in a REMIC
Pool also must meet certain requirements. All of the interests in a REMIC Pool
must be either of the following: (i) one or more Classes of regular interests or
(ii) a single class of residual interests on which distributions, if any, are
made pro rata. A regular interest is an interest in a REMIC Pool that is issued
on the Startup Day with fixed terms, is designated as a regular interest, and
unconditionally entitles the holder to receive a specified principal amount (or
other similar amount), and provides that interest payments (or other similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or a qualified variable rate, or consist of a specified, nonvarying portion of
the interest payments on qualified mortgages. Such a specified portion may
consist of a fixed number of basis points, a fixed percentage of the total
interest, or a qualified variable rate, inverse variable rate or difference
between two fixed or qualified variable rates on some or all of the qualified
mortgages. The specified principal amount of a regular interest that provides
for interest payments consisting of a specified, nonvarying portion of interest
payments on qualified mortgages may be zero. A residual interest is an interest
in a REMIC Pool other than a regular interest that is issued on the Startup Day
and that is designated as a residual interest. An interest in a REMIC Pool may
be treated as a regular interest even if payments of principal with respect to
such interest are subordinated to payments on other regular interests or the
residual interest in the REMIC Pool, and are dependent on the absence of
defaults or delinquencies on qualified mortgages or permitted investments, lower
than reasonably expected returns on permitted investments, unanticipated
expenses incurred by the REMIC Pool or prepayment interest shortfalls.
Accordingly, the Regular Securities of a Series will constitute one or more
Classes of regular interests, and the Residual Securities with respect to that
Series will constitute a single Class of residual interests with respect to each
REMIC Pool.

     If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Securities may not be accorded
the status or given the tax treatment described below. Although the Code
authorizes the Treasury Department to issue regulations providing relief in the
event of an inadvertent termination of REMIC status, no such regulations have
been issued. Any such relief, moreover, may be accompanied by sanctions, such as
the imposition of a corporate tax on all or a portion of the Trust Fund's income
for the period in which the requirements for such status are not satisfied. The
Pooling and Servicing Agreement with respect to each REMIC Pool will include
provisions designed to maintain the Trust Fund's status as a REMIC under the
REMIC Provisions. It is not anticipated that the status of any Trust Fund as a
REMIC will be terminated.

CHARACTERIZATION OF INVESTMENTS IN REMIC SECURITIES

     In general, the REMIC Securities will be treated as "real estate assets"
within the meaning of Section 856(c)(4)(A) of the Code and assets described in
Section 7701(a)(19)(C) of the Code in the same proportion that the assets of the
REMIC Pool underlying such Securities would be so treated. Moreover, if 95% or
more of the assets of the REMIC Pool qualify for either of the foregoing
treatments at all times during a calendar year, the REMIC Securities will
qualify for the corresponding status in their entirety for that calendar year.
If the assets of the REMIC Pool include Buydown Mortgage Loans, it is possible
that the percentage of such assets constituting "loans . . . secured by an
interest in real property which is . . . residential real property" for purposes
of Code Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of
the related funds paid thereon (the "BUYDOWN FUNDS"). Interest (including
original issue discount) on the Regular Securities and income allocated to the
Class of Residual Securities will be interest described in Section 856(c)(3)(B)
of the Code to the extent that such Securities are treated as "real estate
assets" within the meaning of Section 856(c)(4)(A) of the Code. In addition, the
Regular


                                       81


Securities generally will be "qualified mortgages" within the meaning of Section
860G(a)(3) of the Code if transferred to another REMIC on its Startup Day in
exchange for regular or residual interests therein. Regular Securities held by a
FASIT will qualify for treatment as "permitted assets" within the meaning of
Section 860L(c)(1)(G) of the Code. The determination as to the percentage of the
REMIC Pool's assets that constitute assets described in the foregoing sections
of the Code will be made with respect to each calendar quarter based on the
average adjusted basis of each category of the assets held by the REMIC Pool
during such calendar quarter. The REMIC will report those determinations to
Securityholders in the manner and at the times required by applicable Treasury
regulations.

     The assets of the REMIC Pool will include, in addition to Mortgage Loans,
payments on Mortgage Loans held pending distribution on the REMIC Securities and
property acquired by foreclosure held pending sale, and may include amounts in
reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same treatment
as the Mortgage Loans for purposes of all of the foregoing sections. The REMIC
Regulations do provide, however, that payments on Mortgage Loans held pending
distribution are considered part of the Mortgage Loans for purposes of Section
856(c)(4)(A) of the Code. Furthermore, foreclosure property generally will
qualify as "real estate assets" under Section 856(c)(4)(A) of the Code.

TIERED REMIC STRUCTURES

     For certain Series of REMIC Securities, two or more separate elections may
be made to treat designated portions of the related Trust Fund as REMICs
("TIERED REMICS") for federal income tax purposes. Upon the issuance of any such
Series of REMIC Securities, Cadwalader, Wickersham & Taft LLP or Hunton &
Williams LLP will deliver its opinion generally to the effect that, assuming
compliance with all provisions of the related Pooling and Servicing Agreement,
the Tiered REMICs will each qualify as a REMIC and the REMIC Securities issued
by the Tiered REMICs will be considered to evidence ownership of Regular
Securities or Residual Securities in the related REMIC within the meaning of the
REMIC Provisions.

     Solely for purposes of determining whether the REMIC Securities will be
"real estate assets" within the meaning of Section 856(c)(4)(A) of the Code and
"loans secured by an interest in real property" under Section 7701(a)(19)(C) of
the Code, and whether the income on such Securities is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

TAXATION OF OWNERS OF REGULAR SECURITIES

     General

     In general, interest, original issue discount, and market discount on a
Regular Security will be treated as ordinary income to a holder of the Regular
Security (the "REGULAR SECURITYHOLDER"), and principal payments on a Regular
Security will be treated as a return of capital to the extent of the Regular
Securityholder's basis in the Regular Security allocable thereto. Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities, regardless of the method of accounting otherwise used by such
Regular Securityholder.

     Original Issue Discount

     Accrual Securities will be, and other Classes of Regular Securities may be,
issued with "original issue discount" within the meaning of Code Section
1273(a). Holders of any Class or subclass of Regular Securities having original
issue discount generally must include original issue discount in ordinary income
for federal income tax purposes as it accrues, in accordance with a constant
yield method that takes into account the compounding of interest, in advance of
the receipt of the cash attributable to such income. The following discussion is
based in part on OID Regulations issued under Code Sections 1271 through 1273
and 1275 and in part on the provisions of the 1986 Act. Regular Securityholders
should be aware, however, that the OID Regulations do not adequately address
certain issues relevant to prepayable securities, such as the Regular
Securities. To the extent such issues are not addressed in such regulations, the
Depositor intends to apply the methodology described in the Conference


                                       82


Committee Report to the 1986 Act. No assurance can be provided that the IRS will
not take a different position as to those matters not currently addressed by the
OID Regulations. Moreover, the OID Regulations include an anti-abuse rule
allowing the IRS to apply or depart from the OID Regulations where necessary or
appropriate to ensure a reasonable tax result in light of the applicable
statutory provisions. A tax result will not be considered unreasonable under the
anti-abuse rule in the absence of a substantial effect on the present value of a
taxpayer's tax liability. Investors are advised to consult their own tax
advisors as to the discussion therein and the appropriate method for reporting
interest and original issue discount with respect to the Regular Securities.

     Each Regular Security (except to the extent described below with respect to
a Regular Security on which principal is distributed in a single installment or
by lots of specified principal amounts upon the request of a Securityholder or
by random lot (a "NON-PRO RATA SECURITY")) will be treated as a single
installment obligation for purposes of determining the original issue discount
includable in a Regular Securityholder's income. The total amount of original
issue discount on a Regular Security is the excess of the "stated redemption
price at maturity" of the Regular Security over its "issue price." The issue
price of a Class of Regular Securities offered pursuant to this prospectus
generally is the first price at which a substantial amount of such Class is sold
to the public (excluding bond houses, brokers and underwriters). Although
unclear under the OID Regulations, it is anticipated that the Trustee will treat
the issue price of a Class as to which there is no substantial sale as of the
issue date or that is retained by the Depositor as the fair market value of the
Class as of the issue date. The issue price of a Regular Security also includes
any amount paid by an initial Regular Securityholder for accrued interest that
relates to a period prior to the issue date of the Regular Security, unless the
Regular Securityholder elects on its federal income tax return to exclude such
amount from the issue price and to recover it on the first Distribution Date.
The stated redemption price at maturity of a Regular Security always includes
the original principal amount of the Regular Security, but generally will not
include distributions of interest if such distributions constitute "qualified
stated interest." Under the OID Regulations, qualified stated interest generally
means interest payable at a single fixed rate or a qualified variable rate (as
described below), provided that such interest payments are unconditionally
payable at intervals of one year or less during the entire term of the Regular
Security. Because there is no penalty or default remedy in the case of
nonpayment of interest with respect to a Regular Security, it is possible that
no interest on any Class of Regular Securities will be treated as qualified
stated interest. However, except as provided in the following three sentences or
in the applicable prospectus supplement, because the underlying Mortgage Loans
provide for remedies in the event of default, it is anticipated that the Trustee
will treat interest with respect to the Regular Securities as qualified stated
interest. Distributions of interest on an Accrual Security, or on other Regular
Securities with respect to which deferred interest will accrue, will not
constitute qualified stated interest, in which case the stated redemption price
at maturity of such Regular Securities includes all distributions of interest as
well as principal thereon. Likewise, it is anticipated that the Trustee will
treat an interest-only Class or a Class on which interest is substantially
disproportionate to its principal amount (a so-called "SUPER-PREMIUM" Class) as
having no qualified stated interest. Where the interval between the issue date
and the first Distribution Date on a Regular Security is shorter than the
interval between subsequent Distribution Dates, the interest attributable to the
additional days will be included in the stated redemption price at maturity.

     Under a de minimis rule, original issue discount on a Regular Security will
be considered to be zero if such original issue discount is less than 0.25% of
the stated redemption price at maturity of the Regular Security multiplied by
the weighted average maturity of the Regular Security. For this purpose, the
weighted average maturity of the Regular Security is computed as the sum of the
amounts determined by multiplying the number of full years (i.e., rounding down
partial years) from the issue date until each distribution in reduction of
stated redemption price at maturity is scheduled to be made by a fraction, the
numerator of which is the amount of each distribution included in the stated
redemption price at maturity of the Regular Security and the denominator of
which is the stated redemption price at maturity of the Regular Security. The
Conference Committee Report to the 1986 Act provides that the schedule of such
distributions should be determined in accordance with the assumed rate of
prepayment of the Mortgage Loans (the "PREPAYMENT ASSUMPTION") and the
anticipated reinvestment rate, if any, relating to the Regular Securities. The
Prepayment Assumption with respect to a Series of Regular Securities will be set
forth in the applicable prospectus supplement. Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
such income will be capital gain if the Regular Security is held as a capital
asset. Under the OID Regulations, however, Regular Securityholders may elect to
accrue all de minimis original issue discount as well as market discount and
market premium, under the constant yield method. See "--Election to Treat All
Interest Under the Constant Yield Method."



                                       83


     A Regular Securityholder generally must include in gross income for any
taxable year the sum of the "daily portions," as defined below, of the original
issue discount on the Regular Security accrued during an accrual period for each
day on which it holds the Regular Security, including the date of purchase but
excluding the date of disposition. The Trustee will treat the monthly period
ending on the day before each Distribution Date as the accrual period. With
respect to each Regular Security, a calculation will be made of the original
issue discount that accrues during each successive full accrual period (or
shorter period from the date of original issue) that ends on the day before the
related Distribution Date on the Regular Security. The Conference Committee
Report to the 1986 Act states that the rate of accrual of original issue
discount is intended to be based on the Prepayment Assumption. The original
issue discount accruing in a full accrual period would be the excess, if any, of
(i) the sum of (a) the present value of all of the remaining distributions to be
made on the Regular Security as of the end of that accrual period, and (b) the
distributions made on the Regular Security during the accrual period that are
included in the Regular Security's stated redemption price at maturity, over
(ii) the adjusted issue price of the Regular Security at the beginning of the
accrual period. The present value of the remaining distributions referred to in
the preceding sentence is calculated based on (i) the yield to maturity of the
Regular Security at the issue date, (ii) events (including actual prepayments)
that have occurred prior to the end of the accrual period, and (iii) the
Prepayment Assumption. For these purposes, the adjusted issue price of a Regular
Security at the beginning of any accrual period equals the issue price of the
Regular Security, increased by the aggregate amount of original issue discount
with respect to the Regular Security that accrued in all prior accrual periods
and reduced by the amount of distributions included in the Regular Security's
stated redemption price at maturity that were made on the Regular Security in
such prior periods. The original issue discount accruing during any accrual
period (as determined in this paragraph) will then be divided by the number of
days in the period to determine the daily portion of original issue discount for
each day in the period. With respect to an initial accrual period shorter than a
full accrual period, the daily portions of original issue discount must be
determined according to an appropriate allocation under any reasonable method.

     Under the method described above, the daily portions of original issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account prepayments on the Regular Securities as a
result of prepayments on the Mortgage Loans that exceed the Prepayment
Assumption, and generally will decrease (but not below zero for any period) if
the prepayments are slower than the Prepayment Assumption. An increase in
prepayments on the Mortgage Loans with respect to a Series of Regular Securities
can result in both a change in the priority of principal payments with respect
to certain Classes of Regular Securities and either an increase or decrease in
the daily portions of original issue discount with respect to such Regular
Securities.

     In the case of a Non-Pro Rata Security, it is anticipated that the Trustee
will determine the yield to maturity of such Security based upon the anticipated
payment characteristics of the Class as a whole under the Prepayment Assumption.
In general, the original issue discount accruing on each Non-Pro Rata Security
in a full accrual period would be its allocable share of the original issue
discount with respect to the entire Class, as determined in accordance with the
preceding paragraph. However, in the case of a distribution in retirement of the
entire unpaid principal balance of any Non-Pro Rata Security (or portion of such
unpaid principal balance), (a) the remaining unaccrued original issue discount
allocable to such Security (or to such portion) will accrue at the time of such
distribution, and (b) the accrual of original issue discount allocable to each
remaining Security of such Class will be adjusted by reducing the present value
of the remaining payments on such Class and the adjusted issue price of such
Class to the extent attributable to the portion of the unpaid principal balance
thereof that was distributed. The Depositor believes that the foregoing
treatment is consistent with the "pro rata prepayment" rules of the OID
Regulations, but with the rate of accrual of original issue discount determined
based on the Prepayment Assumption for the Class as a whole. Investors are
advised to consult their tax advisors as to this treatment.

     Acquisition Premium

     A purchaser of a Regular Security having original issue discount at a price
greater than its adjusted issue price but less than its stated redemption price
at maturity will be required to include in gross income the daily portions of
the original issue discount on the Regular Security reduced pro rata by a
fraction, the numerator of which is the excess of its purchase price over such
adjusted issue price and the denominator of which is the excess of the remaining
stated redemption price at maturity over the adjusted issue price.
Alternatively, such a subsequent purchaser may elect to treat all such
acquisition premium under the constant yield method, as described below under
the heading "--Election to Treat All Interest Under the Constant Yield Method."

                                       84


     Variable Rate Regular Securities

     Regular Securities may provide for interest based on a variable rate. Under
the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified amount and (ii) the interest compounds or is payable at
least annually at current values of (a) one or more "qualified floating rates,"
(b) a single fixed rate and one or more qualified floating rates, (c) a single
"objective rate," or (d) a single fixed rate and a single objective rate that is
a "qualified inverse floating rate." A floating rate is a qualified floating
rate if variations can reasonably be expected to measure contemporaneous
variations in the cost of newly borrowed funds. A multiple of a qualified
floating rate is considered a qualified floating rate only if the rate is equal
to either (a) the product of a qualified floating rate and a fixed multiple that
is greater than 0.65 but not more than 1.35 or (b) the product of a qualified
floating rate and a fixed multiple that is greater that 0.65 but not more than
1.35, increased or decreased by a fixed rate. Such rate may also be subject to a
fixed cap or floor, or a cap or floor that is not reasonably expected as of the
issue date to affect the yield of the instrument significantly. An objective
rate is any rate (other than a qualified floating rate) that is determined using
a single fixed formula and that is based on objective financial or economic
information, provided that such information is not (i) within the control of the
issuer or a related party or (ii) unique to the circumstances of the issuer or a
related party. A qualified inverse floating rate is a rate equal to a fixed rate
minus a qualified floating rate that inversely reflects contemporaneous
variations in the cost of newly borrowed funds; an inverse floating rate that is
not a qualified inverse floating rate may nevertheless be an objective rate. A
Class of Regular Securities may be issued under this prospectus that does not
have a variable rate under the foregoing rules, for example, a Class that bears
different rates at different times during the period it is outstanding such that
it is considered significantly "front-loaded" or "back-loaded" within the
meaning of the OID Regulations. It is possible that such a Class may be
considered to bear "contingent interest" within the meaning of the OID
Regulations. The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to Regular Securities. However, if
final regulations dealing with contingent interest with respect to Regular
Securities apply the same principles as the OID Regulations, such regulations
may lead to different timing of income inclusion that would be the case under
the OID Regulations. Furthermore, application of such principles could lead to
the characterization of gain on the sale of contingent interest Regular
Securities as ordinary income. Investors should consult their tax advisors
regarding the appropriate treatment of any Regular Security that does not pay
interest at a fixed rate or variable rate as described in this paragraph.

     Under the REMIC Regulations, a Regular Security (i) bearing interest at a
rate that qualifies as a variable rate under the OID Regulations that is tied to
current values of a variable rate (or the highest, lowest or average of two or
more variable rates, including a rate based on the average cost of funds of one
or more financial institutions), or a positive or negative multiple of such a
rate (plus or minus a specified number of basis points), or that represents a
weighted average of rates on some or all of the Mortgage Loans, including such a
rate that is subject to one or more caps or floors, or (ii) bearing one or more
such variable rates for one or more periods, or one or more fixed rates for one
or more periods, and a different variable rate or fixed rate for other periods,
qualifies as a regular interest in a REMIC. Accordingly, unless otherwise
indicated in the applicable prospectus supplement, it is anticipated that the
Trustee will treat Regular Securities that qualify as regular interests under
this rule in the same manner as obligations bearing a variable rate for original
issue discount reporting purposes.

     The amount of original issue discount with respect to a Regular Security
bearing a variable rate of interest will accrue in the manner described above
under "Original Issue Discount," with the yield to maturity and future payments
on such Regular Security generally to be determined by assuming that interest
will be payable for the life of the Regular Security based on the initial rate
(or, if different, the value of the applicable variable rate as of the pricing
date) for the relevant Class. Unless required otherwise by applicable final
regulations, it is anticipated that the Trustee will treat such variable
interest as qualified stated interest, other than variable interest on an
interest-only or super-premium Class, which will be treated as non-qualified
stated interest includable in the stated redemption price at maturity. Ordinary
income reportable for any period will be adjusted based on subsequent changes in
the applicable interest rate index.

     Although unclear under the OID Regulations, unless required otherwise by
applicable final regulations, the Seller intends to treat Regular Securities
bearing an interest rate that is a weighted average of the net interest rates on
Mortgage Loans as having qualified stated interest, except to the extent that
initial "teaser" rates cause sufficiently "back-loaded" interest to create more
than de minimis original issue discount. The yield on such Regular Securities

                                       85


for purposes of accruing original issue discount will be a hypothetical fixed
rate based on the fixed rates, in the case of fixed-rate Mortgage Loans, and
initial "teaser rates" followed by fully indexed rates, in the case of
adjustable-rate Mortgage Loans. In the case of adjustable-rate Mortgage Loans,
the applicable index used to compute interest on the Mortgage Loans in effect on
the pricing date (or possibly the issue date) will be deemed to be in effect
beginning with the period in which the first weighted average adjustment date
occurring after the issue date occurs. Adjustments will be made in each accrual
period either increasing or decreasing the amount of ordinary income reportable
to reflect the actual Pass-Through Rate on the Regular Securities.

     Market Discount

     A subsequent purchaser of a Regular Security also may be subject to the
market discount rules of Code Sections 1276 through 1278. Under these sections
and the principles applied by the OID Regulations in the context of original
issue discount, "market discount" is the amount by which the purchaser's
original basis in the Regular Security (i) is exceeded by the remaining
outstanding principal payments and interest payments other than qualified stated
interest payments due on a Regular Security, or (ii) in the case of a Regular
Security having original issue discount, is exceeded by the adjusted issue price
of such Regular Security at the time of purchase. Such purchaser generally will
be required to recognize ordinary income to the extent of accrued market
discount on such Regular Security as distributions includable in the stated
redemption price at maturity thereof are received, in an amount not exceeding
any such distribution. Such market discount would accrue in a manner to be
provided in Treasury regulations and should take into account the Prepayment
Assumption. The Conference Committee Report to the 1986 Act provides that until
such regulations are issued, such market discount would accrue either (i) on the
basis of a constant interest rate, or (ii) in the ratio of stated interest
allocable to the relevant period to the sum of the interest for such period plus
the remaining interest as of the end of such period, or in the case of a Regular
Security issued with original issue discount, in the ratio of original issue
discount accrued for the relevant period to the sum of the original issue
discount accrued for such period plus the remaining original issue discount as
of the end of such period. Such purchaser also generally will be required to
treat a portion of any gain on a sale or exchange of the Regular Security as
ordinary income to the extent of the market discount accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income as partial distributions in reduction of
the stated redemption price at maturity were received. Such purchaser will be
required to defer deduction of a portion of the excess of the interest paid or
accrued on indebtedness incurred to purchase or carry a Regular Security over
the interest distributable thereon. The deferred portion of such interest
expense in any taxable year generally will not exceed the accrued market
discount on the Regular Security for such year. Any such deferred interest
expense is, in general, allowed as a deduction not later than the year in which
the related market discount income is recognized or the Regular Security is
disposed of. As an alternative to the inclusion of market discount in income on
the foregoing basis, the Regular Securityholder may elect to include market
discount in income currently as it accrues on all market discount instruments
acquired by such Regular Securityholder in that taxable year or thereafter, in
which case the interest deferral rule will not apply. See "--Election to Treat
All Interest Under the Constant Yield Method" below regarding an alternative
manner in which such election may be deemed to be made. A person who purchases a
Regular Security at a price lower than the remaining amounts includable in the
stated redemption price at maturity of the security, but higher than its
adjusted issue price, does not acquire the Regular Security with market
discount, but will be required to report original issue discount, appropriately
adjusted to reflect the excess of the price paid over the adjusted issue price.

     Market discount with respect to a Regular Security will be considered to be
zero if such market discount is less than 0.25% of the remaining stated
redemption price at maturity of such Regular Security (or, in the case of a
Regular Security having original issue discount, the adjusted issue price of
such Regular Security) multiplied by the weighted average maturity of the
Regular Security (determined as described above in the third paragraph under
"--Original Issue Discount") remaining after the date of purchase. It appears
that de minimis market discount would be reported in a manner similar to de
minimis original issue discount. See "--Original Issue Discount" above.

     Under provisions of the OID Regulations relating to contingent payment
obligations, a secondary purchaser of a Regular Security that has "contingent
interest" at a discount generally would continue to accrue interest and
determine adjustments on the Regular Security based on the original projected
payment schedule devised by the issuer of the Security. The holder of such a
Regular Security would be required, however, to allocate the difference between
the adjusted issue price of the Regular Security and its basis in the Regular
Security as positive adjustments



                                       86


to the accruals or projected payments on the Regular Security over the remaining
term of the Regular Security in a manner that is reasonable (e.g., based on a
constant yield to maturity).

     Treasury regulations implementing the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
Due to the substantial lack of regulatory guidance with respect to the market
discount rules, it is unclear how those rules will affect any secondary market
that develops for a given Class of Regular Securities. Prospective investors in
Regular Securities should consult their own tax advisors regarding the
application of the market discount rules to the Regular Securities. Investors
should also consult Revenue Procedure 92-67 concerning the elections to include
market discount in income currently and to accrue market discount on the basis
of the constant yield method.

     Amortizable Premium

     A Regular Security purchased at a cost greater than its remaining stated
redemption price at maturity generally is considered to be purchased at a
premium. If the Regular Securityholder holds such Regular Security as a "capital
asset" within the meaning of Code Section 1221, the Regular Securityholder may
elect under Code Section 171 to amortize such premium under a constant yield
method that reflects compounding based on the interval between payments on the
Regular Security. Such election will apply to all taxable debt obligations
(including REMIC regular interests) acquired by the Regular Securityholder at a
premium held in that taxable year or thereafter, unless revoked with the
permission of the IRS. Final Treasury regulations have been issued with respect
to amortizable bond premiums which do not by their terms apply to prepayable
debt instruments such as the Regular Securities. However, the Conference
Committee Report to the 1986 Act indicates a Congressional intent that the same
rules that apply to the accrual of market discount on installment obligations
will also apply to amortizing bond premium under Code Section 171 on installment
obligations such as the Regular Securities, although it is unclear whether the
alternatives to the constant interest method described above under "--Market
Discount" are available. Amortizable bond premium generally will be treated as
an offset to interest income on a Regular Security, rather than as a separate
deduction. See "--Election to Treat All Interest Under the Constant Yield
Method" below regarding an alternative manner in which the Code Section 171
election may be deemed to be made.

     Amortizable premium on a Regular Security that is subject to redemption at
the option of the issuer generally must be amortized as if the optional
redemption price and date were the Security's principal amount and maturity date
if doing so would result in a smaller amount of premium amortization during the
period ending with the optional redemption date. Thus, a holder of a Regular
Security would not be able to amortize any premium on a Regular Security that is
subject to optional redemption at a price equal to or greater than the
Securityholder's acquisition price unless and until the redemption option
expires. A Regular Security subject to redemption at the option of the issuer
described in the preceding sentence will be treated as having matured on the
redemption date for the redemption price and then as having been reissued on
that date for that price. Any premium remaining on the Regular Security at the
time of the deemed reissuance will be amortized on the basis of (i) the original
principal amount and maturity date or (ii) the price and date of any succeeding
optional redemption, under the principles described above.

     Election to Treat All Interest Under the Constant Yield Method

     A holder of a debt instrument such as a Regular Security may elect to treat
all interest that accrues on the instrument using the constant yield method,
with none of the interest being treated as qualified stated interest. For
purposes of applying the constant yield method to a debt instrument subject to
such an election, (i) "interest" includes stated interest, original issue
discount, de minimis original issue discount, market discount and de minimis
market discount, as adjusted by any amortizable bond premium or acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's acquisition date in the amount of the holder's adjusted basis
immediately after acquisition. It is unclear whether, for this purpose, the
initial Prepayment Assumption would continue to apply or if a new prepayment
assumption as of the date of the holder's acquisition would apply. A holder
generally may make such an election on an instrument by instrument basis or for
a Class or group of debt instruments. However, if the holder makes such an
election with respect to a debt instrument with amortizable bond premium or with
market discount, the holder is deemed to have made elections to amortize bond
premium or to report market discount income currently as it accrues under the
constant yield method, respectively, for all premium


                                       87


bonds held or market discount bonds acquired by the holder in the same taxable
year or thereafter. The election is made on the holder's federal income tax
return for the year in which the debt instrument is acquired and is irrevocable
except with the approval of the IRS. Investors should consult their own tax
advisors regarding the advisability of making such an election.

     Treatment of Losses

     Regular Securityholders will be required to report income with respect to
Regular Securities on the accrual method of accounting, without giving effect to
delays or reductions in distributions attributable to defaults or delinquencies
on the Mortgage Loans, except to the extent it can be established that such
losses are uncollectable. Accordingly, the holder of a Regular Security,
particularly a Subordinate Security, may have income, or may incur a diminution
in cash flow as a result of a default or delinquency, but may not be able to
take a deduction (subject to the discussion below) for the corresponding loss
until a subsequent taxable year. In this regard, investors are cautioned that
while they may generally cease to accrue interest income if it reasonably
appears that the interest will be uncollectable, the IRS may take the position
that original issue discount must continue to be accrued in spite of its
uncollectibility until the debt instrument is disposed of in a taxable
transaction or becomes worthless in accordance with the rules of Code Section
166. Under Code Section 166, it appears that Regular Securityholders that are
corporations or that otherwise hold the Regular Securities in connection with a
trade or business should in general be allowed to deduct as an ordinary loss
such loss with respect to principal sustained during the taxable year on account
of any such Regular Securities becoming wholly or partially worthless, and that,
in general, Regular Securityholders that are not corporations and do not hold
the Regular Securities in connection with a trade or business should be allowed
to deduct as a short-term capital loss any loss sustained during the taxable
year on account of a portion of any such Regular Securities becoming wholly
worthless. Although the matter is not free from doubt, such non-corporate
Regular Securityholders should be allowed a bad debt deduction at such time as
the principal balance of such Regular Securities is reduced to reflect losses
resulting from any liquidated Mortgage Loans. The IRS, however, could take the
position that non-corporate holders will be allowed a bad debt deduction to
reflect such losses only after all the Mortgage Loans remaining in the Trust
Fund have been liquidated or the applicable Class of Regular Securities has been
otherwise retired. The IRS could also assert that losses on the Regular
Securities are deductible based on some other method that may defer such
deductions for all holders, such as reducing future cashflow for purposes of
computing original issue discount. This may have the effect of creating
"negative" original issue discount which would be deductible only against future
positive original issue discount or otherwise upon termination of the Class.
Regular Securityholders are urged to consult their own tax advisors regarding
the appropriate timing, amount and character of any loss sustained with respect
to such Regular Securities. While losses attributable to interest previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders, the IRS may take the position that losses attributable to
accrued original issue discount may only be deducted as capital losses in the
case of non-corporate holders who do not hold the Regular Securities in
connection with a trade or business. Special loss rules are applicable to banks
and thrift institutions, including rules regarding reserves for bad debts. Such
taxpayers are advised to consult their tax advisors regarding the treatment of
losses on Regular Securities.

     Sale or Exchange of Regular Securities

     If a Regular Securityholder sells or exchanges a Regular Security, the
Regular Securityholder will recognize gain or loss equal to the difference, if
any, between the amount received and its adjusted basis in the Regular Security.
The adjusted basis of a Regular Security generally will equal the original cost
of the Regular Security to the seller, increased by any original issue discount
or market discount previously included in the seller's gross income with respect
to the Regular Security and reduced by amounts included in the stated redemption
price at maturity of the Regular Security that were previously received by the
seller, by any amortized premium, and by any recognized losses.

     Except as described above with respect to market discount, and except as
provided in this paragraph, any gain or loss on the sale or exchange of a
Regular Security realized by an investor who holds the Regular Security as a
capital asset will be capital gain or loss and will be long-term or short-term
depending on whether the Regular Security has been held for the long-term
capital gain holding period (currently, more than one year). Such gain will be
treated as ordinary income (i) if a Regular Security is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest that would have accrued on the Regular Securityholder's net


                                       88


investment in the conversion transaction at 120% of the appropriate applicable
Federal rate in effect at the time the taxpayer entered into the transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition of property that was held as part of such transaction, (ii) in the
case of a non-corporate taxpayer, to the extent such taxpayer has made an
election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates, or (iii) to the extent that such
gain does not exceed the excess, if any, of (a) the amount that would have been
includable in the gross income of the holder if its yield on such Regular
Security were 110% of the applicable Federal rate as of the date of purchase,
over (b) the amount of income actually includable in the gross income of such
holder with respect to such Regular Security. In addition, gain or loss
recognized from the sale of a Regular Security by certain banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c). Long-term capital gains of certain noncorporate taxpayers generally are
subject to a lower maximum tax rate than ordinary income or short-term capital
gains of such taxpayers for property held for more than one year. Currently, the
maximum tax rate for corporations is the same with respect to both ordinary
income and capital gains.

     Regular Securityholders that recognize a loss on a sale or exchange of a
Regular Security for federal income tax purposes in excess of certain threshold
amounts should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.

TAXATION OF OWNERS OF RESIDUAL SECURITIES

     Taxation of REMIC Income

     Generally, the "daily portions" of REMIC taxable income or net loss will be
includable as ordinary income or loss in determining the federal taxable income
of holders of Residual Securities ("RESIDUAL HOLDERS"), and will not be taxed
separately to the REMIC Pool. The daily portions of REMIC taxable income or net
loss of a Residual Holder are determined by allocating the REMIC Pool's taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their respective holdings of Residual Securities in the REMIC Pool on such day.
REMIC taxable income is generally determined in the same manner as the taxable
income of an individual using the accrual method of accounting, except that (i)
the limitations on deductibility of investment interest expense and expenses for
the production of income do not apply, (ii) all bad loans will be deductible as
business bad debts, and (iii) the limitation on the deductibility of interest
and expenses related to tax-exempt income will apply. The REMIC Pool's gross
income includes interest, original issue discount income and market discount
income, if any, on the Mortgage Loans, reduced by amortization of any premium on
the Mortgage Loans, plus income from amortization of issue premium, if any, on
the Regular Securities, plus income on reinvestment of cash flows and reserve
assets, plus any cancellation of indebtedness income upon allocation of realized
losses to the Regular Securities. The REMIC Pool's deductions include interest
and original issue discount expense on the Regular Securities, servicing fees on
the Mortgage Loans, other administrative expenses of the REMIC Pool and realized
losses on the Mortgage Loans. The requirement that Residual Holders report their
pro rata share of taxable income or net loss of the REMIC Pool will continue
until there are no Securities of any Class of the related Series outstanding.

     The taxable income recognized by a Residual Holder in any taxable year will
be affected by, among other factors, the relationship between the timing of
recognition of interest, original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) or
income from amortization of issue premium on the Regular Securities, on the
other hand. In the event that an interest in the Mortgage Loans is acquired by
the REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid,
the prepayment may be used in whole or in part to make distributions in
reduction of principal on the Regular Securities, and (ii) the discount on the
Mortgage Loans which is includable in income may exceed the deduction allowed
upon such distributions on those Regular Securities on account of any unaccrued
original issue discount relating to those Regular Securities. When there is more
than one Class of Regular Securities that distribute principal sequentially,
this mismatching of income and deductions is particularly likely to occur in the
early years following issuance of the Regular Securities when distributions in
reduction of principal are being made in respect of earlier Classes of Regular
Securities to the extent that such Classes are not issued with substantial
discount or are issued at a premium. If taxable income attributable to such a
mismatching is realized, in general, losses would be allowed in later years as
distributions on the later maturing Classes of Regular Securities are made.
Taxable income may also be greater in earlier years than in later



                                       89


years as a result of the fact that interest expense deductions, expressed as a
percentage of the outstanding principal amount of such a Series of Regular
Securities, may increase over time as distributions in reduction of principal
are made on the lower yielding Classes of Regular Securities, whereas, to the
extent the REMIC Pool consists of fixed rate Mortgage Loans, interest income
with respect to any given Mortgage Loan will remain constant over time as a
percentage of the outstanding principal amount of that loan. Consequently,
Residual Holders must have sufficient other sources of cash to pay any federal,
state, or local income taxes due as a result of such mismatching or unrelated
deductions against which to offset such income, subject to the discussion of
"excess inclusions" below under "--Limitations on Offset or Exemption of REMIC
Income." The timing of such mismatching of income and deductions described in
this paragraph, if present with respect to a Series of Securities, may have a
significant adverse effect upon a Residual Holder's after-tax rate of return.

     A portion of the income of a Residual Securityholder may be treated
unfavorably in three contexts: (i) it may not be offset by current or net
operating loss deductions; (ii) it will be considered unrelated business taxable
income to tax-exempt entities; and (iii) it is ineligible for any statutory or
treaty reduction in the 30% withholding tax otherwise available to a foreign
Residual Securityholder. See "--Limitations on Offset or Exemption of REMIC
Income" below. In addition, a Residual Holder's taxable income during certain
periods may exceed the income reflected by such Residual Holders for such
periods in accordance with generally accepted accounting principles. Investors
should consult their own accountants concerning the accounting treatment of
their investment in Residual Securities.

     Basis and Losses

     The amount of any net loss of the REMIC Pool that may be taken into account
by the Residual Holder is limited to the adjusted basis of the Residual Security
as of the close of the quarter (or time of disposition of the Residual Security
if earlier), determined without taking into account the net loss for the
quarter. The initial adjusted basis of a purchaser of a Residual Security is the
amount paid for such Residual Security. Such adjusted basis will be increased by
the amount of taxable income of the REMIC Pool reportable by the Residual Holder
and will be decreased (but not below zero), first, by a cash distribution from
the REMIC Pool and, second, by the amount of loss of the REMIC Pool reportable
by the Residual Holder. Any loss that is disallowed on account of this
limitation may be carried over indefinitely with respect to the Residual Holder
as to whom such loss was disallowed and may be used by such Residual Holder only
to offset any income generated by the same REMIC Pool.

     A Residual Holder will not be permitted to amortize directly the cost of
its Residual Security as an offset to its share of the taxable income of the
related REMIC Pool. However, the taxable income will not include cash received
by the REMIC Pool that represents a recovery of the REMIC Pool's basis in its
assets. Although the law is unclear in certain respects, such recovery of basis
by the REMIC Pool will have the effect of amortization of the issue price of the
Residual Securities over their life. However, in view of the possible
acceleration of the income of Residual Holders described above under "--Taxation
of REMIC Income," the period of time over which such issue price is effectively
amortized may be longer than the economic life of the Residual Securities.

     A Residual Security may have a negative value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The REMIC Regulations appear to treat the issue price of such a residual
interest as zero rather than such negative amount for purposes of determining
the REMIC Pool's basis in its assets. Regulations have been proposed addressing
the federal income tax treatment of "inducement fees" received by transferees of
noneconomic residual interests. The proposed regulations would require
inducement fees to be included in income over a period reasonably related to the
period in which a Residual Security is expected to generate taxable income or
net loss to its holder. Under two proposed safe harbor methods, inducement fees
would be permitted to be included in income: (i) in the same amounts and over
the same period that the holder uses for financial reporting purposes, provided
that such period is not shorter than the period the related REMIC is expected to
generate taxable income or (ii) ratably over the remaining anticipated weighted
average life of all the regular and residual interests issued by the related
REMIC, determined based on actual distributions projected as remaining to be
made on such interests under the applicable prepayment assumption. If a Residual
Holder sells or otherwise disposes of the residual interest, any unrecognized
portion of the inducement fee would be required to be taken into account at the
time of the sale or disposition.



                                       90


     Further, to the extent that the initial adjusted basis of a Residual Holder
(other than an original holder) in the Residual Security is greater than the
corresponding portion of the REMIC Pool's basis in the Mortgage Loans, the
Residual Holder will not recover a portion of such basis until termination of
the REMIC Pool unless future Treasury regulations provide for periodic
adjustments to the REMIC income otherwise reportable by such holder. The REMIC
Regulations currently in effect do not so provide. See "--Treatment of Certain
Items of REMIC Income and Expense--Market Discount" below regarding the basis of
Mortgage Loans to the REMIC Pool and "--Sale or Exchange of a Residual Security"
below regarding possible treatment of a loss upon termination of the REMIC Pool
as a capital loss.

     Treatment of Certain Items of REMIC Income and Expense

     Although it is anticipated that the Trustee will compute REMIC income and
expense in accordance with the Code and applicable regulations, the authorities
regarding the determination of specific items of income and expense are subject
to differing interpretations. The Depositor makes no representation as to the
specific method that will be used for reporting income with respect to the
Mortgage Loans and expenses with respect to the Regular Securities, and
different methods could result in different timing or reporting of taxable
income or net loss to Residual Holders or differences in capital gain versus
ordinary income.

     Original Issue Discount and Premium. Generally, the REMIC Pool's deductions
for original issue discount and income from amortization of premium will be
determined in the same manner as original issue discount income on Regular
Securities as described above under "--Taxation of Owners of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities,"
without regard to the de minimis rule described therein, and "--Taxation of
Owners of Regular Securities--Amortizable Premium."

     Market Discount. The REMIC Pool will have market discount income in respect
of Mortgage Loans if, in general, the basis of the REMIC Pool in such Mortgage
Loans is exceeded by their unpaid principal balances. The REMIC Pool's basis in
such Mortgage Loans is generally the fair market value of the Mortgage Loans
immediately after the transfer thereof to the REMIC Pool. The REMIC Regulations
provide that such basis is equal in the aggregate to the issue prices of all
regular and residual interests in the REMIC Pool. The accrued portion of such
market discount would be recognized currently as an item of ordinary income in a
manner similar to original issue discount. Market discount income generally
should accrue in the manner described above under "--Taxation of Owners of
Regular Securities--Market Discount."

     Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage Loans at a premium equal to the amount of such
excess. As stated above, the REMIC Pool's basis in Mortgage Loans is the fair
market value of the Mortgage Loans, based on the aggregate of the issue prices
of the regular and residual interests in the REMIC Pool immediately after the
transfer thereof to the REMIC Pool. In a manner analogous to the discussion
above under "--Taxation of Owners of Regular Securities--Amortizable Premium," a
person that holds a Mortgage Loan as a capital asset under Code Section 1221 may
elect under Code Section 171 to amortize premium on Mortgage Loans originated
after September 27, 1985 under the constant yield method. Amortizable bond
premium will be treated as an offset to interest income on the Mortgage Loans,
rather than as a separate deduction item. Because substantially all of the
mortgagors on the Mortgage Loans are expected to be individuals, Code Section
171 will not be available for premium on Mortgage Loans originated on or prior
to September 27, 1985. Premium with respect to such Mortgage Loans may be
deductible in accordance with a reasonable method regularly employed by the
holder thereof. The allocation of such premium pro rata among principal payments
should be considered a reasonable method; however, the IRS may argue that such
premium should be allocated in a different manner, such as allocating such
premium entirely to the final payment of principal.

     Limitations on Offset or Exemption of REMIC Income

     A portion (or all) of the REMIC taxable income includable in determining
the federal income tax liability of a Residual Holder will be subject to special
treatment. That portion, referred to as the "excess inclusion," is equal to the
excess of REMIC taxable income for the calendar quarter allocable to a Residual
Security over the daily accruals for such quarterly period of (i) 120% of the
long-term applicable Federal rate that would have applied to the Residual
Security (if it were a debt instrument) on the Startup Day under Code Section
1274(d), multiplied by


                                       91


(ii) the adjusted issue price of such Residual Security at the beginning of such
quarterly period. For this purpose, the adjusted issue price of a Residual
Security at the beginning of a quarter is the issue price of the Residual
Security, plus the amount of such daily accruals of REMIC income described in
this paragraph for all prior quarters, decreased by any distributions made with
respect to such Residual Security prior to the beginning of such quarterly
period. Accordingly, the portion of the REMIC Pool's taxable income that will be
treated as excess inclusions will be a larger portion of such income as the
adjusted issue price of the Residual Securities diminishes.

     The portion of a Residual Holder's REMIC taxable income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. However, net
operating loss carryovers are determined without regard to excess inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated business income imposed by Code Section 511, the Residual Holder's
excess inclusions will be treated as unrelated business taxable income of such
Residual Holder for purposes of Code Section 511. In addition, REMIC taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S. Persons (as defined below under "--Tax-Related Restrictions on Transfer
of Residual Securities--Foreign Investors"), and the portion thereof
attributable to excess inclusions is not eligible for any reduction in the rate
of withholding tax (by treaty or otherwise). See "--Taxation of Certain Foreign
Investors--Residual Securities" below. Finally, if a real estate investment
trust or a regulated investment company owns a Residual Security, a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate investment trust or regulated investment company could not be offset
by net operating losses of its shareholders, would constitute unrelated business
taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to certain persons who are not U.S. Persons.

     There are three rules for determining the effect of excess inclusions on
the alternative minimum taxable income of a Residual Holder. First, alternative
minimum taxable income for a Residual Holder is determined without regard to the
special rule, discussed above, that taxable income cannot be less than excess
inclusions. Second, a Residual Holder's alternative minimum taxable income for a
taxable year cannot be less than the excess inclusions for the year. Third, the
amount of any alternative minimum tax net operating loss deduction must be
computed without regard to any excess inclusions.

     Tax-Related Restrictions on Transfer of Residual Securities

     Disqualified Organizations. If any legal or beneficial interest in a
Residual Security is transferred to a Disqualified Organization (as defined
below), a tax would be imposed in an amount equal to the product of (i) the
present value of the total anticipated excess inclusions with respect to such
Residual Security for periods after the transfer and (ii) the highest marginal
federal income tax rate applicable to corporations. The REMIC Regulations
provide that the anticipated excess inclusions are based on actual prepayment
experience to the date of the transfer and projected payments based on the
Prepayment Assumption. The present value rate equals the applicable Federal rate
under Code Section 1274(d) as of the date of the transfer for a term ending with
the last calendar quarter in which excess inclusions are expected to accrue.
Such rate is applied to the anticipated excess inclusions from the end of the
remaining calendar quarters in which they arise to the date of the transfer.
Such a tax generally would be imposed on the transferor of the Residual
Security, except that where such transfer is through an agent (including a
broker, nominee, or other middleman) for a Disqualified Organization, the tax
would instead be imposed on such agent. However, a transferor of a Residual
Security would in no event be liable for such tax with respect to a transfer if
the transferee furnished to the transferor an affidavit stating that the
transferee is not a Disqualified Organization and, as of the time of the
transfer, the transferor does not have actual knowledge that such affidavit is
false. The tax also may be waived by the IRS if the Disqualified Organization
promptly disposes of the Residual Security and the transferor pays income tax at
the highest corporate rate on the excess inclusion for the period the Residual
Security is actually held by the Disqualified Organization.

     In addition, if a Pass-Through Entity (as defined below) has excess
inclusion income with respect to a Residual Security during a taxable year and a
Disqualified Organization is the record holder of an equity interest in such
entity, then a tax is imposed on such entity equal to the product of (i) the
amount of excess inclusions that are allocable to the interest in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization, and (ii) the highest marginal federal corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the Pass-Through
Entity for the taxable year. The Pass-Through Entity would not be liable for
such tax if it has received an affidavit from such record holder that it is not
a Disqualified Organization or stating


                                       92


such holder's taxpayer identification number and, during the period such person
is the record holder of the Residual Security, the Pass-Through Entity does not
have actual knowledge that such affidavit is false.

     If an "electing large partnership" holds a Residual Security, all interests
in the electing large partnership are treated as held by Disqualified
Organizations for purposes of the tax imposed upon a Pass-Through Entity by
section 860E(c) of the Code. An exception to this tax, otherwise available to a
Pass-Through Entity that is furnished certain affidavits by record holders of
interests in the entity and that does not know such affidavits are false, is not
available to an electing large partnership.

     For these purposes, (i) "DISQUALIFIED ORGANIZATION" means the United
States, any state or political subdivision thereof, any foreign government, any
international organization, any agency or instrumentality of any of the
foregoing (provided, that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors in
not selected by any such governmental entity), any cooperative organization
furnishing electric energy or providing telephone service or persons in rural
areas as described in Code Section 1381(a)(2)(C), and any organization (other
than a farmers' cooperative described in Code Section 531) that is exempt from
taxation under the Code unless such organization is subject to the tax on
unrelated business income imposed by Code Section 511, (ii) "PASS-THROUGH
ENTITY" means any regulated investment company, real estate investment trust,
common trust fund, partnership, trust or estate and certain corporations
operating on a cooperative basis. Except as may be provided in Treasury
regulations, any person holding an interest in a Pass-Through Entity as a
nominee for another will, with respect to such interest, be treated as a
Pass-Through Entity, and (iii) an "ELECTING LARGE PARTNERSHIP" means any
partnership having more than 100 members during the preceding tax year (other
than certain service partnerships and commodity pools), which elect to apply
simplified reporting provisions under the Code.

     The Pooling and Servicing Agreement with respect to a Series will provide
that no legal or beneficial interest in a Residual Security may be transferred
or registered unless (i) the proposed transferee furnished to the transferor and
the Trustee an affidavit providing its taxpayer identification number and
stating that such transferee is the beneficial owner of the Residual Security
and is not a Disqualified Organization and is not purchasing such Residual
Security on behalf of a Disqualified Organization (i.e., as a broker, nominee or
middleman thereof) and (ii) the transferor provides a statement in writing to
the Trustee that it has no actual knowledge that such affidavit is false.
Moreover, the Pooling and Servicing Agreement will provide that any attempted or
purported transfer in violation of these transfer restrictions will be null and
void and will vest no rights in any purported transferee. Each Residual Security
with respect to a Series will bear a legend referring to such restrictions on
transfer, and each Residual Holder will be deemed to have agreed, as a condition
of ownership thereof, to any amendments to the related Pooling and Servicing
Agreement required under the Code or applicable Treasury regulations to
effectuate the foregoing restrictions. Information necessary to compute an
applicable excise tax must be furnished to the IRS and to the requesting party
within 60 days of the request, and the Depositor or the Trustee may charge a fee
for computing and providing such information.

     Noneconomic Residual Interests. The REMIC Regulations would disregard
certain transfers of Residual Securities, in which case the transferor would
continue to be treated as the owner of the Residual Securities and thus would
continue to be subject to tax on its allocable portion of the net income of the
REMIC Pool. Under the REMIC Regulations, a transfer of a "noneconomic residual
interest" (as defined below) to a Residual Holder (other than a Residual Holder
who is not a U.S. Person as defined below under "--Foreign Investors") is
disregarded for all federal income tax purposes if a significant purpose of the
transfer is to impede the assessment or collection of tax. A residual interest
in a REMIC (including a residual interest with a positive value at issuance) is
a "noneconomic residual interest" unless, at the time of the transfer, (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 will receive distributions from the REMIC at or after the time at
which taxes accrue on the anticipated excess inclusions in an amount sufficient
to satisfy the accrued taxes on each excess inclusion. The anticipated excess
inclusions and the present value rate are determined in the same manner as set
forth above under "--Disqualified Organizations." The REMIC Regulations explain
that a significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. Under the REMIC Regulations, as amended on
July 19, 2002, a safe harbor is provided if (i) the



                                       93


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 liabilities in excess of any cash flows generated by
the interest and that the transferee intends to pay taxes associated with
holding the residual interest as they become due and (iii) the transferee
represents to the transferor that it will not cause income from the Residual
Security 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. The Pooling and Servicing Agreement with respect to each Series of
Certificates will require the transferee of a Residual Security to certify to
the matters in the preceding sentence as part of the affidavit described above
under the heading "Disqualified Organizations."

     In addition to the three conditions set forth above for the transferor of a
noneconomic residual interest to be presumed not to have knowledge that the
transferee would be unwilling or unable to pay taxes due on its share of the
taxable income of the REMIC, the REMIC Regulations contain a fourth condition
for the transferor to be presumed to lack such knowledge. This fourth condition
requires that one of the two following tests be satisfied: Either

          (a) the present value of the anticipated tax liabilities associated
     with holding the noneconomic residual interest not exceed the sum of:

               (i) the present value of any consideration given to the
          transferee to acquire the interest;

               (ii)the present value of the expected future distributions on the
          interest; and

               (iii) the present value of the anticipated tax savings associated
          with holding the interest as the REMIC generates losses.

          For purposes of these computations, 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; or

          (b) (i) 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) that meets certain asset tests; (ii) 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 (iii) 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.

     Unless otherwise indicated in the applicable Prospectus Supplement, the
Pooling and Servicing Agreement will not require that transfers of the Residual
Securities meet the fourth requirement above, and thus meet the safe harbor.
Persons considering the purchase of the Residual Securities should consult their
advisors regarding the advisability of meeting the safe harbor in any transfer
of the Residual Securities.

     Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual Security that has "tax avoidance potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income is effectively connected with the conduct of a trade or
business within the United States. A Residual Security is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess inclusions
after the transfer, and (ii) the transferor reasonably expects that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the next
succeeding taxable year for the accumulated withholding tax liability to be
paid. If the non-U.S. Person transfers the Residual Security back to a U.S.
Person, the transfer will be disregarded and the foreign transferor will
continue to be treated as the owner unless arrangements are made so that the
transfer does not have the effect of allowing the transferor to avoid tax on
accrued excess inclusions.



                                       94


     The prospectus supplement relating to the Certificates of a Series may
provide that a Residual Security may not be purchased by or transferred to any
person that is not a U.S. Person or may describe the circumstances and
restrictions pursuant to which such a transfer may be made. The term "U.S.
PERSON" means a citizens or resident of the United States, a corporation or
partnership (unless, in the case of a partnership, Treasury regulations are
adopted that provide otherwise) created or organized in or under the laws of the
United States, any state thereof or the District of Columbia, including an
entity treated as a corporation or partnership for federal income tax purposes,
an estate that is subject to U.S. federal income tax regardless of the source of
its income, or a trust if a court within the United States is able to exercise
primary supervision over the administration of such trust and one or more such
U.S. Persons have the authority to control all substantial decisions of such
trust (or, to the extent provided in applicable Treasury regulations, certain
trusts in existence on August 20, 1996 which are eligible to elect to be treated
as U.S. Persons).

     Sale or Exchange of a Residual Security

     Upon the sale or exchange of a Residual Security, the Residual Holder will
recognize gain or loss equal to the excess, if any, of the amount realized over
the adjusted basis (as described above under "--Taxation of Owners of Residual
Securities--Basis and Losses") of such Residual Holder in such Residual Security
at the time of the sale or exchange. In addition to reporting the taxable income
of the REMIC Pool, a Residual Holder will have taxable income to the extent that
any cash distribution to it from the REMIC Pool exceeds such adjusted basis on
that Distribution Date. Such income will be treated as gain from the sale or
exchange of the Residual Holder's Residual Security, in which case, if the
Residual Holder has an adjusted basis in its Residual Security remaining when
its interest in the REMIC Pool terminates, and if it holds such Residual
Security as a capital asset under Code Section 1221, then it will recognize a
capital loss at that time in the amount of such remaining adjusted basis.

     Any gain on the sale of a Residual Security will be treated as ordinary
income (i) if a Residual Security is held as part of a "conversion transaction"
as defined in Code Section 1258(c), up to the amount of interest that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the appropriate applicable Federal rate in effect at the time the
taxpayer entered into the transaction minus any amount previously treated as
ordinary income with respect to any prior disposition of property that was held
as a part of such transaction or (ii) in the case of a non-corporate taxpayer,
to the extent such taxpayer has made an election under Code Section 163(d)(4) to
have net capital gains taxed as investment income at ordinary income rates. In
addition, gain or loss recognized from the sale of a Residual Security by
certain banks or thrift institutions will be treated as ordinary income or loss
pursuant to Code Section 582(c).

     The Conference Committee Report to the 1986 Act provides that, except as
provided in Treasury regulations yet to be issued, the wash sale rules of Code
Section 1091 will apply to dispositions of Residual Securities where the seller
of the Residual Security, during the period beginning six months before the sale
or disposition of the Residual Security and ending six months after such sale or
disposition, acquires (or enters into any other transaction that results in the
application of Code Section 1091) any residual interest in any REMIC or any
interest in a "taxable mortgage pool" (such as a non-REMIC owner trust) that is
economically comparable to a Residual Security.

     The Residual Holder that recognize a loss on a sale or exchange of a
Residual Security for federal income tax purposes in excess of certain threshold
amounts should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.

     Mark to Market Regulations

     The IRS has issued final regulations (the "MARK TO MARKET REGULATIONS")
under Code Section 475 relating to the requirement that a securities dealer mark
to market securities held for sale to customers. This mark-to-market requirement
applies to all securities of a dealer, except to the extent that the dealer has
specifically identified a security as held for investment. The Mark to Market
Regulations provide that, for purposes of this mark to market requirement, a
Residual Security is not treated as a security and thus may not be marked to
market.



                                       95


TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

     Prohibited Transactions

     Income from certain transaction by the REMIC Pool, called prohibited
transactions, will not be part of the calculation of income or loss includable
in the federal income tax returns of Residual Holders, but rather will be taxed
directly to the REMIC Pool at a 100% rate. Prohibited transactions generally
include (i) the disposition of a qualified mortgages other than for (a)
substitution within two years of the Startup Day for a defective (including a
defaulted) obligation (or repurchase in lieu of substitution of a defective
(including a defaulted) obligation at any time) or for any qualified mortgage
within three months of the Startup Day, (b) foreclosure, default, or imminent
default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC Pool,
or (d) a qualified (complete) liquidation, (ii) the receipt of income from
assets that are not the type of mortgages or investments that the REMIC Pool is
permitted to hold, (iii) the receipt of compensation for services, or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited
transaction to sell a qualified mortgage or cash flow investment held by a REMIC
Pool to prevent a default on Regular Securities as a result of a default on
qualified mortgages or to facilitate a clean-up call (generally, an optional
termination to save administrative costs when no more than a small percentage of
the Securities is outstanding). The REMIC Regulations indicate that the
modification of a Mortgage Loan generally will not be treated as a disposition
if it is occasioned by a default or reasonably foreseeable default, an
assumption of the Mortgage Loan, the waiver of a due-on-sale or
due-on-encumbrance clause, or the conversion of an interest rate by a mortgagor
pursuant to the terms of a convertible adjustable rate Mortgage Loan.

     Contributions to the REMIC Pool After the Startup Day

     In general, the REMIC Pool will be subject to a tax at a 100% rate on the
value of any property contributed to the REMIC Pool after the Startup Day.
Exceptions are provided for cash contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual Holder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified liquidation or clean-up call, and (v) as otherwise permitted in
Treasury regulations yet to be issued. It is not anticipated that there will be
any contributions to the REMIC Pool after the Startup Day.

     Net Income from Foreclosure Property

     The REMIC Pool will be subject of federal income tax at the highest
corporate rate on "net income from foreclosure property," determined by
reference to the rules applicable to real estate investment trusts. Generally,
property acquired by deed in lieu of foreclosure would be treated as
"foreclosure property" for a period ending with the close of the third calendar
year beginning after the year in which the REMIC Pool acquires such property,
with a possible extension. Net income from foreclosure property generally means
gain from the sale of a foreclosure property that is inventory property and
gross income from foreclosure property other than qualifying rents and other
qualifying income for a real estate investment trust. It is not anticipated that
the REMIC Pool will have any taxable net income from foreclosure property.

     Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC Pool's final tax return a date on which such adoption is deemed to
occur, and sells all of its assets (other than cash) within a 90-day period
beginning on such date, the REMIC Pool will not be subject to the prohibited
transaction rules on the sale of its assets, provided that the REMIC Pool
credits or distributes in liquidation all of the sale proceeds plus its cash
(other than amounts retained to meet claims) to holders of Regular Securities
and Residual Holders within the 90-day period.

     Administrative Matters

     The REMIC Pool will be required to maintain its books on a calendar year
basis and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The form for such income tax


                                       96


return is Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns. Treasury
regulations provide that, except where there is a single Residual Holder for an
entire taxable year, the REMIC Pool will be subject to the procedural and
administrative rules of the Code applicable to partnerships, including the
determination by the IRS of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit in a unified administrative
proceeding. The Master Servicer will be obligated to act as "tax matters
person," as defined in applicable Treasury regulations, with respect to the
REMIC Pool as agent of the Residual Holders holding the largest percentage
interest in the Residual Securities. If the Code or applicable Treasury
regulations do not permit the Master Servicer to act as tax matters person in
its capacity as agent of such Residual Holder, such Residual Holder or such
other person specified pursuant to Treasury regulations will be required to act
as tax matters person. The tax matters person generally has responsibility for
overseeing and providing notice to the other Residual Holders of certain
administrative and judicial proceedings regarding the REMIC Pool's tax affairs,
although other holders of the Residual Securities of the same Series would be
able to participate in such proceedings in appropriate circumstances.

     Limitations on Deduction of Certain Expenses

     An investor who is an individual, estate, or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the investor's adjusted gross income. In addition, Code Section 68
provides that itemized deductions otherwise allowable for a taxable year of an
individual taxpayer will be reduced by the lesser of (i) 3% of the excess, if
any, of adjusted gross income over a statutory threshold amount or (ii) 80% of
the amount of itemized deductions otherwise allowable for such year. These
limitations will be phased out and eliminated by 2010. In the case of a REMIC
Pool, such deductions may include deductions under Code Section 212 for the
Servicing Fee and all administrative and other expenses relating to the REMIC
Pool, or any similar expenses allocated to the REMIC Pool with respect to a
regular interest it holds in another REMIC. Such investors who hold REMIC
Securities either directly or indirectly through certain pass-through entities
may have their pro rata share of such expenses allocated to them as additional
gross income, but may be subject to such limitation on deductions. In addition,
such expenses are not deductible at all for purposes of computing the
alternative minimum tax, and may cause such investors to be subject to
significant additional tax liability. Temporary Treasury regulations provide
that the additional gross income and corresponding amount of expenses generally
are to be allocated entirely to the holders of Residual Securities in the case
of a REMIC Pool that would not qualify as a fixed investment trust in the
absence of a REMIC election. With respect to a REMIC Pool that would be
classified as an investment trust in the absence of a REMIC election or that is
substantially similar to an investment trust, any holder of a Regular Security
that is an individual, trust, estate, or pass-through entity also will be
allocated its pro rata share of such expenses and a corresponding amount of
income and will be subject to the limitations or deductions imposed by Code
Sections 67 and 68, as described above. Unless indicated otherwise in the
applicable prospectus supplement, all such expenses will be allocable to the
Residual Securities. In general, such allocable portion will be determined based
on the ratio that a REMIC Securityholder's income, determined on a daily basis,
bears to the income of all holders of Regular Securities and Residual Securities
with respect to a REMIC Pool. As a result, individuals, estates or trusts
holding REMIC Securities (either directly or indirectly through a grantor trust,
partnership, S corporation, REMIC, or certain other pass-through entities
described in the foregoing temporary Treasury regulations) may have taxable
income in excess of the interest income at the pass-through rate on Regular
Securities that are issued in a single Class or otherwise consistently with
fixed investment trust status or in excess of cash distributions for the related
period on Residual Securities.

TAXATION OF CERTAIN FOREIGN INVESTORS

     Regular Securities

     Interest, including original issue discount, distributable to Regular
Securityholders who are non-resident aliens, foreign corporations, or other
Non-U.S. Persons (as defined below), generally will be considered "portfolio
interest" and, therefore, generally will not be subject to 30% United States
withholding tax, provided that (i) such interest is not effectively connected
with the conduct of a trade or business in the United States of the
Securityholder, (ii) such Non-U.S. Person is not a "10-percent shareholder"
within the meaning of Code Section 871(h)(3)(B) or a controlled foreign
corporation described in Code Section 881(c)(3)(C) and (iii) such Non-U.S.
Person provides the Trustee, or the person who would otherwise be required to
withhold tax from such distributions


                                       97


under Code Section 1441 or 1442, with an appropriate statement, signed under
penalties of perjury, identifying the beneficial owner and stating, among other
things, that the beneficial owner of the Regular Security is a Non-U.S. Person.
If such statement, or any other required statement, is not provided, 30%
withholding will apply unless reduced or eliminated pursuant to an applicable
tax treaty or unless the interest on the Regular Security is effectively
connected with the conduct of a trade or business within the United States by
such Non-U.S. Person. In the latter case, such Non-U.S. Person will be subject
to United States federal income tax at regular rates. Investors who are Non-U.S.
Persons should consult their own tax advisors regarding the specific tax
consequences to them of owning a Regular Security. The term "NON-U.S. PERSON"
means any person who is not a U.S. Person.

     The IRS has issued final regulations (the "WITHHOLDING REGULATIONS") which
would provide alternative methods of satisfying the beneficial ownership
certification requirement described above effective January 1, 2001. The
Withholding Regulations provide for a new series of withholding certificates
that must be used for all payments after December 31, 2000. The Withholding
Regulations require, in the case of Regular Securities held by a foreign
partnership, that (x) the certification described above be provided by the
partners rather than by the foreign partnership and (y) the partnership provide
certain information, including a United States taxpayer identification number in
certain circumstances. A look-through rule applies in the case of tiered
partnerships. Non-U.S. Persons should consult their own tax advisors concerning
the application of the certification requirements in the Withholding
Regulations.

     Residual Securities

     The Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual Holders who are Non-U.S. Persons generally should be treated as
interest for purposes of the 30% (or lower treaty rate) United States
withholding tax. Treasury regulations provide that amount distributed to
Residual Holders may qualify as "portfolio interest," subject to the conditions
described in "--Regular Securities" above, but only to the extent that (i) the
Mortgage Loans were issued after July 18, 1984 and (ii) the Trust Fund or
segregated pool of assets therein (as to which a separate REMIC election will be
made), to which the Residual Security relates, consists of obligations issued in
"registered form" within the meaning of Code Section 163(f)(1). Generally,
Mortgage Loans will not be, but regular interests in another REMIC Pool will be,
considered obligations issued in registered form. Furthermore, Residual Holders
will not be entitled to any exemption from the 30% withholding tax (or lower
treaty rate) to the extent of that portion of REMIC taxable income that
constitutes an "excess inclusion." See "--Taxation of Owners of Residual
Securities--Limitations on Offset or Exemption of REMIC Income." If the amounts
paid to Residual Holders who are Non-U.S. Persons are effectively connected with
the conduct of a trade or business within the United States by such Non-U.S.
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the
amounts paid to such Non-U.S. Persons will be subject to United States federal
income tax at regular rates. If 30% (or lower treaty rate) withholding is
applicable, such amounts generally will be taken into account for purposes of
withholding only when paid or otherwise distributed (or when the Residual
Security is disposed of) under rules similar to withholding upon disposition of
debt instruments that have original issue discount. See "--Taxation of Owners of
Residual Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Foreign Investors" above concerning the disregard of certain
transfers having "tax avoidance potential." Investors who are Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Securities.

     Backup Withholding

     Distributions made on the Regular Securities, and proceeds from the sale of
the Regular Securities to or through certain brokers, may be subject to a
"backup" withholding tax under Code Section 3406 of 28% (increasing to 31% after
2010) on "reportable payments" (including interest distributions, original issue
discount, and, under certain circumstances, principal distributions) unless the
Regular Holder complies with certain reporting and/or certification procedures,
including the provision of its taxpayer identification number to the Trustee,
its agent or the broker who effected the sale of the Regular Security, or such
Holder is otherwise an exempt recipient under applicable provisions of the Code.
Any amounts to be withheld from distribution on the Regular Securities would be
refunded by the IRS or allowed as a credit against the Regular Holder's federal
income tax liability. The Withholding Regulations change certain of the rules
relating to certain presumptions relating to information reporting and backup
withholding. Non-U.S. Persons are urged to contact their own tax advisors
regarding the application to them of backup withholding and information
reporting.



                                       98


     Reporting Requirements

     Reports of accrued interest, original issue discount and information
necessary to compute the accrual of market discount will be made annually to the
IRS and to individuals, estates, non-exempt and non-charitable trusts, and
partnerships who are either holders of record of Regular Securities or
beneficial owners who own Regular Securities through a broker or middleman as
nominee. All brokers, nominees and all other non-exempt holders of record of
Regular Securities (including corporations, non-calendar year taxpayers,
securities or commodities dealers, real estate investment trusts, investment
companies, common trust funds, thrift institutions and charitable trusts) may
request such information for any calendar quarter by telephone or in writing by
contacting the person designated in Internal Revenue Service Publication 938
with respect to a particular Series of Regular Securities. Holders through
nominees must request such information from the nominee.

     The IRS's Form 1066 has an accompanying Schedule Q, Quarterly Notice to
Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation.
Treasury regulations require that Schedule Q be furnished by the REMIC Pool to
each Residual Holder by the end of the month following the close of each
calendar quarter (41 days after the end of a quarter under proposed Treasury
regulations) in which the REMIC Pool is in existence). Treasury regulations
require that, in addition to the foregoing requirements, information must be
furnished quarterly to Residual Holders, furnished annually, if applicable, to
holders of Regular Securities, and filed annually with the IRS concerning Code
Section 67 expenses (see "--Taxes That May Be Imposed on the REMIC
Pool--Limitations on Deduction of Certain Expenses" above) allocable to such
holders. Furthermore, under such regulations, information must be furnished
quarterly to Residual Holders, furnished annually to holders of Regular
Securities, and filed annually with the IRS concerning the percentage of the
REMIC Pool's assets meeting the qualified asset tests described above under
"Characterization of Investments in REMIC Securities."

     Residual Holders should be aware that their responsibilities as holders of
the residual interest in a REMIC Pool, including the duty to account for their
shares of the REMIC Pool's income or loss on their returns, continue for the
life of the REMIC Pool, even after the principal and interest on their Residual
Securities have been paid in full.

     Treasury regulations provide that a Residual Holder is not required to
treat items on its return consistently with their treatment on the REMIC Pool's
return if the Holder owns 100% of the Residual Securities for the entire
calendar year. Otherwise, each Residual Holder is required to treat items on its
returns consistently with their treatment on the REMIC Pool's return, unless the
Holder either files a statement identifying the inconsistency or establishes
that the inconsistency resulted from incorrect information received from the
REMIC Pool. The IRS may assess a deficiency resulting from a failure to comply
with the consistency requirement without instituting an administrative
proceeding at the REMIC Pool level. Any person that holds a Residual Security as
a nominee for another person may be required to furnish the related REMIC Pool,
in a manner to be provided in Treasury regulations, with the name and address of
such person and other specified information.

GRANTOR TRUST FUNDS

     Classification of Grantor Trust Funds

     With respect to each Series of Grantor Trust Securities, assuming
compliance with all provisions of the applicable Agreement, the related Grantor
Trust Fund will be classified as a grantor trust under subpart E, part I of
subchapter J of the Code and not as a partnership, an association taxable as a
corporation, or a "taxable mortgage pool" within the meaning of Code Section
7701(i). Accordingly, each holder of a Grantor Trust Security generally will be
treated as the beneficial owner of an undivided interest in the Mortgage Loans
included in the Grantor Trust Fund.



                                       99


STANDARD SECURITIES

     General

     Where there is no Retained Interest or "excess" servicing with respect to
the Mortgage Loans underlying the Securities of a Series, and where such
Securities are not designated as "Stripped Securities," the holder of each such
Security in such Series (referred to herein as "STANDARD SECURITIES") will be
treated as the owner of a pro rata undivided interest in the ordinary income and
corpus portions of the Grantor Trust Fund represented by its Standard Security
and will be considered the beneficial owner of a pro rata undivided interest in
each of the Mortgage Loans, subject to the discussion below under
"--Recharacterization of Servicing Fees." Accordingly, the holder of a Standard
Security of a particular Series will be required to report on its federal income
tax return its pro rata share of the entire income from the Mortgage Loans
represented by its Standard Security, including interest at the coupon rate on
such Mortgage Loans, original issue discount (if any), prepayment fees,
assumption fees, and late payment charges received by the Servicer, in
accordance with such Securityholder's method of accounting. A Securityholder
generally will be able to deduct its share of the Servicing Fee and all
administrative and other expenses of the Trust Fund in accordance with its
method of accounting, provided that such amounts are reasonable compensation for
services rendered to that Grantor Trust Fund. However, investors who are
individuals, estates or trusts who own Securities, either directly or indirectly
through certain pass-through entities, will be subject to limitations with
respect to certain itemized deductions described in Code Section 67, including
deductions under Code Section 212 for the Servicing Fee and all such
administrative and other expenses of the Grantor Trust Fund, to the extent that
such deductions, in the aggregate, do not exceed two percent of an investor's
adjusted gross income. In addition, Code Section 68 provides that itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the excess, if any, of adjusted gross
income over a statutory threshold amount or (ii) 80% of the amount of itemized
deductions otherwise allowable for such year. These limitations will be phased
out and eliminated by 2010. As a result, such investors holding Standard
Securities, directly or indirectly through a pass-through entity, may have
aggregate taxable income in excess of the aggregate amount of cash received on
such Standard Securities with respect to interest at the pass-through rate or as
discount income on such Standard Securities. In addition, such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such investors to be subject to significant additional tax liability.
Moreover, where there is Retained Interest with respect to the Mortgage Loans
underlying a Series of Securities or where the servicing fees are in excess of
reasonable servicing compensation, the transaction will be subject to the
application of the "stripped bond" and "stripped coupon" rules of the Code, as
described below under "--Stripped Securities" and "--Recharacterization of
Servicing Fees," respectively.

     Holders of Standard Securities, particularly any Class of a Series which is
a Subordinate Security, may incur losses of interest or principal with respect
to the Mortgage Loans. Such losses would be deductible generally only as
described above under "--REMICs--Taxation of Owners of Regular
Securities--Treatment of Losses," except that Securityholders on the cash method
of accounting would not be required to report qualified stated interest as
income until actual receipt.

     Tax Status

     With respect to a Series, Cadwalader, Wickersham & Taft LLP or Hunton &
Williams LLP has advised the Depositor that, except with respect to a Trust Fund
consisting of Unsecured Home Improvement Loans:

     o    A Standard Security owned by a "domestic building and loan
          association" within the meaning of Code Section 7701(a)(19) will be
          considered to represent "loans . . . secured by an interest in real
          property which is . . . residential real property" within the meaning
          of Code Section 7701(a)(19)(C)(v), provided that the real property
          securing the Mortgage Loans represented by that Standard Security is
          of the type described in such section of the Code.

     o    A Standard Security owned by a real estate investment trust will be
          considered to represent "real estate assets" within the meaning of
          Code Section 856(c)(4)(A) to the extent that the assets of the related
          Grantor Trust Fund consist of qualified assets, and interest income on
          such assets will be considered "interest on obligations secured by
          mortgages on real property" to such extent within the meaning of Code
          Section 856(c)(3)(B).

                                      100


     o    A Standard Security owned by a REMIC will be considered to represent
          an "obligation (including any participation or certificate of
          beneficial ownership therein) which is principally secured by an
          interest in real property" within the meaning of Code Section
          860G(a)(3)(A) to the extent that the assets of the related Grantor
          Trust Fund consist of "qualified mortgages" within the meaning of Code
          Section 860G(a)(3).

     An issue arises as to whether Buydown Mortgage Loans may be characterized
in their entirety under the Code provisions cited in the first two bullet points
above or whether the amount qualifying for such treatment must be reduced by the
amount of the Buydown Funds. There is indirect authority supporting treatment of
an investment in a Buydown Mortgage Loan as entirely secured by real property if
the fair market value of the real property securing the loan exceeds the
principal amount of the loan at the time of issuance or acquisition, as the case
may be. There is no assurance that the treatment described above is proper.
Accordingly, Securityholders are urged to consult their own tax advisors
concerning the effects of such arrangements on the characterization of such
Securityholder's investment for federal income tax purposes.

     Premium and Discount

     Securityholders are advised to consult with their tax advisors as to the
federal income tax treatment of premium and discount arising either upon initial
acquisition of Standard Securities or thereafter.

     Premium. The treatment of premium incurred upon the purchase of a Standard
Security will be determined generally as described above under
"--REMICs--Taxation of Owners of Residual Securities--Premium." The rules
allowing for the amortization of premium are available with respect to Mortgage
Loans originated after September 27, 1985.

     Original Issue Discount. The original issue discount rules of Code Section
1271 through 1275 will be applicable to a Securityholder's interest in those
Mortgage Loans as to which the conditions for the application of those sections
are met. Rules regarding periodic inclusion of original issue discount income
generally are applicable to mortgages originated after March 2, 1984. Under the
OID Regulations, original issue discount could arise by the charging of points
by the originator of the mortgages in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions or, under certain circumstances,
by the presence of "teaser" rates on the Mortgage Loans. See "--Stripped
Securities" below regarding original issue discount on Stripped Securities.

     Original issue discount generally must be reported as ordinary gross income
as it accrues under a constant interest method that takes into account the
compounding of interest, in advance of the cash attributable to such income.
Unless indicated otherwise in the applicable prospectus supplement, no
prepayment assumption will be assumed for purposes of such accrual. However,
Code Section 1272 provides for a reduction in the amount of original issue
discount includable in the income of a holder of an obligation that acquires the
obligation after its initial issuance at a price greater than the sum of the
original issue price and the previously accrued original issue discount, less
prior payments of principal. Accordingly, if such Mortgage Loans acquired by a
Securityholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Loans, no original issue discount attributable to the
difference between the issue price and the original principal amount of such
Mortgage Loans (i.e., points) will be includable by such holder.

     Market Discount. Securityholders also will be subject to the market
discount rules to the extent that the conditions for application of those
sections are met. Market discount on the Mortgage Loans will be determined and
will be reported as ordinary income generally in the manner described above
under "--REMICs--Taxation of Owners of Regular Securities--Market Discount,"
except that the ratable accrual methods described therein will not apply.
Rather, the holder will accrue market discount pro rata over the life of the
Mortgage Loans, unless the constant yield method is elected. Unless indicated
otherwise in the applicable prospectus supplement, no prepayment assumption will
be assumed for purposes of such accrual.



                                      101


     Recharacterization of Servicing Fees

     If the servicing fees paid to a Servicer were deemed to exceed reasonable
servicing compensation, the amount of such excess would represent neither income
nor a deduction to Securityholders. In this regard, there are no authoritative
guidelines for federal income tax purposes as to either the maximum amount of
servicing compensation that may be considered reasonable in the context of this
or similar transactions or whether, in the case of Standard Securities, the
reasonableness of servicing compensation should be determined on a weighted
average or loan-by-loan basis. If a loan-by-loan basis is appropriate, the
likelihood that such amount would exceed reasonable servicing compensation as to
some of the Mortgage Loans would be increased. IRS guidance indicates that a
servicing fee in excess of reasonable compensation ("EXCESS SERVICING") will
cause the Mortgage Loans to be treated under the "stripped bond" rules. Such
guidance provides safe harbors for servicing deemed to be reasonable and
requires taxpayers to demonstrate that the value of servicing fees in excess of
such amounts is not greater than the value of the services provided.

     Accordingly, if the IRS's approach is upheld, a Servicer who receives a
servicing fee in excess of such amounts would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Loans.
Under the rules of Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from the right
to receive some or all of the principal payments on the obligation would result
in treatment of such Mortgage Loans as "stripped coupons" and "stripped bonds."
Subject to the de minimis rule discussed below under "Stripped Securities," each
stripped bond or stripped coupon could be considered for this purpose as a
non-interest bearing obligation issued on the date of issue of the Standard
Securities, and the original issue discount rules of the Code would apply to the
holder thereof. While Securityholders would still be treated as owners of
beneficial interests in a grantor trust for federal income tax purposes, the
corpus of such trust could be viewed as excluding the portion of the Mortgage
Loans the ownership of which is attributed to the Servicer, or as including such
portion as a second Class of equitable interest. Applicable Treasury regulations
treat such an arrangement as a fixed investment trust, since the multiple
Classes of trust interests should be treated as merely facilitating direct
investments in the trust assets and the existence of multiple Classes of
ownership interests is incidental to that purpose. In general, such a
recharacterization should not have any significant effect upon the timing or
amount of income reported by a Securityholder, except that the income reported
by a cash method holder may be slightly accelerated. See "--Stripped Securities"
below for a further description of the federal income tax treatment of stripped
bonds and stripped coupons.

     Sale or Exchange of Standard Securities

     Upon sale or exchange of a Standard Securities, a Securityholder will
recognize gain or loss equal to the difference between the amount realized on
the sale and its aggregate adjusted basis in the Mortgage Loans and other assets
represented by the Security. In general, the aggregate adjusted basis will equal
the Securityholder's cost for the Standard Security, exclusive of accrued
interest, increased by the amount of any income previously reported with respect
to the Standard Security and decreased by the amount of any losses previously
reported with respect to the Standard Security and the amount of any
distributions (other than accrued interest) received thereon. Except as provided
above with respect to market discount on any Mortgage Loans, and except for
certain financial institutions subject to the provisions of Code Section 582(c),
any such gain or loss generally would be capital gain or loss if the Standard
Security was held as a capital asset. However, gain on the sale of a Standard
Security will be treated as ordinary income (i) if a Standard Security is held
as part of a "conversion transaction" as defined in Code Section 1258(c), up to
the amount of interest that would have accrued on the Securityholder's net
investment in the conversion transaction at 120% of the appropriate applicable
Federal rate in effect at the time the taxpayer entered into the transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition of property that was held as part of such transaction or (ii) in the
case of a non-corporate taxpayer, to the extent such taxpayer has made an
election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates. Long-term capital gains of certain
noncorporate taxpayers generally are subject to a lower maximum tax rate than
ordinary income or short-term capital gains of such taxpayers for property held
for more than one year. The maximum tax rate for corporations currently is the
same with respect to both ordinary income and capital gains.



                                      102


     A Securityholder that recognize a loss on a sale or exchange of a Standard
Security for federal income tax purposes in excess of certain threshold amounts
should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.

STRIPPED SECURITIES

     General

     Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the principal payments on an obligation from ownership of
the right to receive some or all of the interest payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of this discussion,
Securities that are subject to those rules will be referred to as "Stripped
Securities." The Securities will be subject to those rules if (i) the Depositor
or any of its affiliates retains (for its own account or for purposes of
resale), in the form of Retained Interest or otherwise, an ownership interest in
a portion of the payments on the Mortgage Loans, (ii) the Depositor or any of
its affiliates is treated as having an ownership interest in the Mortgage Loans
to the extent it is paid (or retains) servicing compensation in an amount
greater than reasonable consideration for servicing the Mortgage Loans (see
"--Standard Securities--Recharacterization of Servicing Fees" above), and (iii)
a Class of Securities are issued in two or more Classes or subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

     In general, a holder of a Stripped Security will be considered to own
"stripped bonds" with respect to its pro rata share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro rata share of all or a portion of the interest payments on each
Mortgage Loan, including the Stripped Security's allocable share of the
servicing fees paid to a Servicer, to the extent that such fees represent
reasonable compensation for services rendered. See the discussion above under
"--Standard Securities--Recharacterization of Servicing Fees." Although not free
from doubt, for purposes of reporting to Stripped Securityholders, the servicing
fees will be allocated to the Classes of Stripped Securities in proportion to
the distributions to such Classes for the related period or periods. The holder
of a Stripped Security generally will be entitled to a deduction each year in
respect of the servicing fees, as described above under "--Standard
Securities--General," subject to the limitation described therein.

     Code Section 1286 treats a stripped bond or a stripped coupon generally as
an obligation issued at an original issue discount on the date that such
stripped interest is purchased. Although the treatment of Stripped Securities
for federal income tax purposes is not clear in certain respects, particularly
where such Stripped Securities are issued with respect to a Mortgage Pool
containing variable-rate Mortgage Loans, the Depositor has been advised by
counsel that (i) the Grantor Trust Fund will be treated as a grantor trust under
subpart E, part I of subchapter J of the Code and not as an association taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code Section
7701(i), and (ii) each Stripped Security should be treated as a single
installment obligation for purposes of calculating original issue discount and
gain or loss on disposition. This treatment is based on the interrelationship of
Code Section 1286, Code Sections 1272 through 1275, and the OID Regulations.
Although it is possible that computations with respect to Stripped Securities
could be made in one of the ways described below under "--Possible Alternative
Characterizations," the OID Regulations state, in general, that two or more debt
instruments issued by a single issuer to a single investor in a single
transaction should be treated as a single debt instrument. Accordingly, for
original issue discount purposes, all payments on any Stripped Securities should
be aggregated and treated as though they were made on a single debt instrument.
The Pooling and Servicing Agreement will require that the Trustee make and
report all computations described below using this aggregate approach, unless
substantial legal authority requires otherwise.

     Furthermore, Treasury regulations provide for treatment of a Stripped
Security as a single debt instrument issued on the date it is purchased for
purposes of calculating any original issue discount. In addition, under such
regulations, a Stripped Security that represents a right to payments of both
interest and principal may be viewed either as issued with original issue
discount or market discount (as described below), at a de minimis original issue
discount, or, presumably, at a premium. This treatment indicates that the
interest component of such a Stripped Security would be treated as qualified
stated interest under the OID Regulations, assuming it is not an interest-only
or super-premium Stripped Security. Further, these regulations provide that the
purchaser of such a Stripped


                                      103


Security will be required to account for any discount as market discount rather
than original issue discount if either (i) the initial discount with respect to
the Stripped Security was treated as zero under the de minimis rule, or (ii) no
more than 100 basis points in excess of reasonable servicing is stripped off the
related Mortgage Loans. Any such market discount would be reportable as
described above under "--REMICs--Taxation of Owners of Regular
Securities--Market Discount," without regard to the de minimis rule therein,
assuming that a prepayment assumption is employed in such computation.

     The holder of a Stripped Security will be treated as owning an interest in
each of the Mortgage Loans held by the Grantor Trust Fund and will recognize an
appropriate share of the income and expenses associated with the Mortgage Loans.
Accordingly, an individual, trust or estate that holds a Stripped Security
directly or through a pass-through entity will be subject to the limitations on
deductions imposed by Code Sections 67 and 68.

     A holder of a Stripped Security, particularly any Class of a Series which
is a Subordinate Security, may deduct losses incurred with respect to the
Stripped Security as described above under "--Standard Securities--General."

     Status of Stripped Securities

     No specific legal authority exists as to whether the character of the
Stripped Securities, for federal income tax purposes, will be the same as that
of the Mortgage Loans. Although the issue is not free from doubt, counsel has
advised the Depositor that, except with respect to a Trust Fund consisting of
Unsecured Home Improvement Loans, Stripped Securities owned by applicable
holders should be considered to represent "real estate assets" within the
meaning of Code Section 856(c)(4)(A), "obligation[s] . . . principally secured
by an interest in real property which is . . . residential real estate" within
the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Securities should be considered to represent "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B),
provided that in each case the Mortgage Loans and interest on such Mortgage
Loans qualify for such treatment. The application of such Code provisions to
Buydown Mortgage Loans is uncertain. See "--Standard Securities--Tax Status"
above.

     Taxation of Stripped Securities

     Original Issue Discount. Except as described above under "--General," each
Stripped Security will be considered to have been issued at an original issue
discount for federal income tax purposes. Original issue discount with respect
to a Stripped Security must be included in ordinary income as it accrues, in
accordance with a constant yield method that takes into account the compounding
of interest, which may be prior to the receipt of the cash attributable to such
income. Based in part on the issue discount required to be included in the
income of a holder of a Stripped Security (referred to in this discussion as a
"STRIPPED SECURITYHOLDER") in any taxable year likely will be computed generally
as described above under "--REMICs--Taxation of Owner of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities."
However, with the apparent exception of a Stripped Security qualifying as a
market discount obligation as described above under "--General," the issue price
of a Stripped Security will be the purchase price paid by each holder thereof,
and the stated redemption price at maturity will include the aggregate amount of
the payments, other than qualified stated interest, to be made on the Stripped
Security to such Securityholder, presumably under the Prepayment Assumption.

     If the Mortgage Loans prepay at a rate either faster or slower than that
under the Prepayment Assumption, a Securityholder's recognition of original
issue discount will be either accelerated or decelerated and the amount of such
original issue discount will be either increased or decreased depending on the
relative interests in principal and interest on each Mortgage Loan represented
by such Securityholder's Stripped Security. While the matter is not free from
doubt, the holder of a Stripped Security should be entitled in the year that it
becomes certain (assuming no further prepayments) that the holder will not
recover a portion of its adjusted basis in such Stripped Security to recognize a
loss (which may be a capital loss) equal to such portion of unrecoverable basis.

     As an alternative to the method described above, the fact that some or all
of the interest payments with respect to the Stripped Securities will not be
made if the Mortgage Loans are prepaid could lead to the interpretation that
such interest payments are "contingent" within the meaning of the OID
Regulations. The OID Regulations, as


                                      104


they relate to the treatment of contingent interest, are by their terms not
applicable to prepayable securities such as the Stripped Securities. However, if
final regulations dealing with contingent interest with respect to the Stripped
Securities apply the same principles as the OID Regulations, such regulations
may lead to different timing of income inclusion that would be the case under
the OID Regulations. Furthermore, application of such principles could lead to
the characterization of gain on the sale of contingent interest Stripped
Securities as ordinary income. Investors should consult their tax advisors
regarding the appropriate tax treatment of Stripped Securities.

     Sale or Exchange of Stripped Securities. Sale or exchange of a Stripped
Security prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the Securityholder's
adjusted basis in such Stripped Security, as described above under
"--REMICs--Taxation of Owners of Regular Securities--Sale or Exchange of Regular
Securities." Gain or loss from the sale or exchange of a Stripped Security
generally will be capital gain or loss to the Securityholder if the Stripped
Security is held as a "capital asset" within the meaning of Code section 1221,
and will be long-term or short-term depending on whether the Stripped Security
has been held for the long-term capital gain holding period (currently, more
than one year). To the extent that a subsequent purchaser's purchase price is
exceeded by the remaining payments on the Stripped Securities, such subsequent
purchaser will be required for federal income tax purposes to accrue and report
such excess as if it were original issue discount in the manner described above.
It is not clear for this purpose whether the assumed prepayment rate that is to
be used in the case of a Securityholder other than an original Securityholder
should be the Prepayment Assumption or a new rate based on the circumstances at
the date of subsequent purchase.

     Purchase of More Than One Class of Stripped Securities. When an investor
purchases more than one Class of Stripped Securities, it is currently unclear
whether for federal income tax purposes such Classes of Stripped Securities
should be treated separately or aggregated for purposes of the rules described
above.

     Possible Alternative Characterization. The characterizations of the
Stripped Securities discussed above are not the only possible interpretations of
the applicable Code provisions. For example, the Securityholder may be treated
as the owner of (i) one installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to principal on each
Mortgage Loan and a second installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to interest on each
Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there are
scheduled payments of principal and/or interest on each Mortgage Loan, or (iii)
a separate installment obligation for each Mortgage Loan, representing the
Stripped Security's pro rata share of payments of principal and/or interest to
be made with respect thereto. Alternatively, the holder of one or more Classes
of Stripped Securities may be treated as the owner of a pro rata fractional
undivided interest in each Mortgage Loan to the extent that such Stripped
Security, or Classes of Stripped Securities in the aggregate, represent the same
pro rata portion of principal and interest on each such Mortgage Loan, and a
stripped bond or stripped coupon (as the case may be), treated as an installment
obligation or contingent payment obligation, as to the remainder. Treasury
regulations regarding original issue discount on stripped obligations make the
foregoing interpretations less likely to be applicable. The preamble to such
regulations states that they are premised on the assumption that an aggregation
approach is appropriate for determining whether original issue discount on a
stripped bond or stripped coupon is de minimis, and solicits comments on
appropriate rules for aggregating stripped bonds and stripped coupons under Code
Section 1286.

     Because of these possible varying characterizations of Stripped Securities
and the resultant differing treatment of income recognition, Securityholders are
urged to consult their own tax advisors regarding the proper treatment of
Stripped Securities for federal income tax purposes.

     Reporting Requirements and Backup Withholding

     The Trustee will furnish, within a reasonable time after the end of each
calendar year, to each Securityholder at any time during such year, such
information (prepared on the basis described above) as is necessary to enable
such Securityholder to prepare its federal income tax returns. Such information
will include the amount of original issue discount accrued on Securities held by
persons other than Securityholders exempted from the reporting requirements.
However, the amount required to be reported by the Trustee may not be equal to
the proper amount of original issue discount required to be reported as taxable
income by a Securityholder, other than an original Securityholder that purchased
at the issue price. In particular, in the case of Stripped Securities, unless
provided otherwise in the applicable prospectus supplement, such reporting will
be based upon a representative


                                      105


initial offering price of each Class of Stripped Securities. The Trustee will
also file such original issue discount information with the IRS. If a
Securityholder fails to supply an accurate taxpayer identification number or if
the Secretary of the Treasury determines that a Securityholder has not reported
all interest and dividend income required to be shown on his federal income tax
return, backup withholding may be required in respect of any reportable
payments, as described above under "--REMICs--Taxation of Certain Foreign
Investors--Backup Withholding."

     Taxation of Certain Foreign Investors

     To the extent that a Security evidences ownership in Mortgage Loans that
are issued on or before July 18, 1984, interest or original issue discount paid
by the person required to withhold tax under Code Section 1441 or 1442 to
nonresident aliens, foreign corporations, or other Non-U.S. Persons generally
will be subject to 30% United States withholding tax, or such lower rate as may
be provided for interest by an applicable tax treaty. Accrued original issue
discount recognized by the Securityholder on the sale or exchange of such a
Security also will be subject to federal income tax at the same rate.

     Treasury regulations provide that interest or original issue discount paid
by the Trustee or other withholding agent to a Non-U.S. Person evidencing
ownership interest in Mortgage Loans issued after July 18, 1984 will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the same certification requirements, described above under
"--REMICs--Taxation of Certain Foreign Investors--Regular Securities."

PARTNERSHIP TRUST FUNDS

     Classification of Partnership Trust Funds

     With respect to each Series of Partnership Securities or Debt Securities,
Cadwalader, Wickersham & Taft LLP or Hunton & Williams LLP will deliver its
opinion that the Trust Fund will not be a taxable mortgage pool or an
association (or publicly traded partnership) taxable as a corporation for
federal income tax purposes. This opinion will be based on the assumption that
the terms of the applicable Agreement and related documents will be complied
with, and on counsel's conclusion 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.

     Characterization of Investments in Partnership Securities and Debt
Securities

     For federal income tax purposes, (i) Partnership Securities and Debt
Securities held by a thrift institution taxed as a domestic building and loan
association will not constitute "loans . . . secured by an interest in real
property which is . . . residential real property" within the meaning of Code
Section 7701(a)(19)(C)(v) and (ii) interest on Debt Securities held by a real
estate investment trust will not be treated as "interest on obligations secured
by mortgages on real property or on interests in real property" within the
meaning of Code Section 856(c)(3)(B), and Debt Securities held by a real estate
investment trust will not constitute "real estate assets" within the meaning of
Code Section 856(c)(4)(A), but Partnership Securities held by a real estate
investment trust will qualify under those sections based on the real estate
investments trust's proportionate interest in the assets of the Partnership
Trust Fund qualifying for such treatments based on capital accounts.

     Taxation of Debt Securityholders

     Treatment of the Debt Securities as Indebtedness

     The Depositor will agree, and the Securityholders will agree by their
purchase of Debt Securities, to treat the Debt Securities as debt for federal
income tax purposes. No regulations, published rulings, or judicial decisions
exist that discuss the characterization for federal income tax purposes of
securities with terms substantially the same as the Debt Securities. However,
with respect to each Series of Debt Securities, Cadwalader, Wickersham & Taft
LLP or Hunton & Williams LLP will deliver its opinion that the Debt Securities
will be classified as indebtedness for federal income tax purposes. The
discussion below assumes this characterization of the Debt Securities is
correct.



                                      106


     If, contrary to the opinion of counsel, the IRS successfully asserted that
the Debt Securities were not debt for federal income tax purposes, the Debt
Securities might be treated as equity interests in the Partnership Trust, and
the timing and amount of income allocable to holders of such Debt Securities may
be different than as described in the following paragraph.

     Debt Securities generally will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that (i) income
reportable on Debt Securities is not required to be reported under the accrual
method unless the holder otherwise uses the accrual method and (ii) the special
rule treating a portion of the gain on sale or exchange of a Regular Security as
ordinary income is inapplicable to Debt Securities. See "--REMICs--Taxation of
Owners of Regular Securities" and "--Sale or Exchange of Regular Securities."

     Taxation of Owners of Partnership Securities

     Treatment of the Partnership Trust Fund as a Partnership

     If so specified in the applicable prospectus supplement, the Depositor will
agree, and the Securityholders will agree by their purchase of Securities, to
treat the Partnership Trust Fund as a partnership for purposes of federal and
state income tax, franchise tax and any other tax measured in whole or in part
by income, with the assets of the partnership being the assets held by the
Partnership Trust Fund, the partners of the partnership being the
Securityholders (including the Depositor), and the Debt Securities (if any)
being debt of the partnership. However, the proper characterization of the
arrangement involving the Partnership Trust Fund, the Partnership Securities,
the Debt Securities, and the Depositor 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 one or more of the Classes of Partnership Securities have certain
features characteristic of debt, the Partnership Securities might be considered
debt of the Depositor or the Partnership Trust Fund. Any such characterization
would not result in materially adverse tax consequences to Securityholders as
compared to the consequences from treatment of the Partnership Securities as
equity in a partnership, described below. The following discussion assumes that
the Partnership Securities represent equity interests in a partnership.

     Partnership Taxation

     As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Securityholder will be required to separately take into
account such holder's allocated share of income, gains, losses, deductions and
credits of the Partnership Trust Fund. It is anticipated that the Partnership
Trust Fund's income will consist primarily of interest earned on the Mortgage
Loans (including appropriate adjustments for market discount, original issue
discount and bond premium) as described above under "--Grantor Trust Funds--
Standard Securities--General" and "--Premium and Discount") and any gain upon
collection or disposition of Mortgage Loans. The Partnership Trust Fund's
deductions will consist primarily of interest accruing with respect to the Debt
Securities, servicing and other fees, and losses or deductions upon collection
or disposition of Debt Securities.

     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Agreements and related documents). The applicable Agreement will provide, in
general, that the Securityholders will be allocated taxable income of the
Partnership Trust Fund for each Due Period equal to the sum of (i) the interest
that accrues on the Partnership Securities in accordance with their terms for
such Due Period, including interest accruing at the applicable pass-through rate
for such Due Period and interest on amounts previously due on the Partnership
Securities but not yet distributed; (ii) any Partnership Trust Fund income
attributable to discount on the Mortgage Loans that corresponds to any excess of
the principal amount of the Partnership Securities over their initial issue
price; and (iii) any other amounts of income payable to the Securityholders for
such Due Period. Such allocation will be reduced by any amortization by the
Partnership Trust Fund of premium on Mortgage Loans that corresponds to any
excess of the issue price of Partnership Securities over their principal amount.
All remaining taxable income of the Partnership Trust Fund will be allocated to
the Depositor. Based on the economic arrangement of the parties, this approach
for allocating Partnership 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 Securityholders.



                                      107


Moreover, even under the foregoing method of allocation, Securityholders 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 such amount. Thus, cash basis holders will in
effect be required to report income from the Partnership Securities on the
accrual basis and Securityholders may become liable for taxes on Partnership
Trust Fund income even if they have not received cash from the Partnership Trust
Fund to pay such taxes.

     Part or all of the taxable income allocated to a Securityholder 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 such a holder under the Code.

     A share of expenses of the Partnership Trust Fund (including fees of the
Master Servicer but not interest expense) allocable to an individual, estate or
trust Securityholder would be miscellaneous itemized deductions subject to the
limitations described above under "--Grantor Trust Funds--Standard
Securities--General". Accordingly, 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 such
holder over the life of the Partnership Trust Fund.

     Discount income or premium amortization with respect to each Mortgage Loan
would be calculated in a manner similar to the description above under
"--Grantor Trust Funds--Standard Securities--General" and "--Premium and
Discount." Notwithstanding such description, it is intended that the Partnership
Trust Fund will make all tax calculations relating to income and allocations to
Securityholders on an aggregate basis with respect to all Mortgage Loans held by
the Partnership Trust Fund rather than on a Mortgage Loan-by-Mortgage Loan
basis. If the IRS were to require that such calculations be made separately for
each Mortgage Loan, the Partnership Trust Fund might be required to incur
additional expense, but it is believed that there would not be a material
adverse effect on Securityholders.

     Discount and Premium

     Unless indicated otherwise in the applicable prospectus supplement, it is
not anticipated that the Mortgage Loans will have been issued with original
issue discount and, therefore, the Partnership Trust Fund should not have
original issue discount income. However, the purchase price paid by the
Partnership Trust Fund for the Mortgage Loans may be greater or less than the
remaining principal balance of the Mortgage Loans at the time of purchase. If
so, the Mortgage Loans will have been acquired at a premium or discount, as the
case may be. See "--Grantor Trust Funds--Standard Securities--Premium and
Discount." (As indicated above, the Partnership Trust Fund will make this
calculation on an aggregate basis, but might be required to recompute it on a
Mortgage Loan-by-Mortgage Loan basis).

     If the Partnership Trust Fund acquires the Mortgage Loans at a market
discount or premium, the Partnership Trust Fund will elect to include any such
discount in income currently as it accrues over the life of the Mortgage Loans
or to offset any such premium against interest income on the Mortgage Loans. As
indicated above, a portion of such market discount income or premium deduction
may be allocated to Securityholders.

     Section 708 Termination

     Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate for federal income tax purposes if 50% or more of the capital and
profits interests in the Partnership Trust Fund are sold or exchanged within a
12-month period. If such a termination occurs, it would cause a deemed
contribution of the assets of a Partnership Trust Fund (the "OLD PARTNERSHIP")
to a new Partnership Trust Fund (the "NEW PARTNERSHIP") in exchange for
interests in the new partnership. Such interests would be deemed distributed to
the partners of the old partnership in liquidation thereof, which would not
constitute a sale or exchange. The Partnership Trust Fund will not comply with
certain technical requirements that might apply when such a constructive
termination occurs. As a result, the Partnership Trust Fund may be subject to
certain tax penalties and may incur additional expenses if it is required to
comply with those requirements. Furthermore, the Partnership Trust Fund might
not be able to comply due to lack of data.



                                      108


     Disposition of Securities

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

     Any gain on the sale of a Partnership Security attributable to the holder's
share of unrecognized accrued market discount on the Mortgage Loans would
generally be treated as ordinary income to the holder and would give rise to
special tax reporting requirements. The Partnership Trust Fund does not expect
to have any other assets that would give rise to such special reporting
considerations. Thus, to avoid those special reporting requirements, the
Partnership Trust Fund will elect to include market discount in income as it
accrues.

     If a Securityholder is required to recognize an aggregate amount of income
(not including income attributable to disallowed itemized deductions described
above) over the life of the Partnership Securities that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Partnership Securities.

     Allocations Between Transferors and Transferees

     In general, the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned among the Securityholders in proportion to the principal amount of
Partnership Securities owned by them as of the close of the last day of such Due
Period. As a result, a holder purchasing Partnership Securities 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 Due Period convention may not be permitted by existing
regulations. If a Due Period convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Partnership Trust Fund might be reallocated among the Securityholders.
The Depositor will be authorized to revise the Partnership Trust Fund's method
of allocation between transferors and transferees to conform to a method
permitted by future regulations.

     Section 731 Distributions

     In the case of any distribution to a Securityholder, no gain will be
recognized to that Securityholder to the extent that the amount of any money
distributed with respect to such Security does not exceed the adjusted basis of
such Securityholder's interest in the Security. To the extent that the amount of
money distributed exceeds such Securityholder's adjusted basis, gain will be
currently recognized. In the case of any distribution to a Securityholder, no
loss will be recognized except upon a distribution in liquidation of a
Securityholder's interest. Any gain or loss recognized by a Securityholder will
be capital gain or loss.

     Section 754 Election

         In the event that a Securityholder sells its Partnership Securities at
a profit (loss), the purchasing Securityholder will have a higher (lower) basis
in the Partnership Securities than the selling Securityholder had. The tax basis
of the Partnership Trust Fund's assets would not be adjusted to reflect that
higher (or lower) basis unless the Partnership Trust Fund were to file an
election under Section 754 of the Code. In order to avoid the administrative
complexities that would be involved in keeping accurate accounting records, as
well as potentially


                                      109


onerous information reporting requirements, the Partnership Trust Fund will not
make such an election. As a result, a Securityholder might be allocated a
greater or lesser amount of Partnership Trust Fund income than would be
appropriate based on its own purchase price for Partnership Securities.

     Administrative Matters

     The Trustee is required to keep or have kept complete and accurate books of
the Partnership Trust Fund. Such books will be maintained for financial
reporting and tax purposes on an accrual basis and the fiscal year of the
Partnership 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 Partnership Trust Fund and will report each Securityholder's
allocable share of items of Partnership Trust Fund income and expense to holders
and the IRS on Schedule K-1. The Trustee will provide the Schedule K-1
information to nominees that fail to provide the Partnership Trust Fund with the
information statement described below and such nominees will be required to
forward such information to the beneficial owners of the Partnership Securities.
Generally, holders must file tax returns that are consistent with the
information return filed by the Partnership Trust Fund or be subject to
penalties unless the holder notifies the IRS of all such inconsistencies.

     Under Section 6031 of the Code, any person that holds Partnership
Securities as a nominee at any time during a calendar year is required to
furnish the Partnership Trust Fund with a statement containing certain
information on the nominee, the beneficial owners and the Partnership Securities
so held. Such information includes (i) the name, address and taxpayer
identification number of the nominee and (ii) as to each beneficial owner (x)
the name, address and identification number of such person, (y) whether such
person is a United States person, a tax-exempt entity or a foreign government,
an international organization, or any wholly-owned agency or instrumentality of
either of the foregoing, and (z) certain information on Partnership Securities
that were held, bought or sold on behalf of such person throughout the year. In
addition, brokers and financial institutions that hold Partnership Securities
through a nominee are required to furnish directly to the Trustee information as
to themselves and their ownership of Partnership Securities. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Partnership Trust Fund. The information
referred to above for any calendar year must be furnished to the Partnership
Trust Fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the Partnership Trust Fund with the
information described above may be subject to penalties.

     The Depositor will be designated as the tax matters partner in the Pooling
and Servicing Agreement and, as such, will be responsible for representing the
Securityholders 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 until three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Partnership Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the Securityholders,
and, under certain circumstances, a Securityholder may be precluded from
separately litigating a proposed adjustment to the items of the Partnership
Trust Fund. An adjustment could also result in an audit of a Securityholder's
returns and adjustments of items not related to the income and losses of the
Partnership Trust Fund.

     Tax Consequences to Foreign Securityholders

     It is not clear whether the Partnership Trust Fund would be considered to
be engaged in a trade or business in the United States for purposes of federal
withholding taxes with respect to Non-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 Partnership Trust Fund
would be engaged in a trade or business in the United States for such purposes,
if so specified in the applicable prospectus supplement, the Partnership Trust
Fund may withhold as if it were so engaged in order to protect the Partnership
Trust Fund from possible adverse consequences of a failure to withhold. The
Partnership Trust Fund may withhold on the portion of its taxable income that is
allocable to Securityholders who are Non-U.S. Persons pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at the maximum tax rate for corporations or individuals, as
applicable. Amounts withheld will be deemed distributed to the Non-U.S. Person
Securityholders. Subsequent adoption of Treasury regulations or the issuance of
other administrative pronouncements may require the Partnership Trust Fund to
change its withholding procedures. In determining a holder's withholding status,
the Partnership Trust Fund may


                                      110


rely on IRS Form W-8BEN, IRS Form W-9 or the holder's certification of
nonforeign status signed under penalties of perjury.

     To the extent specified in the applicable prospectus supplement, (i) each
Non-U.S. Person 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 Partnership Trust Fund's income; (ii) each Non-U.S.
Person holder must obtain a taxpayer identification number from the IRS and
submit that number to the Partnership Trust Fund on Form W-8BEN in order to
assure appropriate crediting of the taxes withheld; and (iii) a Non-U.S. Person
holder generally would be entitled to file with the IRS a claim for refund with
respect to taxes withheld by the Partnership Trust Fund, taking the position
that no taxes were due because the Partnership Trust Fund was not engaged in a
U.S. trade or business. Notwithstanding the foregoing, interest payments made
(or accrued) to a Securityholder who is a Non-U.S. Person may be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the Partnership Trust Fund. If these interest payments are
properly characterized as guaranteed payments, then the interest may not be
considered "portfolio interest." As a result, Securityholders who are Non-U.S.
Persons may be subject to United States federal income tax and withholding tax
at a rate of 30 percent, unless reduced or eliminated pursuant to an applicable
treaty. In such case, a Non-U.S. Person 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 Partnership Securities and proceeds from the sale
of the Partnership Securities will be subject to a "backup" withholding tax of
28% (increasing to 31% after 2010) if, in general, the Securityholder fails to
comply with certain identification procedures, unless the holder is an exempt
recipient under applicable provisions of the Code.

     THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A SECURITYHOLDER'S
PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF REMIC SECURITIES, GRANTOR TRUST SECURITIES, PARTNERSHIP
SECURITIES AND DEBT SECURITIES, INCLUDING THE TAX CONSEQUENCES UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.

                        STATE AND OTHER TAX CONSEQUENCES

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

                              ERISA CONSIDERATIONS

         The Employee Retirement Income Security Act of 1974, as amended
("ERISA") and the Code impose certain requirements on employee benefit plans and
on certain other retirement plans and arrangements, including individual
retirement accounts, individual retirement annuities, Keogh plans and collective
investment funds and separate accounts in which such plans, accounts or
arrangements are invested, that are subject to Title I of ERISA and Section 4975
of the Code ("PLANS") and on persons who are fiduciaries with respect to such
Plans in connection with the investment of Plan assets. Certain employee benefit
plans, such as governmental plans (as defined in ERISA Section 3(32)), and, if
no election has been made under Section 410(d) of the Code, church plans (as
defined in Section 3(33) of ERISA) are not subject to ERISA requirements.
However, such plans may be subject to the provisions of other applicable
federal, state and local law materially similar to the foregoing provisions of
ERISA


                                      111


and the Code. Any such plan which 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.

     ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, ERISA and the Code prohibit a broad range of
transactions involving assets of a Plan and persons ("PARTIES IN INTEREST") who
have certain specified relationships to the Plan unless a statutory or
administrative exemption is available. Certain Parties in Interest that
participate in a prohibited transaction may be subject to an excise tax imposed
pursuant to Section 4975 of the Code, unless a statutory or administrative
exemption is available. These prohibited transactions generally are set forth in
Sections 406 and 407 of ERISA and Section 4975 of the Code.

     A Plan's investment in Securities may cause the Mortgage Loans, Contracts,
Unsecured Home Improvement Loans and other assets included in a related Trust
Fund to be deemed Plan assets. Section 2510.3-101 of the regulations of the
United States Department of Labor ("DOL") provides that when a Plan acquires an
equity interest in an entity, the Plan's assets include both such equity
interest and an undivided interest in each of the underlying assets of the
entity, unless certain exceptions not applicable here apply, or unless the
equity participation in the entity by "benefit plan investors" (i.e., Plans and
certain employee benefit plans not subject to ERISA) is not "significant", both
as defined therein. For this purpose, in general, equity participation by
benefit plan investors will be "significant" on any date if 25% or more of the
value of any Class of equity interests in the entity is held by benefit plan
investors. To the extent the Securities are treated as equity interests for
purposes of DOL regulations section 2510.3-101, equity participation in a Trust
Fund will be significant on any date if immediately after the most recent
acquisition of any Security, 25% or more of any Class of Securities is held by
benefit plan investors.

     Any person who has discretionary authority or control respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee, is a fiduciary of the investing
Plan. If the Mortgage Loans, Contracts, Unsecured Home Improvement Loans and
other assets included in a Trust Fund constitute Plan assets, then any party
exercising management or discretionary control regarding those assets, such as
the Servicer or Master Servicer, may be deemed to be a Plan "fiduciary" and thus
subject to the fiduciary responsibility provisions and prohibited transaction
provisions of ERISA and the Code with respect to the investing Plan. In
addition, if the Mortgage Loans, Contracts, Unsecured Home Improvement Loans and
other assets included in a Trust Fund constitute Plan assets, the purchase of
Securities by a Plan, as well as the operation of the Trust Fund, may constitute
or involve a prohibited transaction under ERISA and the Code.

     On May 14, 1993, the DOL granted to NationsBank Corporation, the
predecessor to Bank of America Corporation, the corporate parent of Banc of
America Securities LLC, an individual administrative exemption, Prohibited
Transaction Exemption ("PTE") 93-31, as amended by PTE 97-34, PTE 2000-58 and
PTE 2002-41 (the "EXEMPTION"), which generally exempts from the application of
the prohibited transaction provisions of Sections 406(a) and 407 of ERISA, and
the excise taxes imposed on such prohibited transactions pursuant to Section
4975(a) and (b) of the Code, certain transactions, among others, relating to the
servicing and operation of mortgage pools and the purchase, sale and holding of
Securities underwritten by an Underwriter (as hereinafter defined), that (a)
represent a beneficial ownership interest in the assets of a Trust Fund and
entitle the holder the pass-through payments of principal, interest and/or other
payments made with respect to the assets of the Trust Fund or (b) are
denominated as a debt instrument and represent an interest in a REMIC or certain
other specified entities, provided that certain conditions set forth in the
Exemption are satisfied. For purposes of this Section "ERISA Considerations,"
the term "UNDERWRITER" shall include (a) Bank of America Corporation, (b) any
person directly or indirectly, through one or more intermediaries, controlling,
controlled by or under common control with Bank of America Corporation,
including Banc of America Securities LLC, and (c) any member of the underwriting
syndicate or selling group of which a person described in (a) or (b) is a
manager or co-manager with respect to a Class of Securities.

     The Exemption sets forth five general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of Securities to be
eligible for exemptive relief thereunder. First, the acquisition of Securities
by a Plan must be on terms that are at least as favorable to the Plan as they
would be in an arm's-length transaction with an unrelated party. Second, the
Securities at the time of acquisition by the Plan must be rated in one of the
four highest generic rating categories by Standard & Poor's, a division of The
McGraw-Hill Companies, Inc.


                                      112


("S&P"), Moody's Investors Service, Inc. ("MOODY'S") or Fitch Ratings ("FITCH,"
and together with S&P and Moody's, the "EXEMPTION RATING AGENCIES"). Third, the
Trustee cannot be an affiliate of any member of the Restricted Group other than
an Underwriter; the "RESTRICTED GROUP" consists of the Underwriter, the
Depositor, the Trustee, the Master Servicer, any Servicer, any insurer and any
obligor with respect to Assets constituting more than 5% of the aggregate
unamortized principal balance of the Assets in the related Trust Fund as of the
date of initial issuance of the Securities. Fourth, the sum of all payments made
to and retained by the Underwriter(s) must represent not more than reasonable
compensation for underwriting the Securities; the sum of all payments made to
and retained by the Depositor pursuant to the assignment of the Assets to the
related Trust Fund must represent not more than the fair market value of such
obligations; and the sum of all payments made to and retained by the Servicer
must represent not more than reasonable compensation for such person's services
under the applicable Agreement and reimbursement of such person's reasonable
expenses in connection therewith. Fifth, the investing Plan must be an
accredited investor as defined in Rule 501(a)(1) of Regulation D of the
Securities and Exchange Commission under the Securities Act of 1933, as amended.
In addition, the Trust Fund must meet the following requirements: (i) the assets
of the Trust Fund must consist solely of assets of the type that have been
included in other investment pools; (ii) securities evidencing interests in such
other investment pools must have been rated in one of the four highest generic
rating categories by S&P, Moody's or Fitch for at least one year prior to the
Plan's acquisition of the securities; and (iii) securities evidencing interests
in such other investment pools must have been purchased by investors other than
Plans for at least one year prior to any Plan's acquisition of the Securities.

     A fiduciary of a Plan contemplating purchasing a Security must make its own
determination that the general conditions set forth above will be satisfied with
respect to such Security. In addition, any Securities representing a beneficial
ownership interest in Unsecured Home Improvement Loans or Revolving Credit Line
Loans will not satisfy the general conditions of the Exemption.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407 of
ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in connection
with the direct or indirect sale, exchange, transfer, holding or the direct or
indirect acquisition or disposition in the secondary market of Securities by
Plans. However, no exemption is provided from the restrictions of Sections
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of a
Security on behalf of an "EXCLUDED PLAN" by any person who has discretionary
authority or renders investment advice with respect to the assets of such
Excluded Plan. For purposes of the Securities, an Excluded Plan is a Plan
sponsored by any member of the Restricted Group.

     If certain specific conditions of the Exemption are also satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Sections 4975(a) and (b)
of the Code by reason of Section 4975(c)(1)(E) of the Code in connection with
(1) the direct or indirect sale, exchange or transfer of Securities in the
initial issuance of Securities between the Depositor or an Underwriter and a
Plan when the person who has discretionary authority or renders investment
advice with respect to the investment of Plan assets in the Securities is (a) an
obligor with respect to 5% or less of the fair market value of the Assets or (b)
an affiliate of such a person, (2) the direct or indirect acquisition or
disposition in the secondary market of Securities by a Plan and (3) the holding
of Securities by a Plan.

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(a), 406(b) and 407 of ERISA, and the taxes imposed by Sections 4975(a) and
(b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Trust Fund. The
Depositor expects that the specific conditions of the Exemption required for
this purpose will be satisfied with respect to the Securities so that the
Exemption would provide an exemption from the restrictions imposed by Sections
406(a) and (b) of ERISA (as well as the excise taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code) for transactions
in connection with the servicing, management and operation of the Mortgage
Pools, provided that the general conditions of the Exemption are satisfied.

     The Exemption also may provide an exemption from the restrictions imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code
if such restrictions are deemed to otherwise apply merely because a person is
deemed to be a "party in interest" (within the meaning of Section 3(14) of
ERISA) or a "disqualified person" (within the



                                      113


meaning of Section 4975(e)(2) of the Code) with respect to an investing Plan by
virtue of providing services to the Plan (or by virtue of having certain
specified relationships to such a person) solely as a result of the Plan's
ownership of Securities.

     The Exemption permits the inclusion of a pre-funding account in a trust
fund, provided that the following conditions are met: (a) the pre-funding
account may not exceed 25% of the total amount of certificates being offered;
(b) additional obligations purchased generally must meet the same terms and
conditions as those of the original obligations used to create the trust fund;
(c) the transfer of additional obligations to the trust during the pre-funding
period must not result in the certificates receiving a lower rating at the
termination of the pre-funding period than the rating that was obtained at the
time of the initial issuance of the certificates; (d) the weighted average
interest rate for all of the obligations in the trust at the end of the
pre-funding period must not be more than 100 basis points less than the weighted
average interest rate for the obligations which were transferred to the trust on
the closing date; (e) the characteristics of the additional obligations must be
monitored to confirm that they are substantially similar to those which were
acquired as of the closing date either by a credit support provider or insurance
provider independent of the sponsor or by an independent accountant retained by
the sponsor that confirms such conformance in writing; (f) the pre-funding
period must be described in the prospectus or private placement memorandum
provided to investing plans; and (g) the trustee of the trust must be a
substantial financial institution or trust company experienced in trust
activities and familiar with its duties, responsibilities and liabilities as a
fiduciary under ERISA.

     Further, the pre-funding period must be a period beginning on the closing
date and ending no later than the earliest to occur of (x) the date the amount
on deposit in the pre-funding account is less than the minimum dollar amount
specified in the pooling and servicing agreement; (y) the date on which an event
of default occurs under the pooling and servicing agreement; or (z) the date
which is the later of three months or 90 days after the closing date. It is
expected that the Pre-Funding Account will meet all of these requirements.

     In addition, the Exemption permits "eligible yield supplement agreements"
to be assets of a trust fund subject to certain conditions. An eligible yield
supplement agreement is any yield supplement agreement or similar arrangement
(or if purchased by or on behalf of the trust) an interest rate cap contract to
supplement the interest rates otherwise payable on obligations held by a trust
fund (the "CAP AGREEMENT"). If the Cap Agreement has a notional principal
amount, the Cap Agreement may only be held as an asset of a trust fund with
respect to certificates purchased by Plans if it meets the following conditions:
(a) the Cap Agreement is denominated in U.S. dollars; (b) the trust fund
receives, on or immediately prior to the respective payment or distribution date
for the class of securities to which the Cap Agreement relates, a fixed rate of
interest or a floating rate of interest based on a publicly available index
(e.g., LIBOR or the U.S. Federal Reserve's Cost of Funds Index (COFI)), with the
trust fund receiving such payments on at least a quarterly basis and obligated
to make separate payments no more frequently than the counterparty, with all
simultaneous payments being netted; (c) payments are based on the applicable
notional amount, the day count fractions, the fixed or floating rates permitted
above, and the difference between the products thereof, calculated on a
one-to-one ratio and not on a multiplier of such difference; (d) the Cap
Agreement does not allow any of these three preceding requirements to be
unilaterally altered without the consent of the trustee; (e) the Cap Agreement
is entered into between the trust fund and an "eligible counterparty" (an
"eligible counterparty" means a bank or other financial institution which has a
rating at the date of issuance of the securities, which is in one of the three
highest long term credit rating categories or one of the two highest short term
credit rating categories, utilized by at least one of the Exemption Rating
Agencies rating the securities; provided that, if a counterparty is relying on
its short term rating to establish eligibility hereunder, such counterparty must
either have a long term rating in one of the three highest long term rating
categories or not have a long term rating from the applicable Exemption Rating
Agency); and (f) the notional amount that does not exceed either: (i) the
principal balance of the class of certificates to which the Cap Agreement
relates, or (ii) the portion of the principal balance of such class represented
by obligations.

     To the extent the Securities are not treated as equity interests for
purposes of DOL regulations section 2510.3-101, a Plan's investment in such
Securities ("NON-EQUITY SECURITIES") would not cause the assets included in a
related Trust Fund to be deemed Plan assets. However, the Depositor, the
Servicer, the Trustee, or Underwriter 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 Non-Equity Securities, the
purchase of Non-Equity Securities using Plan assets over which any such parties
has investment authority might be deemed to be a violation of the prohibited



                                      114


transaction rules of ERISA and the Code for which no exemption may be available.
Accordingly, Non-Equity Securities may not be purchased using the assets of any
Plan if any of the Depositor, the Servicer, the Trustee or Underwriter has
investment authority with respect to such assets.

     In addition, certain affiliates of the Depositor might be considered or
might become Parties in Interest with respect to a Plan. Also, any holder of
Securities, 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 such holder. In either
case, the acquisition or holding of Non-Equity Securities by or on behalf of
such a Plan could be considered to give rise to an indirect prohibited
transaction within the meaning of ERISA and the Code, unless it is subject to
one or more statutory or administrative exemptions such as Prohibited
Transaction Class Exemption ("PTCE") 84-14, which exempts certain transactions
effected on behalf of a Plan by a "qualified professional asset manager", PTCE
90-1, which exempts certain transactions involving insurance company pooled
separate accounts, PTCE 91-38, which exempts certain transactions involving bank
collective investment funds, PTCE 95-60, which exempts certain transactions
involving insurance company general accounts, or PTCE 96-23, which exempts
certain transactions effected on behalf of a Plan by certain "in-house" asset
managers. It should be noted, however, that even if the conditions specified in
one or more of these exemptions are met, the scope of relief provided by these
exemptions may not necessarily cover all acts that might be construed as
prohibited transactions.

     Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult with its counsel with respect to the potential applicability of
ERISA and the Code to such investment, the availability of the exemptive relief
provided in the Exemption and the potential applicability of any other
prohibited transaction exemption in connection therewith. In particular, a Plan
fiduciary which proposes to cause a Plan to purchase Securities representing a
beneficial ownership interest in a pool of single-family residential first
mortgage loans, a Plan fiduciary should consider the applicability of PTCE 83-1,
which provides exemptive relief for certain transactions involving mortgage pool
investment trusts. The prospectus supplement with respect to a Series of
Securities may contain additional information regarding the application of the
Exemption, PTCE 83-1 or any other exemption, with respect to the Securities
offered thereby. In addition, any Plan fiduciary that proposes to cause a Plan
to purchase Strip Securities should consider the federal income tax consequences
of such investment. Fiduciaries of plans not subject to ERISA or the Code, such
as governmental plans, should consider the application of any applicable
federal, state or local law materially similar to the provisions of ERISA or the
Code, as well as the need for and the availability of exemptive relief under
such applicable law.

     ANY PLAN FIDUCIARY CONSIDERING WHETHER TO PURCHASE A SECURITY ON BEHALF OF
A PLAN SHOULD CONSULT WITH ITS COUNSEL REGARDING THE APPLICABILITY OF THE
FIDUCIARY RESPONSIBILITY AND PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE
CODE TO SUCH INVESTMENT.

     THE SALE OF SECURITIES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE
DEPOSITOR OR THE UNDERWRITER THAT THIS INVESTMENT MEETS ALL RELEVANT LEGAL
REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR
PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR ANY
PARTICULAR PLAN.

                                LEGAL INVESTMENT

     As will be specified in the applicable prospectus supplement, certain
Classes of the Securities may constitute "mortgage related securities " for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended
("SMMEA"), so long as (i) they are rated in one of the two highest rating
categories by at least one Rating Agency and (ii) are part of a Series
representing interests in a Trust Fund consisting of Mortgage Loans originated
by certain types of originators specified in SMMEA and secured by first liens on
real estate. As "mortgage related securities," such Classes will constitute
legal investments for persons, trusts, corporations, partnerships, associations,
business trusts and business entities (including but not limited to depository
institutions, insurance companies and pension funds) created pursuant to or
existing under the laws of the United States or of any state (including the
District of Columbia and Puerto Rico) whose authorized investments are subject
to state regulation, to the same extent that, under applicable law, obligations
issued by or guaranteed as to principal and interest by the United States or any
agency or instrumentality thereof constitute legal investments for such
entities. Pursuant to SMMEA, a number of states enacted legislation, on or
before the October 3, 1991 cut-off for such enactments, limiting to varying
extents the ability of certain entities (in particular, insurance companies) to
invest in "mortgage related securities," in most cases by requiring the affected
investors to rely solely upon existing state law,


                                      115


and not SMMEA. Accordingly, the investors affected by such legislation will be
authorized to invest in the Offered Securities only to the extent provided in
such legislation.

     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in mortgage related
securities without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase mortgage related securities for their own account without regard to
the limitations generally applicable to investment securities set forth in 12 U.
S. C. ss.24 (Seventh), subject in each case to such regulations as the
applicable federal regulatory authority may prescribe. In this connection, the
Office of the Comptroller of the Currency (the "OCC") has amended 12 C. F. R.
Part 1 to authorize national banks to purchase and sell for their own account,
without limitation as to a percentage of the bank's capital and surplus (but
subject to compliance with certain general standards in 12 C. F. R. ss.1.5
concerning "safety and soundness" and retention of credit information), certain
"Type IV securities," defined in 12 C. F. R. ss.1.2(m) to include certain
"residential mortgage-related securities." As so defined, "residential
mortgage-related security" means, in relevant part, "mortgage related security"
within the meaning of SMMEA. The National Credit Union Administration ("NCUA")
has adopted rules, codified at 12 C.F.R. Part 703, which permit federal credit
unions to invest in "mortgage related securities" under certain limited
circumstances, other than stripped mortgage related securities, residual
interests in mortgage related securities and commercial mortgage related
securities, unless the credit union has obtained written approval from the NCUA
to participate in the "investment pilot program" described in 12 C.F.R.
ss.703.140. The OTS has issued Thrift Bulletin 13a (December 1, 1998), "
Management of Interest Rate Risk, Investment Securities, and Derivative
Activities," which thrift institutions subject to the jurisdiction of the OTS
should consider before investing in any of the Offered Securities.

     All depository institutions considering an investment in the Offered
Securities should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities "(the "1998 POLICY STATEMENT") of
the Federal Financial Institutions Examination Council ("FFIEC"), which has been
adopted by the Board of Governors of the Federal Reserve System, the Federal
Deposit Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and
by the NCUA, effective October 1, 1998. The 1998 Policy Statement sets forth
general guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through securities
and mortgage-derivative products) used for investment purposes.

     Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies, and guidelines
adopted from time to time by those authorities before purchasing any Class of
the Offered Securities, as certain Classes may be deemed unsuitable investments,
or may otherwise be restricted, under those rules, policies, or guidelines (in
certain instances irrespective of SMMEA).

     The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines, or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not
"interest-bearing" or "income-paying," and, with regard to any Class of Offered
Securities issued in book-entry form, provisions which may restrict or prohibit
investments in securities which are issued in book-entry form.

     Except as to the status of certain Classes of Offered Securities as
"mortgage related securities," no representations are made as to the proper
characterization of the Offered Securities for legal investment purposes,
financial institution regulatory purposes, or other purposes, or as to the
ability of particular investors to purchase any Offered Securities under
applicable legal investment restrictions. The uncertainties described above (and
any unfavorable future determinations concerning legal investment or financial
institution regulatory characteristics of the Offered Securities) may adversely
affect the liquidity of the Offered Securities.

     Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their legal advisors in determining
whether and to what extent the Offered Securities of any Class constitute legal
investments or are subject to investment, capital or other restrictions and, if
applicable, whether SMMEA has been overridden in any jurisdiction relevant to
such investor.

                                      116


                             METHODS OF DISTRIBUTION

     The Securities offered hereby and by the Supplements to this prospectus
will be offered in Series. The distribution of the Securities may be effected
from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related prospectus supplement, the Securities will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Banc of America Securities LLC
("BANC OF AMERICA SECURITIES") acting as underwriter with other underwriters, if
any, named therein. In such event, the prospectus supplement may also specify
that the underwriters will not be obligated to pay for any Securities agreed to
be purchased by purchasers pursuant to purchase agreements acceptable to the
Depositor. In connection with the sale of the Securities, underwriters may
receive compensation from the Depositor or from purchasers of the Securities in
the form of discounts, concessions or commissions. The prospectus supplement
will describe any such compensation paid by the Depositor.

     Alternatively, the prospectus supplement may specify that the Securities
will be distributed by Banc of America Securities acting as agent or in some
cases as principal with respect to Securities which it has previously purchased
or agreed to purchase. If Banc of America Securities acts as agent in the sale
of Securities, Banc of America Securities will receive a selling commission with
respect to each Series of Securities, depending on market conditions, expressed
as a percentage of the aggregate principal balance of the related Mortgage Loans
as of the Cut-off Date. The exact percentage for each Series of Securities will
be disclosed in the related prospectus supplement. To the extent that Banc of
America Securities elects to purchase Securities as principal, Banc of America
Securities may realize losses or profits based upon the difference between its
purchase price and the sales price. The prospectus supplement with respect to
any Series offered other than through underwriters will contain information
regarding the nature of such offering and any agreements to be entered into
between the Depositor and purchasers of Securities of such Series.

     Banc of America Securities is an affiliate of the Depositor. This
prospectus may be used by Banc of America Securities, to the extent required, in
connection with market making transactions in the Securities. Banc of America
Securities may act as principal or agent in such transactions.

     The Depositor will indemnify Banc of America Securities and any
underwriters against certain civil liabilities, including liabilities under the
Securities Act of 1933, or will contribute to payments Banc of America
Securities and any underwriters may be required to make in respect thereof.

     In the ordinary course of business, Banc of America Securities and the
Depositor may engage in various securities and financing transactions, including
repurchase agreements to provide interim financing of the Depositor's mortgage
loans pending the sale of such mortgage loans or interests therein, including
the Securities.

     The Depositor anticipates that the Securities will be sold primarily to
institutional investors. Purchasers of Securities, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of Securities. Securityholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.

     As to each Series of Securities, only those Classes rated in one of the
four highest rating categories by any Rating Agency will be offered hereby. Any
unrated Class may be initially retained by the Depositor, and may be sold by the
Depositor at any time to one or more institutional investors.

                                  LEGAL MATTERS

     Certain legal matters, including the federal income tax consequences to
Securityholders of an investment in the Securities of a Series, will be passed
upon for the Depositor by Cadwalader, Wickersham & Taft LLP, New York, New York
or Hunton & Williams LLP, Charlotte, North Carolina.



                                      117


                              FINANCIAL INFORMATION

     A new Trust Fund will be formed with respect to each Series of Securities
and no Trust Fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related Series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this prospectus or in the related prospectus supplement.

                                     RATING

     It is a condition to the issuance of any Class of Offered Securities that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by at least one nationally recognized
statistical rating organization ("RATING AGENCY").

     Ratings on mortgage pass-through certificates address the likelihood of
receipt by Securityholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying assets and the
credit quality of the guarantor, if any. Ratings on mortgage pass-through
certificates and other asset backed securities do not represent any assessment
of the likelihood of principal prepayments by borrowers or of the degree by
which such prepayments might differ from those originally anticipated. As a
result, securityholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.

     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.

                       WHERE YOU CAN FIND MORE INFORMATION

     The Depositor filed a registration statement (the "REGISTRATION STATEMENT")
relating to the Securities with the Commission or the "SEC". This prospectus is
part of the Registration Statement, but the Registration Statement includes
additional information.

     Copies of the Registration Statement and any other materials the Depositor
files with the Commission may be read and copied at the Commission's Public
Reference Room at 450 Fifth Street N.W., Washington, D.C. 20549. Information
concerning the operation of the Commission's Public Reference Room may be
obtained by calling the Commission at (800) SEC-0330. The Commission also
maintains a site on the World Wide Web at "http://www.sec.gov" at which you can
view and download copies of reports, proxy and information statements and other
information filed electronically through the Electronic Data Gathering, Analysis
and Retrieval ("EDGAR") system. The Depositor has filed the Registration
Statement, including all exhibits, through the EDGAR system and therefore such
materials should be available by logging onto the Commission's Web site. Copies
of any documents incorporated to this prospectus by reference will be provided
at no cost to each person, including any beneficial owner, to whom a prospectus
is delivered upon written or oral request directed to Asset Backed Funding
Corporation, 214 North Tryon Street, Charlotte, North Carolina 28255, telephone
number (704) 386-2400.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The SEC allows the Depositor to "incorporate by reference" information it
files with the SEC, which means that the Depositor can disclose important
information to you by referring you to those documents. The information
incorporated by reference is considered to be part of this prospectus.
Information that the Depositor files later with the SEC will automatically
update the information in this prospectus. In all cases, you should rely on the
later information rather than on any different information included in this
prospectus or the accompanying prospectus supplement. The Depositor incorporates
by reference any future annual, monthly and special SEC reports filed by or on
behalf of the Trust until the termination of the offering of the related Series
of Securities (including market making transactions by Banc of America
Securities, to the extent required, with respect to such Series of Securities,
unless such transactions are exempt from the registration provisions of the
Securities Act of 1933).



                                      118


     Copies of any documents incorporated to this prospectus by reference will
be provided at no cost to each person, including any beneficial owner, to whom a
prospectus is delivered upon written or oral request directed to Asset Backed
Funding Corporation, 214 North Tryon Street, Charlotte, North Carolina 28255,
telephone number (704) 386-2400.









                                      119



                        INDEX OF SIGNIFICANT DEFINITIONS

TERMS                                            PAGE
- -----                                            ----
1998 Policy Statement.............................116
Accrual Period.....................................23
Accrual Securities.................................29
Accrued Security Interest..........................31
Adjustable Rate Assets.............................17
Agreement..........................................41
ARM Contracts......................................21
ARM Loans..........................................19
ARM Unsecured Home Improvement Loans...............21
Asset Conservation Act.............................72
Asset Group........................................29
Asset Seller.......................................17
Assets.............................................17
Available Distribution Amount......................30
Balloon Payment Assets.............................18
Banc of America Securities........................117
Bankruptcy Code....................................68
Bi-weekly Assets...................................18
Book-Entry Securities..............................29
Buy Down Assets....................................17
Buydown Funds......................................81
Buydown Mortgage Loans.............................26
Buydown Period.....................................26
Cap Agreement.....................................114
Capitalized Interest Account.......................22
Cash Flow Agreement................................23
Cede...............................................39
CERCLA.............................................71
Certificates.......................................29
Class..............................................29
Cleanup Costs......................................71
Clearstream........................................40
Clearstream Participants...........................40
Closing Date........................................6
Code...............................................79
Collection Account.................................45
Commission.........................................19
Companion Class....................................33
Component..........................................32
contract borrower..................................64
Contract Lender....................................64
Contract Rate......................................22
Contracts..........................................17
Convertible Assets.................................18
Cooperative........................................63
Cooperative Loans..................................63
Cooperatives.......................................18
Covered Trust......................................59
CPR................................................25
Credit Support.....................................22
Cut-off Date....................................6, 19
Debt Securities....................................79
Definitive Securities..............................29
Deposit Trust Agreement............................41
Depositaries.......................................41
Depositor..........................................28
Determination Date.................................29
Disqualified Organization..........................93
Distribution Date..................................24
DOL...............................................112
DTC Participants...................................39
Due Period.........................................30
EDGAR.............................................118
electing large partnership.........................93
ERISA.............................................111
Euroclear..........................................40
Euroclear Operator.................................40
Euroclear Participants.............................40
Excess Servicing..................................102
Exchange Act.......................................39
Excluded Plan.....................................113
Exemption.........................................112
Exemption Rating Agencies.........................113
FASIT..............................................79
FASIT Securities...................................79
FDIC...............................................45
FFIEC.............................................116
Fitch.............................................113
GEM Assets.........................................17
GPM Assets.........................................18
Grantor Trust Fund.................................79
Grantor Trust Securities...........................79
Home Equity Loans..................................18
Home Improvement Contracts.........................18
HOPA...............................................74
Increasing Payment Assets..........................17
Indenture..........................................41
Indenture Servicing Agreement......................41
Indenture Trustee..................................42
Indirect Participants..............................39
Insurance Proceeds.................................30
Interest Reduction Assets..........................17
IRS................................................49
Issuer..............................................6
Land Sale Contracts................................18
Legal Investment....................................9



                                      120


Level Payment Assets...............................17
Liquidation Proceeds...............................30
Loan-to-Value Ratio................................19
Lock-out Date......................................20
Lock-out Period....................................20
Manufactured Home..................................21
Mark to Market Regulations.........................95
Master Servicer....................................42
MERS...............................................43
Moody's...........................................113
Mortgage Loans.....................................17
Mortgage Notes.....................................19
Mortgage Rate......................................20
Mortgaged Properties...............................18
Mortgages..........................................19
Multifamily Mortgage Loan..........................18
Multifamily Property...............................18
National Housing Act...............................19
NCUA..............................................116
new partnership...................................108
Non-Equity Securities.............................114
Non-Pro Rata Security..............................83
Nonrecoverable Advance.............................35
Non-U.S. Person....................................98
Notes..............................................29
OCC...............................................116
Offered Securities.................................29
OID Regulations....................................79
old partnership...................................108
Originator.........................................19
PAC................................................32
PAC I..............................................32
PAC II.............................................32
Parties in Interest...............................112
Partnership Securities.............................79
Partnership Trust Fund.............................79
Pass-Through Entity................................93
Pass-Through Rate..................................31
PCBs...............................................71
Permitted Investments..............................45
Plans.............................................111
PMI................................................74
Pooling and Servicing Agreement....................41
Pre-Funded Amount..................................22
Pre-Funding Account................................22
Pre-Funding Period.................................22
Prepayment Assumption..............................83
Prepayment Premium.................................20
PTCE..............................................115
PTE...............................................112
Purchase Price.....................................43
Rating Agency.....................................118
RCRA...............................................71
Record Date........................................29
Refinance Loans....................................19
Registration Statement............................118
Regular Securities.................................80
Regular Securityholder.............................82
Related Proceeds...................................35
Relief Act.........................................75
REMIC..............................................79
REMIC Provisions...................................79
REMIC Regulations..................................79
REMIC Securities...................................79
REO Property.......................................36
Residual Holders...................................89
Residual Securities................................80
Restricted Group..................................113
Retained Interest..................................52
Revolving Credit Line Loans........................20
S&P...............................................113
SEC...............................................118
Secured-creditor exemption.........................71
Securities.........................................29
Security...........................................42
Security Balance...................................25
Security Owners....................................39
Securityholder.....................................23
Senior Certificates................................29
Senior Notes.......................................29
Senior Securities..................................29
Series.............................................29
Servicer............................................6
Servicers..........................................42
Servicing Standard.................................48
Single Family Mortgage Loan........................18
Single Family Property.............................18
SMMEA.............................................115
SPA................................................25
Special Servicer...................................54
Standard Securities...............................100
Startup Day........................................80
Statistical Calculation Date........................6
Step-up Rate Assets................................18
Strip Securities...................................29
Stripped Securityholder...........................104
Subordinate Certificates...........................29
Subordinate Securities.............................29
Subsequent Assets..................................22
Superliens.........................................71
TAC................................................34
Taxable Mortgage Pools.............................79
Terms and Conditions...............................40
Texas Home Equity Laws.............................75
Tiered REMICs......................................82
TILA Amendment.....................................70
Title V............................................73
Title VIII.........................................74
Trust..............................................29
Trust Fund.........................................29
Trustee............................................42
U.S. Person........................................95



                                      121


UCC................................................39
Underlying Servicing Agreement.....................41
Underwriter.......................................112
Unsecured Home Improvement Loans...................17
Value..............................................19
Voting Rights......................................54
Warranting Party...................................44
Withholding Regulations............................98








                                  $420,385,000
                                  (APPROXIMATE)


                        ASSET BACKED FUNDING CORPORATION
                                    Depositor


                              BANK OF AMERICA, N.A.
                                     Seller


                           HOMEQ SERVICING CORPORATION
                                    Servicer


                ABFC ASSET-BACKED CERTIFICATES, SERIES 2003-WMC1


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

                              PROSPECTUS SUPPLEMENT

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


BANC OF AMERICA SECURITIES LLC

                           BEAR, STEARNS & CO. INC.

                                             COUNTRYWIDE SECURITIES CORPORATION


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

     We are not offering the ABFC Asset-Backed Certificates, Series 2003-WMC1
in any state where the offer is not permitted.

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

     Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters of the ABFC Asset-Backed Certificates, Series 2003-WMC1 and with
respect to their unsold allotments or subscriptions. In addition, all dealers
selling the ABFC Asset-Backed Certificates, Series 2003-WMC1 will be required
to deliver a prospectus supplement and prospectus for ninety days following the
date of this prospectus supplement.



                               November 21, 2003